Previous Close | $42.18 |
Intrinsic Value | $31.47 |
Upside potential | -25% |
Data is not available at this time.
FS Bancorp, Inc. operates as the holding company for 1st Security Bank of Washington, a community-focused financial institution serving consumers and businesses in Washington State. The company generates revenue primarily through traditional banking activities, including commercial and residential lending, deposit services, and wealth management. Its loan portfolio emphasizes commercial real estate, small business loans, and residential mortgages, catering to local economic needs. FS Bancorp differentiates itself through personalized customer service, deep community ties, and a relationship-driven approach, positioning it as a trusted regional player. The bank competes in a fragmented Pacific Northwest market, where its niche focus on underserved segments and agile decision-making provide an edge over larger national competitors. While not a market leader in scale, FS Bancorp maintains stable profitability by balancing prudent risk management with targeted growth in higher-yielding loan categories.
FS Bancorp reported $142.0 million in revenue for the period, with net income of $35.0 million, reflecting a healthy net margin of approximately 24.7%. The company's efficiency is underscored by its ability to generate $50.8 million in operating cash flow with no reported capital expenditures, indicating lean operations. Diluted EPS of $4.53 demonstrates effective earnings distribution across its 7.7 million outstanding shares.
The bank exhibits consistent earnings power, with interest income from its loan portfolio driving profitability. Capital efficiency appears strong, as evidenced by the absence of significant capital expenditures and the generation of substantial operating cash flow relative to net income. This suggests effective reinvestment of earnings into core lending activities rather than infrastructure.
FS Bancorp maintains $33.4 million in cash and equivalents against $355.0 million in total debt, indicating a leveraged but typical banking structure. The balance sheet reflects a traditional community bank profile, with loans representing the primary asset class. The debt level appears manageable given the company's cash flow generation and profitability metrics.
The company has demonstrated stable growth, supported by its regional focus and diversified loan book. FS Bancorp maintains a shareholder-friendly dividend policy, distributing $1.10 per share annually. This payout represents a sustainable 24.3% of diluted EPS, allowing for both income distribution and retained earnings to support future growth initiatives.
Market expectations appear balanced, with the company trading at a P/E multiple of approximately 7.7x based on current EPS. This valuation reflects the bank's regional focus and moderate growth prospects, typical for community banking institutions. Investors likely price in steady performance rather than aggressive expansion.
FS Bancorp's strategic advantages lie in its localized expertise, relationship banking model, and operational efficiency. The outlook remains stable, with the bank well-positioned to benefit from regional economic trends. Potential risks include interest rate sensitivity and competitive pressures, but the company's niche focus and conservative management provide resilience.
Company SEC filings (10-K), investor relations materials
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |