investorscraft@gmail.com

Intrinsic ValueBanque Cantonale de Genève S.A. (0RMP.L)

Previous Close£27.88
Intrinsic Value
Upside potential
Previous Close
£27.88

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

Banque Cantonale de Genève SA is a Swiss regional bank with a diversified financial services portfolio catering to private, corporate, and institutional clients. The bank operates across retail banking, private wealth management, corporate finance, and international trade financing, supported by a network of 21 branches and international offices in key financial hubs like Dubai and Hong Kong. Its core revenue model relies on interest income from lending activities, fee-based services in asset management and advisory, and commissions from brokerage and trade finance. The bank holds a strong regional presence in Geneva and Switzerland, leveraging its 200-year legacy to serve affluent clients and SMEs with tailored financial solutions. Its market positioning is reinforced by specialized offerings in commodity trade finance and cross-border banking, differentiating it from larger global competitors. The bank’s international footprint, though modest, provides niche exposure to emerging markets, enhancing its appeal to clients with transnational banking needs.

Revenue Profitability And Efficiency

In FY 2024, Banque Cantonale de Genève reported revenue of CHF 851.2 million and net income of CHF 219.2 million, reflecting a net margin of approximately 25.7%. The bank’s diluted EPS stood at CHF 30.78, indicating robust earnings generation. Operating cash flow was negative (CHF -61.1 million), likely due to liquidity management or investment activities, while capital expenditures totaled CHF -57.6 million, suggesting ongoing infrastructure or technological investments.

Earnings Power And Capital Efficiency

The bank’s earnings power is underscored by its ability to maintain high profitability (CHF 219.2 million net income) despite a challenging interest rate environment. Its capital efficiency is evident in its ability to generate substantial earnings relative to its market cap (CHF 1.72 billion), though the negative beta (-0.008) suggests low correlation with broader market movements, possibly due to its regional focus and stable client base.

Balance Sheet And Financial Health

Banque Cantonale de Genève’s balance sheet shows total debt of CHF 8.86 billion, which is significant relative to its market cap. However, the absence of reported cash equivalents raises questions about short-term liquidity. The bank’s financial health is supported by its profitability and regional stability, but the high debt load warrants monitoring, particularly in a rising-rate environment.

Growth Trends And Dividend Policy

The bank’s growth is likely driven by its niche in trade finance and private banking, though its regional focus may limit scalability. A dividend of CHF 6.5 per share signals a commitment to shareholder returns, with a payout ratio that appears sustainable given current earnings. International expansion, particularly in Asia and the Middle East, could present future growth opportunities.

Valuation And Market Expectations

With a market cap of CHF 1.72 billion and a P/E ratio derived from diluted EPS (CHF 30.78), the bank trades at a moderate valuation, reflecting its regional banking status and stable earnings. The negative beta suggests investors view it as a defensive play, though its debt levels may temper enthusiasm for higher multiples.

Strategic Advantages And Outlook

Banque Cantonale de Genève’s strategic advantages include its long-standing regional reputation, specialized trade finance capabilities, and private banking expertise. The outlook remains stable, with potential growth tied to international client acquisition and commodity trade flows. However, macroeconomic headwinds and regulatory pressures in Switzerland could pose challenges to margin expansion.

Sources

Company description, financial data provided, and inferred from banking sector 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