investorscraft@gmail.com

Intrinsic ValueBasellandschaftliche Kantonalbank (0QQ4.L)

Previous Close£1,140.00
Intrinsic Value
Upside potential
Previous Close
£1,140.00

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

Basellandschaftliche Kantonalbank (BLKB) operates as a regional Swiss bank, primarily serving private, institutional, business, and public sector clients in the canton of Basel-Landschaft. The bank’s core revenue model revolves around traditional banking services, including savings and deposit products, mortgage-backed loans, and securities-backed lending. Additionally, it engages in foreign exchange and precious metals trading, alongside offering specialized services such as insurance brokerage and financial consulting. BLKB distinguishes itself through a strong regional presence, operating 20 branches and a mobile banking service tailored to local municipalities. Its deep-rooted history since 1864 reinforces trust and stability in its customer base. The bank’s market position is reinforced by its focus on personalized service and niche offerings like healthcare and logistics financing, which cater to the unique needs of its regional clientele. While it faces competition from larger Swiss banks, BLKB’s localized expertise and diversified service portfolio provide a competitive edge in its core market.

Revenue Profitability And Efficiency

In its latest fiscal year, BLKB reported revenue of CHF 475.9 million, with net income reaching CHF 166.4 million, reflecting a healthy profit margin. The diluted EPS stood at CHF 295.41, indicating robust earnings per share. However, operating cash flow was negative at CHF -589 million, likely due to significant lending activities or investment outflows, while capital expenditures were modest at CHF -46.8 million. The bank’s efficiency metrics suggest a balanced operational approach, though cash flow dynamics warrant closer scrutiny.

Earnings Power And Capital Efficiency

BLKB demonstrates solid earnings power, with net income accounting for approximately 35% of revenue, highlighting effective cost management and interest income stability. The absence of total debt underscores a conservative capital structure, while its substantial cash and equivalents (CHF 7.55 billion) provide liquidity for lending and operational flexibility. The bank’s capital efficiency is further evidenced by its ability to generate high EPS relative to its regional banking peers.

Balance Sheet And Financial Health

The bank maintains a strong balance sheet, with cash and equivalents exceeding CHF 7.5 billion, ensuring ample liquidity. Notably, BLKB carries no total debt, reflecting a low-risk financial profile. This conservative leverage position, combined with its regional focus, enhances financial resilience. The bank’s asset quality and capital adequacy are likely aligned with Swiss regulatory standards, though detailed tiered capital ratios are not disclosed.

Growth Trends And Dividend Policy

BLKB’s growth appears steady, supported by its entrenched regional presence and diversified service offerings. The bank pays a dividend of CHF 42 per share, signaling a commitment to shareholder returns. While its market cap of CHF 529 million suggests a smaller-scale operation, the dividend yield and earnings retention strategy indicate a balanced approach to growth and income distribution.

Valuation And Market Expectations

With a beta of 0.009, BLKB exhibits minimal correlation to broader market volatility, typical of a regional bank with stable local demand. Its valuation reflects a niche player with steady earnings, though the lack of debt may limit leverage-driven returns. Market expectations likely center on sustained regional performance and conservative risk management, rather than aggressive expansion.

Strategic Advantages And Outlook

BLKB’s strategic advantages lie in its regional specialization, long-standing customer relationships, and diversified service suite. The outlook remains stable, with growth tied to the economic health of Basel-Landschaft. Potential risks include interest rate fluctuations and competitive pressures from larger banks, but its localized focus and strong balance sheet position it well for sustained performance.

Sources

Company description, financial data from disclosed ticker information, and inferred regional banking context.

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