investorscraft@gmail.com

Intrinsic ValueHypothekarbank Lenzburg AG (0QLK.L)

Previous Close£4,080.00
Intrinsic Value
Upside potential
Previous Close
£4,080.00

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

Hypothekarbank Lenzburg AG operates as a regional bank in Switzerland, specializing in retail and commercial banking services. The bank serves private customers and businesses with a comprehensive suite of financial products, including savings accounts, mortgages, investment solutions, and pension planning. Its operations are concentrated in Aargau, where it maintains a network of 13 branches and two advisory offices, reinforcing its localized market presence. The bank’s revenue model is anchored in interest income from loans and mortgages, supplemented by fee-based services such as financial planning and tax advisory. Despite its regional focus, Hypothekarbank Lenzburg competes in a mature and highly regulated Swiss banking sector dominated by larger institutions. Its niche strategy emphasizes personalized service and community engagement, differentiating it from national and international competitors. The bank’s long-standing history since 1868 lends credibility, but its growth potential is constrained by its limited geographic footprint and reliance on traditional banking activities.

Revenue Profitability And Efficiency

In its latest fiscal year, Hypothekarbank Lenzburg reported revenue of CHF 157.3 million, with net income of CHF 20.5 million, reflecting a net margin of approximately 13%. The bank’s diluted EPS stood at CHF 285.05, indicating solid earnings per share. However, operating cash flow was negative at CHF -405.4 million, likely due to significant lending activities or liquidity management adjustments, while capital expenditures were minimal at CHF -1.8 million.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by its interest-bearing assets, particularly mortgages, which form the core of its revenue. With a beta of 0.054, the bank exhibits low volatility relative to the market, suggesting stable but modest returns. The absence of detailed return metrics like ROE or ROA limits a deeper assessment of capital efficiency, though its net income suggests reasonable profitability for a regional player.

Balance Sheet And Financial Health

Hypothekarbank Lenzburg’s balance sheet shows total debt of CHF 1.06 billion, underscoring its reliance on borrowing to fund operations. Notably, reported cash and equivalents were zero, which may indicate tight liquidity or accounting treatment differences. The bank’s financial health appears stable given its profitability, but the high debt load relative to its market cap of CHF 296 million warrants caution.

Growth Trends And Dividend Policy

The bank’s growth is likely constrained by its regional focus and traditional business model. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 120, translating to a yield of approximately 4.1% based on its market cap. However, the lack of explicit revenue or earnings growth trends makes future dividend sustainability difficult to gauge without further data.

Valuation And Market Expectations

With a market capitalization of CHF 296 million, the bank trades at a P/E ratio of around 14.5x, aligning with regional bank valuations. Its low beta suggests investors view it as a stable, low-growth entity. Market expectations likely center on steady dividend returns rather than significant capital appreciation, given its niche positioning and limited expansion prospects.

Strategic Advantages And Outlook

Hypothekarbank Lenzburg’s key advantage lies in its deep regional roots and customer trust, but its outlook is tempered by Switzerland’s competitive banking landscape. The bank may benefit from rising interest margins, though its reliance on traditional banking limits innovation-driven growth. Strategic focus on digital transformation or selective geographic expansion could enhance long-term prospects, but execution risks remain.

Sources

Company description, financial data from ticker profile

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