investorscraft@gmail.com

Intrinsic ValueCembra Money Bank AG (0QPJ.L)

Previous Close£98.65
Intrinsic Value
Upside potential
Previous Close
£98.65

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

Cembra Money Bank AG operates as a specialized consumer finance provider in Switzerland, offering a diversified portfolio of financial products tailored to private individuals, self-employed professionals, and SMEs. The company generates revenue primarily through interest income from loans (cash, consumer, auto, and business loans) and leasing services, complemented by fee-based income from credit cards, insurance products, and digital payment solutions. Its market position is reinforced by a multi-channel distribution strategy, including branches, online platforms, and partnerships with over 4,000 car dealers, ensuring broad accessibility. Cembra differentiates itself through niche offerings like invoice financing for SMEs and tailored leasing solutions, carving out a defensible position in Switzerland’s competitive financial services sector. The bank’s focus on digital innovation, such as mobile payment services, aligns with evolving consumer preferences, while its historical roots (founded in 1912) lend stability and trust. Despite its specialization, Cembra faces competition from universal banks and fintech disruptors, though its targeted product mix and localized expertise provide resilience.

Revenue Profitability And Efficiency

Cembra reported revenue of CHF 550.5 million for the period, with net income of CHF 170.4 million, reflecting a robust net margin of approximately 31%. The bank’s efficiency is underscored by its ability to generate CHF 260.6 million in operating cash flow, which comfortably covers capital expenditures of CHF 10.3 million, indicating strong operational execution and cost discipline.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of CHF 5.8 highlights its earnings power, supported by a capital-efficient model with no reported total debt. Its asset-light approach, evidenced by high cash and equivalents (CHF 793.2 million), allows for flexible capital deployment, though the absence of leverage may suggest conservative financial management.

Balance Sheet And Financial Health

Cembra maintains a conservative balance sheet with CHF 793.2 million in cash and no total debt, signaling strong liquidity and low financial risk. This prudence is balanced by a dividend payout of CHF 4.25 per share, demonstrating commitment to shareholder returns without compromising financial stability.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the bank’s diversified product suite and digital initiatives position it to capitalize on Switzerland’s steady demand for consumer credit. Its dividend policy, yielding approximately 73% of net income, reflects a balanced approach between reinvestment and shareholder distributions.

Valuation And Market Expectations

With a market cap of CHF 3.01 billion and a beta of 0.26, Cembra is perceived as a low-volatility play in the financial sector. Its valuation multiples suggest investor confidence in its niche focus and profitability, though its growth premium may be tempered by sector-wide interest rate sensitivity.

Strategic Advantages And Outlook

Cembra’s strategic advantages lie in its specialized product mix, multi-channel distribution, and strong Swiss foothold. Near-term outlook remains stable, supported by its conservative balance sheet and recurring revenue streams, though macroeconomic headwinds (e.g., interest rate fluctuations) could impact loan demand. Long-term growth may hinge on digital adoption and SME financing expansion.

Sources

Company description, financial data from disclosed ticker information

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