Union Bankshares Inc (NASDAQ: UNB)

Sector: Financial Services Industry: Banks - Regional CIK: 0000706863
Market Cap 106.98 Mn
P/B 1.38
P/E 9.44
P/S 2.04
ROIC (Qtr) 3.03
Div Yield % 7.63
Rev 1y % (Qtr) 33.77
Total Debt (Qtr) 287.14 Mn
Debt/Equity (Qtr) 3.70

About

Union Bankshares Inc., known by its ticker symbol UNB, is a one-bank holding company that operates primarily in the banking industry. Its subsidiary, Union Bank, provides a variety of retail, commercial, municipal banking, and wealth management and trust services to customers in northern Vermont and northern New Hampshire. With 20 banking offices, two loan centers, and several ATMs, Union Bank has established a strong presence in these regions. The company's primary revenue comes from interest and fees on loans, as well as earnings on other investments....

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 19.82M provides strong 48.93x coverage of stock compensation 405000, indicating sustainable incentive practices.
  • Strong tangible asset base of 1.57B provides 5.48x coverage of total debt 287.14M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 18.71M exceeds capital expenditure of 1.10M by 16.95x, indicating strong organic growth funding capability.
  • Retained earnings of 95.15M represent substantial 1.22x of equity 77.68M, indicating strong internal capital generation.
  • Operating cash flow of 19.82M provides strong 17.95x coverage of capital expenditure 1.10M, enabling organic growth.

Bear case

  • Operating cash flow of 19.82M barely covers its investment activities of (72.41M), with a coverage ratio of -0.27, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 19.82M provides thin coverage of dividend payments of (6.46M) with a -3.07 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Retained earnings of 95.15M provide limited buffer against comprehensive income items of (27.53M), which is -3.46x, indicating elevated exposure to market risks.
  • R&D investment of 0 represents just 0x of SG&A expenses of 40.27M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Deposit liabilities of 1.19B significantly exceed cash reserves of 43.93M, which is 27.08x, indicating potential liquidity risk in stress scenarios.

Peer comparison

Companies in the Banks - Regional
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 USB Us Bancorp \De\ 84.44 Bn 12.40 3.25 77.98 Bn
2 PNC Pnc Financial Services Group, Inc. 84.36 Bn 13.61 3.73 62.34 Bn
3 NU Nu Holdings Ltd. 81.47 Bn 32.21 5.79 4.49 Bn
4 NWG NatWest Group plc 66.53 Bn 9.88 3.05 169.04 Bn
5 TFC Truist Financial Corp 64.60 Bn 13.18 3.53 71.11 Bn
6 MTB M&T Bank Corp 32.73 Bn 12.47 3.60 14.99 Bn
7 FITB Fifth Third Bancorp 31.96 Bn 14.15 3.93 18.94 Bn
8 FCNCA First Citizens Bancshares Inc /De/ 28.98 Bn 12.78 3.26 40.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.23 0.14
EV to Cash from Ops. EV/CFO 18.05 7.21
EV to Debt EV to Debt 1.25 5.20
EV to EBIT EV/EBIT 29.17 14.98
EV to EBITDA EV/EBITDA 25.82 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 19.12 8.87
EV to Market Cap EV to Market Cap 3.34 1.04
EV to Revenue EV/Rev 6.81 -3.76
Price to Book Value [P/B] P/B 1.38 1.17
Price to Earnings [P/E] P/E 9.44 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.75 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 57.60 35.28
Dividend per Basic Share Div per Share (Qtr) 1.44 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 35.12 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 35.85 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -27.63 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 28.65 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 26.08 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 31.29 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 31.29 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 28.21 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 142.82 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 13.25 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.03 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.31 0.26
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.01
Debt to Equity Ratio Debt/Equity (Qtr) 3.70 0.53
Interest Cover Ratio Interest Cover Ratio 0.00 -0.05
Times Interest Earned Times Interest Earned 0.00 -0.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 26.40 147.97
EBIT Margin % EBIT Margin % (Qtr) 23.35 155.41
EBT Margin % EBT Margin % (Qtr) 23.35 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 21.60 115.63