investorscraft@gmail.com

Intrinsic ValuePermanent TSB Group Holdings plc (PTSB.L)

Previous Close£3.06
Intrinsic Value
Upside potential
Previous Close
£3.06

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 is a regional banking institution primarily serving retail customers and small-to-medium enterprises (SMEs) in Ireland. The company operates through a diversified revenue model, generating income from interest-based lending, transactional banking services, and deposit-taking activities. Its product suite includes mortgages, personal loans, savings accounts, and business banking solutions, distributed via branches, digital platforms, and intermediary channels. As a domestically focused player, PTSB competes with larger Irish and international banks, leveraging its long-standing brand recognition and localized customer relationships. The bank has strategically emphasized digital transformation to enhance operational efficiency and customer engagement, though its market share remains modest compared to systemic Irish lenders. With no significant international exposure, PTSB's fortunes are closely tied to the Irish economic cycle, particularly housing demand and SME activity. Its conservative risk appetite and retail-centric focus differentiate it from more diversified European peers.

Revenue Profitability And Efficiency

In its latest reporting period, PTSB generated EUR 670 million in revenue with net income of EUR 162 million, reflecting a net margin of approximately 24%. The bank demonstrates solid earnings conversion from its interest-bearing assets, supported by a EUR 1.28 billion operating cash flow. Capital expenditures were minimal at EUR -15 million, indicating mature infrastructure and focus on digital rather than physical channel investments.

Earnings Power And Capital Efficiency

The bank's diluted EPS of EUR 0.22 reflects moderate earnings power relative to its equity base. With zero reported debt and EUR 2.12 billion in cash equivalents, PTSB maintains an exceptionally conservative capital structure. This liquidity position provides resilience against economic downturns but may indicate suboptimal capital deployment in the current interest rate environment.

Balance Sheet And Financial Health

PTSB's balance sheet shows robust liquidity with cash reserves exceeding EUR 2.1 billion against no reported debt obligations. The absence of leverage and substantial cash buffers position the bank well for regulatory requirements and potential stress scenarios. However, the zero-debt structure may limit return on equity potential in favorable credit cycles.

Growth Trends And Dividend Policy

The bank currently maintains a non-dividend policy, retaining all earnings to support organic growth and regulatory capital buffers. Growth prospects are closely linked to Irish macroeconomic conditions, with mortgage lending and SME banking as key potential drivers. The lack of historical dividend payments suggests management prioritizes balance sheet strength over shareholder returns at this stage.

Valuation And Market Expectations

With a market capitalization of approximately EUR 929 million, PTSB trades at 1.4x revenue and 5.7x net income. The beta of 0.708 indicates lower volatility than the broader market, reflecting its domestic focus and conservative risk profile. Market expectations appear modest, pricing the bank as a stable but growth-constrained regional player.

Strategic Advantages And Outlook

PTSB's strategic advantages include deep local market knowledge, a simplified business model, and strong liquidity positioning. Challenges include limited scale versus larger competitors and concentration in the cyclical Irish market. The outlook remains cautiously positive, contingent on maintaining asset quality and executing digital initiatives to improve operating efficiency.

Sources

Company filings, London Stock Exchange data

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