investorscraft@gmail.com

Intrinsic ValuePermanent TSB Group Holdings plc (IL0A.L)

Previous Close£2.38
Intrinsic Value
Upside potential
Previous Close
£2.38

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

Permanent TSB Group Holdings plc operates as a regional bank in Ireland, focusing on retail and SME financial services. Its core revenue model is driven by interest income from mortgages, consumer finance, and deposits, complemented by fee-based services such as current accounts and digital banking. The bank maintains a strong presence with 76 branches across Ireland, reinforcing its regional footprint. As a mid-sized player in Ireland's competitive banking sector, Permanent TSB differentiates itself through localized customer relationships and a diversified product suite, though it faces pressure from larger domestic and international banks. The bank’s historical roots, dating back to 1816, lend it brand recognition, but its market share remains modest compared to industry leaders. Its strategic emphasis on digital transformation aims to enhance efficiency and customer retention in a rapidly evolving financial landscape.

Revenue Profitability And Efficiency

Permanent TSB reported revenue of €670 million for the period, with net income of €162 million, reflecting a net margin of approximately 24%. The bank’s operating cash flow of €1.28 billion underscores strong liquidity generation, though capital expenditures were minimal at €15 million. These metrics suggest a focus on optimizing existing operations rather than aggressive expansion.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of €0.22 indicates moderate earnings power relative to its market cap. With €2.12 billion in cash and equivalents against €2.02 billion in total debt, Permanent TSB maintains a balanced capital structure. Its lack of dividend payouts suggests reinvestment priorities, possibly toward digital initiatives or risk management.

Balance Sheet And Financial Health

Permanent TSB’s balance sheet shows robust liquidity, with cash and equivalents covering total debt. The debt-to-equity ratio appears manageable, supported by €1.29 billion in market capitalization. The bank’s financial health is further reinforced by positive operating cash flow, though its beta of 1.19 indicates higher volatility relative to the market.

Growth Trends And Dividend Policy

The bank has not issued dividends, signaling a retention strategy for capital allocation. Growth appears organic, with revenue stability but no explicit guidance on expansion. Its regional focus and digital investments may drive incremental growth, though macroeconomic factors in Ireland could influence performance.

Valuation And Market Expectations

At a market cap of €1.30 billion, the bank trades at a P/E of approximately 8 based on net income, aligning with regional bank valuations. The absence of dividends may deter income-focused investors, but its liquidity and operational efficiency could appeal to value-oriented stakeholders.

Strategic Advantages And Outlook

Permanent TSB’s regional expertise and digital banking push position it to compete in Ireland’s consolidating market. However, its reliance on interest income exposes it to rate fluctuations. The outlook hinges on execution of efficiency measures and ability to scale digitally without compromising its customer-centric model.

Sources

Company description, financials, and market data sourced from publicly available disclosures and London Stock Exchange filings.

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