investorscraft@gmail.com

Intrinsic ValueAktia Pankki Oyj (0QF8.L)

Previous Close£12.30
Intrinsic Value
Upside potential
Previous Close
£12.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aktia Pankki Oyj is a Finnish financial services provider with a diversified business model spanning banking, asset management, and insurance. The company serves retail clients, corporates, and institutions, offering a comprehensive suite of services including savings, financing, financial advisory, and investment solutions. Its asset management segment provides tailored investment strategies, while its insurance products cover life, disability, and severe illness risks. Operating since 1825, Aktia has established a strong regional presence in Finland, leveraging its deep market knowledge and customer-centric approach. The bank competes in a mature Nordic banking sector characterized by high regulatory standards and digital transformation. Aktia differentiates itself through personalized advisory services and a focus on sustainable finance, aligning with Finland’s progressive financial ecosystem. Its hybrid model—combining traditional banking with wealth management—positions it as a niche player with resilience against pure digital challengers.

Revenue Profitability And Efficiency

In its latest fiscal year, Aktia reported revenue of €308.7 million and net income of €75.9 million, reflecting a net margin of approximately 24.6%. The bank’s diluted EPS stood at €1.04, supported by efficient cost management and stable interest income. Operating cash flow was €32.7 million, though capital expenditures of €-30.5 million indicate ongoing investments in digital infrastructure and regulatory compliance.

Earnings Power And Capital Efficiency

Aktia’s earnings power is underpinned by its diversified revenue streams, with asset management and insurance contributing to fee-based income. The bank’s capital efficiency is evident in its ability to generate consistent profits despite a competitive low-interest-rate environment. Its beta of 0.583 suggests lower volatility compared to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

The bank maintains a robust balance sheet with €646.6 million in cash and equivalents, providing liquidity against total debt of €4.16 billion. While the debt level is significant, it is typical for a bank of its size and reflects its lending activities. The strong cash position supports dividend payouts and potential growth initiatives.

Growth Trends And Dividend Policy

Aktia has demonstrated steady growth in its core markets, with a focus on digital transformation and sustainable finance. The bank’s dividend policy is shareholder-friendly, with a dividend per share of €0.82, offering a yield that aligns with regional peers. Future growth may hinge on expanding its asset management footprint and leveraging Finland’s stable economic conditions.

Valuation And Market Expectations

With a market capitalization of €694.8 million, Aktia trades at a P/E ratio derived from its €1.04 EPS, reflecting market expectations of moderate growth. Its lower beta suggests it is perceived as a stable investment, though its valuation may be constrained by the niche nature of its operations and regional focus.

Strategic Advantages And Outlook

Aktia’s strategic advantages include its long-standing brand reputation, diversified revenue model, and focus on sustainability. The outlook remains stable, with opportunities in digital banking and wealth management offsetting challenges from regulatory pressures and competition. Its ability to adapt to evolving customer preferences will be critical for sustained performance.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount