investorscraft@gmail.com

Intrinsic ValueBank of Cyprus Holdings Public Limited Company (BOCH.L)

Previous Close£375.00
Intrinsic Value
Upside potential
Previous Close
£375.00

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

Bank of Cyprus Holdings Public Limited Company operates as a diversified financial services provider, primarily serving the Cypriot market with a comprehensive suite of banking, insurance, and investment solutions. The company generates revenue through interest income from loans and deposits, fee-based services, and insurance premiums, positioning itself as a full-service financial institution. Its offerings span retail and corporate banking, asset management, and specialized financing, including trade facilities and project finance, catering to both individual and business clients. With a legacy dating back to 1899, Bank of Cyprus holds a dominant market position in Cyprus, supported by its extensive branch network and digital banking capabilities. The bank has also maintained representative offices in key markets like Russia, Ukraine, and China, though its core operations remain Cyprus-centric. Its diversified revenue streams and strong local presence provide resilience against regional economic fluctuations, while its digital transformation efforts enhance customer retention and operational efficiency.

Revenue Profitability And Efficiency

In FY 2023, Bank of Cyprus reported revenue of £1.10 billion, with net income reaching £480.77 million, reflecting robust profitability. The diluted EPS stood at 1.09 GBp, indicating efficient earnings distribution. Operating cash flow was strong at £1.38 billion, supported by healthy interest margins and fee income, while capital expenditures were modest at £22.40 million, underscoring disciplined cost management.

Earnings Power And Capital Efficiency

The bank’s earnings power is driven by its diversified interest and non-interest income streams, with a focus on high-margin products like corporate lending and wealth management. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, though total debt of £1.01 billion suggests a balanced leverage strategy to fund growth and operations.

Balance Sheet And Financial Health

Bank of Cyprus maintains a solid balance sheet, with cash and equivalents totaling £9.61 billion, providing ample liquidity. Total debt of £1.01 billion is manageable given its cash reserves and operating cash flow. The bank’s financial health is further reinforced by its ability to sustain dividends, with a payout of 21.442 GBp per share, reflecting confidence in its stability.

Growth Trends And Dividend Policy

The bank has demonstrated steady growth, supported by its diversified revenue model and digital initiatives. Its dividend policy, with a payout of 21.442 GBp per share in FY 2023, signals a commitment to shareholder returns while retaining capital for strategic investments. Future growth may hinge on expanding digital services and optimizing its loan portfolio in a competitive regional banking landscape.

Valuation And Market Expectations

With a market cap of £1.66 billion and a beta of 0.768, Bank of Cyprus is perceived as a relatively stable investment within the regional banking sector. The market likely values its strong domestic position and diversified income streams, though geopolitical risks in its operational regions could weigh on investor sentiment. The bank’s valuation reflects its earnings consistency and dividend reliability.

Strategic Advantages And Outlook

Bank of Cyprus benefits from its entrenched market position, diversified revenue streams, and ongoing digital transformation. Its outlook is cautiously optimistic, with growth opportunities in digital banking and wealth management offset by regional economic uncertainties. The bank’s ability to maintain profitability and liquidity will be critical in navigating potential headwinds in the Cypriot and broader European financial markets.

Sources

Company filings, London Stock Exchange disclosures

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