investorscraft@gmail.com

Intrinsic ValueBrompton Split Banc Corp. (SBC.TO)

Previous Close$13.26
Intrinsic Value
Upside potential
Previous Close
$13.26

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

Brompton Split Banc Corp. is a close-ended equity mutual fund managed by Brompton Funds Limited, specializing in Canadian public equities with a focus on the banking sector. The fund targets high-quality financial institutions, leveraging its expertise to generate returns through capital appreciation and dividends. Its benchmark, the S&P/TSX Capped Financials Index, ensures alignment with the broader financial sector performance, providing investors with a focused exposure to Canada's banking industry. The fund’s structure as a split-share corporation allows it to offer distinct share classes, catering to both income-seeking and growth-oriented investors. This dual-class approach enhances its appeal in the asset management space, where it competes with other financial sector ETFs and mutual funds. Brompton’s long-standing presence since 2005 and its niche focus on banking equities position it as a specialized vehicle for investors seeking targeted financial sector exposure in Canada. The fund’s disciplined investment strategy and sector-specific focus differentiate it from broader market funds, offering a unique value proposition in a competitive landscape.

Revenue Profitability And Efficiency

In FY 2024, Brompton Split Banc Corp. reported revenue of CAD 18.3 million, with net income reaching CAD 75.7 million, reflecting strong profitability. The diluted EPS of CAD 3.45 underscores efficient earnings generation, while the absence of capital expenditures highlights its asset-light operational model. Operating cash flow of CAD 1.8 million indicates stable liquidity, though the fund’s reliance on investment returns remains a key driver of financial performance.

Earnings Power And Capital Efficiency

The fund’s net income of CAD 75.7 million demonstrates robust earnings power, supported by its focused banking sector investments. With no capital expenditures, capital efficiency is high, as all resources are directed toward portfolio growth and dividend distributions. The fund’s ability to generate substantial income from its equity holdings underscores its effectiveness in leveraging market opportunities.

Balance Sheet And Financial Health

Brompton Split Banc Corp. holds CAD 1.97 million in cash and equivalents, against total debt of CAD 222.9 million, indicating a leveraged position typical of investment funds. The fund’s financial health is underpinned by its asset base, primarily composed of equity investments, which provide liquidity and collateral value. Investors should note the debt level, which amplifies both returns and risks.

Growth Trends And Dividend Policy

The fund’s dividend payout of CAD 1.20 per share reflects its income-oriented strategy, appealing to yield-seeking investors. Growth is tied to the performance of the Canadian banking sector, with limited organic expansion opportunities. The fund’s long-term track record suggests stability, but its growth prospects are inherently linked to market conditions and sector performance.

Valuation And Market Expectations

With a market cap of CAD 224.6 million and a beta of 1.47, the fund is more volatile than the broader market, reflecting its sector concentration. Investors likely expect continued outperformance from the banking sector, though macroeconomic factors could influence returns. The fund’s valuation hinges on its ability to sustain dividends and capital appreciation.

Strategic Advantages And Outlook

Brompton Split Banc Corp.’s strategic advantage lies in its specialized focus on Canadian banking equities, offering targeted exposure to a stable sector. The fund’s split-share structure enhances flexibility for investors. However, its outlook is tied to the health of the Canadian financial sector, with interest rate trends and economic growth being critical factors. The fund remains a niche option for sector-specific investors.

Sources

Company description, financial data from public filings, and market data from the Toronto Stock Exchange.

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