Annual Income Statements for Home Bancorp
This table shows Home Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Home Bancorp
This table shows Home Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
10 |
11 |
11 |
9.78 |
9.75 |
9.39 |
9.20 |
8.12 |
9.44 |
9.67 |
Consolidated Net Income / (Loss) |
|
10 |
11 |
11 |
9.78 |
9.75 |
9.39 |
9.20 |
8.12 |
9.44 |
9.67 |
Net Income / (Loss) Continuing Operations |
|
10 |
11 |
11 |
9.78 |
9.75 |
9.39 |
9.20 |
8.12 |
9.44 |
9.67 |
Total Pre-Tax Income |
|
13 |
13 |
14 |
12 |
12 |
11 |
11 |
10 |
12 |
12 |
Total Revenue |
|
35 |
37 |
35 |
34 |
34 |
33 |
32 |
33 |
34 |
35 |
Net Interest Income / (Expense) |
|
32 |
33 |
32 |
30 |
30 |
29 |
29 |
29 |
30 |
32 |
Total Interest Income |
|
34 |
37 |
38 |
40 |
42 |
43 |
44 |
45 |
47 |
48 |
Loans and Leases Interest Income |
|
30 |
33 |
34 |
37 |
38 |
40 |
41 |
42 |
44 |
44 |
Investment Securities Interest Income |
|
2.96 |
3.21 |
3.14 |
2.99 |
2.94 |
2.84 |
2.79 |
2.74 |
2.68 |
2.70 |
Other Interest Income |
|
1.45 |
0.56 |
0.48 |
0.56 |
0.65 |
0.74 |
0.77 |
0.72 |
0.99 |
1.12 |
Total Interest Expense |
|
2.29 |
3.31 |
6.52 |
9.77 |
13 |
14 |
15 |
16 |
17 |
16 |
Deposits Interest Expense |
|
1.27 |
1.95 |
3.24 |
5.55 |
8.18 |
11 |
12 |
13 |
14 |
14 |
Short-Term Borrowings Interest Expense |
|
0.00 |
0.36 |
2.26 |
2.97 |
3.15 |
2.35 |
0.44 |
0.11 |
0.25 |
0.17 |
Long-Term Debt Interest Expense |
|
1.02 |
1.00 |
1.02 |
1.25 |
1.24 |
1.24 |
2.66 |
2.82 |
2.84 |
2.45 |
Total Non-Interest Income |
|
3.47 |
3.34 |
3.31 |
3.45 |
4.40 |
3.48 |
3.55 |
3.76 |
3.69 |
3.63 |
Other Service Charges |
|
3.15 |
3.05 |
3.27 |
3.17 |
3.45 |
3.17 |
3.19 |
3.36 |
3.23 |
3.25 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.10 |
0.03 |
-0.21 |
0.02 |
0.69 |
0.04 |
0.09 |
0.12 |
0.19 |
0.10 |
Other Non-Interest Income |
|
0.23 |
0.26 |
0.25 |
0.26 |
0.27 |
0.27 |
0.27 |
0.27 |
0.28 |
0.28 |
Provision for Credit Losses |
|
1.70 |
1.99 |
0.81 |
0.51 |
0.35 |
0.67 |
0.14 |
1.26 |
0.14 |
0.87 |
Total Non-Interest Expense |
|
21 |
21 |
20 |
21 |
21 |
21 |
21 |
22 |
22 |
22 |
Salaries and Employee Benefits |
|
12 |
13 |
12 |
13 |
12 |
11 |
12 |
13 |
13 |
13 |
Net Occupancy & Equipment Expense |
|
4.58 |
4.56 |
4.67 |
4.58 |
4.91 |
4.89 |
4.97 |
5.16 |
5.38 |
4.87 |
Marketing Expense |
|
0.66 |
0.55 |
0.31 |
0.44 |
0.64 |
0.76 |
0.47 |
0.49 |
0.38 |
0.67 |
Other Operating Expenses |
|
2.90 |
2.75 |
2.08 |
2.95 |
2.91 |
3.18 |
2.91 |
3.05 |
3.11 |
3.19 |
Amortization Expense |
|
0.45 |
0.44 |
0.45 |
0.39 |
0.39 |
0.38 |
0.35 |
0.33 |
0.33 |
0.32 |
Income Tax Expense |
|
2.60 |
2.68 |
2.83 |
2.50 |
2.47 |
2.11 |
2.24 |
1.96 |
2.24 |
2.31 |
Basic Earnings per Share |
|
$1.29 |
$1.33 |
$1.40 |
$1.22 |
$1.22 |
$1.18 |
$1.15 |
$1.02 |
$1.19 |
$1.22 |
Weighted Average Basic Shares Outstanding |
|
8.28M |
8.29M |
8.25M |
8.20M |
8.15M |
8.15M |
8.13M |
8.07M |
8.08M |
8.10M |
Diluted Earnings per Share |
|
$1.28 |
$1.32 |
$1.39 |
$1.21 |
$1.22 |
$1.17 |
$1.14 |
$1.02 |
$1.18 |
$1.21 |
Weighted Average Diluted Shares Outstanding |
|
8.28M |
8.29M |
8.25M |
8.20M |
8.15M |
8.15M |
8.13M |
8.07M |
8.08M |
8.10M |
Weighted Average Basic & Diluted Shares Outstanding |
|
8.28M |
8.29M |
8.25M |
8.20M |
8.15M |
8.15M |
8.13M |
8.07M |
8.08M |
8.10M |
Cash Dividends to Common per Share |
|
$0.23 |
$0.24 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.26 |
Annual Cash Flow Statements for Home Bancorp
This table details how cash moves in and out of Home Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-514 |
-12 |
23 |
Net Cash From Operating Activities |
51 |
41 |
49 |
Net Cash From Continuing Operating Activities |
51 |
41 |
49 |
Net Income / (Loss) Continuing Operations |
34 |
40 |
36 |
Consolidated Net Income / (Loss) |
34 |
40 |
36 |
Provision For Loan Losses |
7.49 |
2.34 |
2.42 |
Depreciation Expense |
3.46 |
3.57 |
3.50 |
Amortization Expense |
5.21 |
4.28 |
3.57 |
Non-Cash Adjustments to Reconcile Net Income |
1.62 |
0.66 |
1.00 |
Changes in Operating Assets and Liabilities, net |
-0.66 |
-9.74 |
1.82 |
Net Cash From Investing Activities |
-495 |
-94 |
-107 |
Net Cash From Continuing Investing Activities |
-495 |
-94 |
-107 |
Purchase of Property, Leasehold Improvements and Equipment |
-2.71 |
-2.02 |
-4.06 |
Purchase of Investment Securities |
-543 |
-160 |
-157 |
Sale of Property, Leasehold Improvements and Equipment |
0.08 |
0.00 |
0.25 |
Sale and/or Maturity of Investments |
62 |
68 |
53 |
Other Investing Activities, net |
-11 |
0.00 |
0.00 |
Net Cash From Financing Activities |
-70 |
41 |
81 |
Net Cash From Continuing Financing Activities |
-70 |
41 |
81 |
Net Change in Deposits |
-256 |
38 |
110 |
Issuance of Debt |
209 |
17,421 |
1,073 |
Issuance of Common Equity |
0.32 |
0.33 |
0.89 |
Repayment of Debt |
-4.85 |
-17,404 |
-1,090 |
Repurchase of Common Equity |
-11 |
-5.26 |
-4.77 |
Payment of Dividends |
-7.78 |
-8.22 |
-8.19 |
Other Financing Activities, Net |
0.38 |
0.10 |
0.13 |
Cash Interest Paid |
7.74 |
42 |
62 |
Cash Income Taxes Paid |
6.54 |
13 |
6.52 |
Quarterly Cash Flow Statements for Home Bancorp
This table details how cash moves in and out of Home Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-294 |
-63 |
20 |
-10 |
-12 |
-8.69 |
15 |
23 |
22 |
-37 |
Net Cash From Operating Activities |
|
17 |
15 |
9.80 |
8.28 |
13 |
10 |
10 |
15 |
18 |
5.83 |
Net Cash From Continuing Operating Activities |
|
17 |
15 |
9.80 |
8.28 |
13 |
10 |
10 |
15 |
18 |
5.83 |
Net Income / (Loss) Continuing Operations |
|
10 |
11 |
11 |
9.78 |
9.75 |
9.39 |
9.20 |
8.12 |
9.44 |
9.67 |
Consolidated Net Income / (Loss) |
|
10 |
11 |
11 |
9.78 |
9.75 |
9.39 |
9.20 |
8.12 |
9.44 |
9.67 |
Provision For Loan Losses |
|
1.70 |
1.99 |
0.81 |
0.51 |
0.35 |
0.67 |
0.14 |
1.26 |
0.14 |
0.87 |
Depreciation Expense |
|
0.90 |
0.93 |
0.89 |
0.88 |
0.88 |
0.91 |
0.89 |
0.87 |
0.92 |
0.82 |
Amortization Expense |
|
1.41 |
1.26 |
1.17 |
1.06 |
1.04 |
1.01 |
0.93 |
0.89 |
0.90 |
0.85 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.41 |
0.09 |
0.14 |
0.37 |
-0.24 |
0.39 |
0.05 |
1.10 |
-0.31 |
0.16 |
Changes in Operating Assets and Liabilities, net |
|
1.15 |
-0.52 |
-4.54 |
-4.33 |
1.31 |
-2.18 |
-0.88 |
2.73 |
6.52 |
-6.55 |
Net Cash From Investing Activities |
|
-123 |
-122 |
-13 |
-36 |
-47 |
1.29 |
-26 |
-32 |
-2.08 |
-47 |
Net Cash From Continuing Investing Activities |
|
-123 |
-122 |
-13 |
-36 |
-47 |
1.29 |
-26 |
-32 |
-2.08 |
-47 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.63 |
-0.80 |
-0.20 |
-0.94 |
-0.38 |
-0.50 |
-1.25 |
-1.62 |
-0.64 |
-0.55 |
Purchase of Investment Securities |
|
-136 |
-135 |
-40 |
-46 |
-58 |
-15 |
-41 |
-42 |
-13 |
-62 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.04 |
0.01 |
0.00 |
- |
- |
- |
0.01 |
- |
0.15 |
0.10 |
Sale and/or Maturity of Investments |
|
14 |
13 |
28 |
11 |
12 |
17 |
16 |
11 |
11 |
15 |
Net Cash From Financing Activities |
|
-188 |
45 |
23 |
17 |
21 |
-20 |
30 |
40 |
6.89 |
3.89 |
Net Cash From Continuing Financing Activities |
|
-188 |
45 |
23 |
17 |
21 |
-20 |
30 |
40 |
6.89 |
3.89 |
Net Change in Deposits |
|
-182 |
-105 |
-75 |
-5.90 |
46 |
73 |
52 |
0.38 |
55 |
3.21 |
Issuance of Debt |
|
-1.10 |
155 |
6,261 |
6,461 |
2,974 |
1,725 |
625 |
169 |
136 |
142 |
Repayment of Debt |
|
-0.50 |
-3.61 |
-6,161 |
-6,432 |
-2,995 |
-1,816 |
-645 |
-124 |
-181 |
-140 |
Repurchase of Common Equity |
|
-2.61 |
-0.30 |
-0.34 |
-3.15 |
-1.23 |
-0.54 |
-0.83 |
-2.84 |
-1.02 |
-0.09 |
Payment of Dividends |
|
-1.91 |
-1.99 |
-2.07 |
-2.06 |
-2.05 |
-2.04 |
-2.04 |
-2.03 |
-2.02 |
-2.10 |
Other Financing Activities, Net |
|
-0.09 |
0.19 |
0.10 |
-0.06 |
0.09 |
-0.02 |
-0.00 |
-0.14 |
0.43 |
-0.16 |
Cash Interest Paid |
|
- |
- |
5.49 |
9.80 |
11 |
16 |
14 |
15 |
17 |
16 |
Annual Balance Sheets for Home Bancorp
This table presents Home Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
3,228 |
3,320 |
3,444 |
Cash and Due from Banks |
87 |
76 |
99 |
Interest Bearing Deposits at Other Banks |
0.35 |
0.10 |
0.00 |
Trading Account Securities |
488 |
435 |
404 |
Loans and Leases, Net of Allowance |
2,401 |
2,550 |
2,685 |
Loans and Leases |
2,431 |
2,582 |
2,718 |
Allowance for Loan and Lease Losses |
29 |
32 |
33 |
Loans Held for Sale |
0.10 |
0.36 |
0.83 |
Premises and Equipment, Net |
44 |
42 |
42 |
Intangible Assets |
88 |
86 |
85 |
Other Assets |
120 |
130 |
128 |
Total Liabilities & Shareholders' Equity |
3,228 |
3,320 |
3,444 |
Total Liabilities |
2,898 |
2,953 |
3,048 |
Non-Interest Bearing Deposits |
904 |
744 |
733 |
Interest Bearing Deposits |
1,729 |
1,926 |
2,048 |
Short-Term Debt |
5.54 |
5.54 |
5.54 |
Other Short-Term Payables |
29 |
30 |
31 |
Long-Term Debt |
230 |
247 |
230 |
Total Equity & Noncontrolling Interests |
330 |
367 |
396 |
Total Preferred & Common Equity |
330 |
367 |
396 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
330 |
367 |
396 |
Common Stock |
165 |
166 |
168 |
Retained Earnings |
206 |
235 |
259 |
Accumulated Other Comprehensive Income / (Loss) |
-39 |
-31 |
-30 |
Other Equity Adjustments |
-2.05 |
-1.70 |
-1.34 |
Quarterly Balance Sheets for Home Bancorp
This table presents Home Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
3,168 |
3,267 |
3,290 |
3,318 |
3,358 |
3,411 |
3,442 |
Cash and Due from Banks |
|
151 |
107 |
97 |
85 |
90 |
113 |
136 |
Interest Bearing Deposits at Other Banks |
|
0.35 |
0.35 |
0.10 |
0.10 |
0.00 |
0.00 |
0.00 |
Trading Account Securities |
|
494 |
468 |
450 |
428 |
423 |
414 |
422 |
Loans and Leases, Net of Allowance |
|
2,276 |
2,436 |
2,480 |
2,538 |
2,590 |
2,629 |
2,636 |
Loans and Leases |
|
2,303 |
2,466 |
2,511 |
2,569 |
2,622 |
2,661 |
2,668 |
Allowance for Loan and Lease Losses |
|
27 |
30 |
31 |
31 |
31 |
32 |
32 |
Loans Held for Sale |
|
0.17 |
0.47 |
0.54 |
0.47 |
0.65 |
0.00 |
0.24 |
Premises and Equipment, Net |
|
44 |
43 |
43 |
42 |
42 |
43 |
43 |
Intangible Assets |
|
88 |
88 |
87 |
87 |
86 |
86 |
85 |
Other Assets |
|
115 |
2,561 |
132 |
137 |
125 |
126 |
120 |
Total Liabilities & Shareholders' Equity |
|
3,168 |
3,267 |
3,290 |
3,318 |
3,358 |
3,411 |
3,442 |
Total Liabilities |
|
2,851 |
2,922 |
2,944 |
2,972 |
2,985 |
3,035 |
3,049 |
Non-Interest Bearing Deposits |
|
921 |
855 |
817 |
785 |
742 |
747 |
741 |
Interest Bearing Deposits |
|
1,817 |
1,703 |
1,735 |
1,812 |
1,980 |
1,976 |
2,037 |
Short-Term Debt |
|
5.54 |
- |
5.54 |
5.54 |
141 |
141 |
141 |
Other Short-Term Payables |
|
28 |
- |
27 |
31 |
29 |
34 |
38 |
Long-Term Debt |
|
79 |
336 |
359 |
338 |
93 |
138 |
93 |
Total Equity & Noncontrolling Interests |
|
317 |
345 |
346 |
345 |
372 |
376 |
393 |
Total Preferred & Common Equity |
|
317 |
345 |
346 |
345 |
372 |
376 |
393 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
317 |
345 |
346 |
345 |
372 |
376 |
393 |
Common Stock |
|
164 |
166 |
165 |
165 |
166 |
166 |
167 |
Retained Earnings |
|
198 |
215 |
221 |
228 |
241 |
245 |
252 |
Accumulated Other Comprehensive Income / (Loss) |
|
-43 |
-34 |
-38 |
-46 |
-34 |
-34 |
-24 |
Other Equity Adjustments |
|
-2.14 |
-1.97 |
-1.88 |
-1.79 |
-1.61 |
-1.52 |
-1.43 |
Annual Metrics And Ratios for Home Bancorp
This table displays calculated financial ratios and metrics derived from Home Bancorp's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
12.49% |
2.60% |
-0.33% |
EBITDA Growth |
-25.75% |
13.34% |
-9.91% |
EBIT Growth |
-29.68% |
17.99% |
-9.90% |
NOPAT Growth |
-29.92% |
18.10% |
-9.48% |
Net Income Growth |
-29.92% |
18.10% |
-9.48% |
EPS Growth |
-27.90% |
19.95% |
-8.82% |
Operating Cash Flow Growth |
-8.11% |
-19.23% |
17.83% |
Free Cash Flow Firm Growth |
-794.34% |
90.57% |
276.94% |
Invested Capital Growth |
47.52% |
9.58% |
1.89% |
Revenue Q/Q Growth |
6.84% |
-2.78% |
1.85% |
EBITDA Q/Q Growth |
1.77% |
-3.70% |
0.47% |
EBIT Q/Q Growth |
1.53% |
-3.77% |
1.11% |
NOPAT Q/Q Growth |
1.60% |
-3.34% |
0.80% |
Net Income Q/Q Growth |
1.60% |
-3.34% |
0.80% |
EPS Q/Q Growth |
2.21% |
-2.92% |
0.89% |
Operating Cash Flow Q/Q Growth |
5.63% |
-9.49% |
-8.20% |
Free Cash Flow Firm Q/Q Growth |
-1,806.31% |
94.32% |
-74.82% |
Invested Capital Q/Q Growth |
41.09% |
-10.01% |
0.77% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
38.80% |
42.86% |
38.74% |
EBIT Margin |
32.22% |
37.06% |
33.50% |
Profit (Net Income) Margin |
25.83% |
29.74% |
27.01% |
Tax Burden Percent |
80.17% |
80.25% |
80.62% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
19.83% |
19.75% |
19.38% |
Return on Invested Capital (ROIC) |
7.18% |
6.79% |
5.82% |
ROIC Less NNEP Spread (ROIC-NNEP) |
7.18% |
6.79% |
5.82% |
Return on Net Nonoperating Assets (RNNOA) |
2.81% |
4.75% |
3.72% |
Return on Equity (ROE) |
9.99% |
11.54% |
9.54% |
Cash Return on Invested Capital (CROIC) |
-31.22% |
-2.36% |
3.95% |
Operating Return on Assets (OROA) |
1.38% |
1.53% |
1.34% |
Return on Assets (ROA) |
1.11% |
1.23% |
1.08% |
Return on Common Equity (ROCE) |
9.99% |
11.54% |
9.54% |
Return on Equity Simple (ROE_SIMPLE) |
10.33% |
10.95% |
9.20% |
Net Operating Profit after Tax (NOPAT) |
34 |
40 |
36 |
NOPAT Margin |
25.83% |
29.74% |
27.01% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
51.58% |
51.82% |
54.64% |
Operating Expenses to Revenue |
62.10% |
61.22% |
64.71% |
Earnings before Interest and Taxes (EBIT) |
43 |
50 |
45 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
51 |
58 |
52 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.95 |
0.90 |
0.94 |
Price to Tangible Book Value (P/TBV) |
1.29 |
1.18 |
1.19 |
Price to Revenue (P/Rev) |
2.37 |
2.45 |
2.75 |
Price to Earnings (P/E) |
9.18 |
8.26 |
10.19 |
Dividend Yield |
3.07% |
2.45% |
2.20% |
Earnings Yield |
10.90% |
12.11% |
9.81% |
Enterprise Value to Invested Capital (EV/IC) |
0.81 |
0.82 |
0.80 |
Enterprise Value to Revenue (EV/Rev) |
3.49 |
3.76 |
3.77 |
Enterprise Value to EBITDA (EV/EBITDA) |
9.00 |
8.77 |
9.73 |
Enterprise Value to EBIT (EV/EBIT) |
10.84 |
10.15 |
11.25 |
Enterprise Value to NOPAT (EV/NOPAT) |
13.52 |
12.64 |
13.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
9.00 |
12.30 |
10.43 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
20.55 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.71 |
0.69 |
0.59 |
Long-Term Debt to Equity |
0.70 |
0.67 |
0.58 |
Financial Leverage |
0.39 |
0.70 |
0.64 |
Leverage Ratio |
9.04 |
9.39 |
8.86 |
Compound Leverage Factor |
9.04 |
9.39 |
8.86 |
Debt to Total Capital |
41.68% |
40.73% |
37.29% |
Short-Term Debt to Total Capital |
0.98% |
0.89% |
0.88% |
Long-Term Debt to Total Capital |
40.70% |
39.84% |
36.41% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
58.33% |
59.27% |
62.71% |
Debt to EBITDA |
4.61 |
4.35 |
4.51 |
Net Debt to EBITDA |
2.89 |
3.04 |
2.62 |
Long-Term Debt to EBITDA |
4.50 |
4.26 |
4.40 |
Debt to NOPAT |
6.92 |
6.27 |
6.47 |
Net Debt to NOPAT |
4.34 |
4.39 |
3.76 |
Long-Term Debt to NOPAT |
6.76 |
6.14 |
6.31 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-148 |
-14 |
25 |
Operating Cash Flow to CapEx |
1,951.18% |
2,049.36% |
1,279.36% |
Free Cash Flow to Firm to Interest Expense |
-18.72 |
-0.33 |
0.38 |
Operating Cash Flow to Interest Expense |
6.47 |
0.96 |
0.76 |
Operating Cash Flow Less CapEx to Interest Expense |
6.14 |
0.92 |
0.70 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
3.03 |
3.16 |
3.20 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
566 |
620 |
632 |
Invested Capital Turnover |
0.28 |
0.23 |
0.22 |
Increase / (Decrease) in Invested Capital |
182 |
54 |
12 |
Enterprise Value (EV) |
461 |
509 |
508 |
Market Capitalization |
313 |
332 |
371 |
Book Value per Share |
$39.84 |
$45.10 |
$49.04 |
Tangible Book Value per Share |
$29.22 |
$34.50 |
$38.51 |
Total Capital |
566 |
620 |
632 |
Total Debt |
236 |
252 |
236 |
Total Long-Term Debt |
230 |
247 |
230 |
Net Debt |
148 |
177 |
137 |
Capital Expenditures (CapEx) |
2.62 |
2.02 |
3.81 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
236 |
252 |
236 |
Total Depreciation and Amortization (D&A) |
8.67 |
7.86 |
7.07 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$4.19 |
$5.02 |
$4.58 |
Adjusted Weighted Average Basic Shares Outstanding |
8.29M |
8.15M |
8.10M |
Adjusted Diluted Earnings per Share |
$4.16 |
$4.99 |
$4.55 |
Adjusted Weighted Average Diluted Shares Outstanding |
8.29M |
8.15M |
8.10M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
8.29M |
8.15M |
8.10M |
Normalized Net Operating Profit after Tax (NOPAT) |
34 |
40 |
36 |
Normalized NOPAT Margin |
25.83% |
29.74% |
27.01% |
Pre Tax Income Margin |
32.22% |
37.06% |
33.50% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
5.37 |
1.17 |
0.70 |
NOPAT to Interest Expense |
4.30 |
0.94 |
0.56 |
EBIT Less CapEx to Interest Expense |
5.04 |
1.12 |
0.64 |
NOPAT Less CapEx to Interest Expense |
3.97 |
0.89 |
0.51 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
22.83% |
20.43% |
22.48% |
Augmented Payout Ratio |
56.09% |
33.50% |
35.59% |
Quarterly Metrics And Ratios for Home Bancorp
This table displays calculated financial ratios and metrics derived from Home Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.02% |
29.95% |
29.78% |
2.51% |
-4.35% |
-10.55% |
-7.04% |
-1.80% |
0.49% |
7.49% |
EBITDA Growth |
|
-25.06% |
6.03% |
121.74% |
10.50% |
-7.85% |
-14.24% |
-18.24% |
-16.78% |
-4.58% |
1.83% |
EBIT Growth |
|
-29.45% |
5.01% |
160.05% |
16.20% |
-6.24% |
-14.61% |
-19.16% |
-17.95% |
-4.44% |
4.32% |
NOPAT Growth |
|
-30.71% |
5.25% |
157.21% |
15.60% |
-6.52% |
-12.91% |
-18.74% |
-17.00% |
-3.25% |
3.07% |
Net Income Growth |
|
-30.71% |
5.25% |
157.21% |
15.60% |
-6.52% |
-12.91% |
-18.74% |
-17.00% |
-3.25% |
3.07% |
EPS Growth |
|
-28.49% |
7.32% |
162.26% |
17.48% |
-4.69% |
-11.36% |
-17.99% |
-15.70% |
-3.28% |
3.42% |
Operating Cash Flow Growth |
|
39.67% |
23.16% |
541.91% |
-54.40% |
-22.99% |
-29.86% |
5.32% |
80.88% |
34.49% |
-42.75% |
Free Cash Flow Firm Growth |
|
-34.10% |
-905.90% |
-14,545.53% |
-731.09% |
-1,829.40% |
73.85% |
128.17% |
122.61% |
125.71% |
95.49% |
Invested Capital Growth |
|
6.61% |
47.52% |
84.82% |
71.80% |
71.80% |
9.58% |
-11.11% |
-8.00% |
-9.01% |
1.89% |
Revenue Q/Q Growth |
|
7.67% |
3.31% |
-4.69% |
-3.30% |
0.46% |
-3.39% |
-0.95% |
2.15% |
2.79% |
3.35% |
EBITDA Q/Q Growth |
|
19.14% |
1.96% |
3.70% |
-12.28% |
-0.64% |
-5.12% |
-1.13% |
-10.71% |
13.93% |
1.26% |
EBIT Q/Q Growth |
|
23.28% |
3.26% |
5.16% |
-13.20% |
-0.53% |
-5.96% |
-0.44% |
-11.90% |
15.84% |
2.66% |
NOPAT Q/Q Growth |
|
23.32% |
3.28% |
5.05% |
-13.60% |
-0.28% |
-3.78% |
-1.98% |
-11.75% |
16.25% |
2.50% |
Net Income Q/Q Growth |
|
23.32% |
3.28% |
5.05% |
-13.60% |
-0.28% |
-3.78% |
-1.98% |
-11.75% |
16.25% |
2.50% |
EPS Q/Q Growth |
|
24.27% |
3.13% |
5.30% |
-12.95% |
0.83% |
-4.10% |
-2.56% |
-10.53% |
15.69% |
2.54% |
Operating Cash Flow Q/Q Growth |
|
-6.34% |
-14.56% |
-32.51% |
-15.57% |
58.18% |
-22.18% |
1.34% |
45.02% |
17.61% |
-66.87% |
Free Cash Flow Firm Q/Q Growth |
|
58.31% |
-1,089.26% |
-75.79% |
4.64% |
3.22% |
83.88% |
289.40% |
-23.47% |
10.06% |
-102.83% |
Invested Capital Q/Q Growth |
|
-3.12% |
41.09% |
20.46% |
4.35% |
-3.12% |
-10.01% |
-2.29% |
8.01% |
-4.19% |
0.77% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
43.28% |
42.71% |
46.47% |
42.16% |
41.70% |
40.95% |
40.87% |
35.72% |
39.59% |
38.79% |
EBIT Margin |
|
36.76% |
36.74% |
40.54% |
36.39% |
36.04% |
35.08% |
35.26% |
30.41% |
34.27% |
34.04% |
Profit (Net Income) Margin |
|
29.43% |
29.42% |
32.43% |
28.98% |
28.77% |
28.65% |
28.35% |
24.49% |
27.70% |
27.47% |
Tax Burden Percent |
|
80.06% |
80.08% |
79.99% |
79.62% |
79.83% |
81.67% |
80.40% |
80.54% |
80.82% |
80.70% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
19.94% |
19.92% |
20.01% |
20.38% |
20.17% |
18.33% |
19.60% |
19.46% |
19.18% |
19.30% |
Return on Invested Capital (ROIC) |
|
9.35% |
8.18% |
8.64% |
7.25% |
7.35% |
6.54% |
5.85% |
4.75% |
5.58% |
5.92% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.35% |
8.18% |
8.64% |
7.25% |
7.35% |
6.54% |
5.85% |
4.75% |
5.58% |
5.92% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.65% |
3.21% |
4.65% |
4.83% |
4.75% |
4.58% |
4.65% |
4.23% |
4.35% |
3.78% |
Return on Equity (ROE) |
|
11.00% |
11.38% |
13.29% |
12.08% |
12.10% |
11.12% |
10.50% |
8.97% |
9.93% |
9.71% |
Cash Return on Invested Capital (CROIC) |
|
2.23% |
-31.22% |
-51.75% |
-45.31% |
-45.20% |
-2.36% |
17.69% |
13.67% |
14.93% |
3.95% |
Operating Return on Assets (OROA) |
|
1.53% |
1.57% |
1.72% |
1.54% |
1.55% |
1.45% |
1.41% |
1.20% |
1.34% |
1.36% |
Return on Assets (ROA) |
|
1.23% |
1.26% |
1.38% |
1.23% |
1.23% |
1.18% |
1.14% |
0.97% |
1.09% |
1.10% |
Return on Common Equity (ROCE) |
|
11.00% |
11.38% |
13.29% |
12.08% |
12.10% |
11.12% |
10.50% |
8.97% |
9.93% |
9.71% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.59% |
0.00% |
11.88% |
12.22% |
12.06% |
0.00% |
10.24% |
9.70% |
9.19% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
10 |
11 |
11 |
9.78 |
9.75 |
9.39 |
9.20 |
8.12 |
9.44 |
9.67 |
NOPAT Margin |
|
29.43% |
29.42% |
32.43% |
28.98% |
28.77% |
28.65% |
28.35% |
24.49% |
27.70% |
27.47% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
48.99% |
49.11% |
49.90% |
52.21% |
53.19% |
52.05% |
54.25% |
55.60% |
55.23% |
53.53% |
Operating Expenses to Revenue |
|
58.46% |
57.83% |
57.12% |
62.09% |
62.93% |
62.89% |
64.31% |
65.79% |
65.32% |
63.48% |
Earnings before Interest and Taxes (EBIT) |
|
13 |
13 |
14 |
12 |
12 |
11 |
11 |
10 |
12 |
12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
16 |
16 |
14 |
14 |
13 |
13 |
12 |
13 |
14 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.97 |
0.95 |
0.76 |
0.77 |
0.73 |
0.90 |
0.83 |
0.86 |
0.91 |
0.94 |
Price to Tangible Book Value (P/TBV) |
|
1.34 |
1.29 |
1.02 |
1.02 |
0.98 |
1.18 |
1.08 |
1.11 |
1.16 |
1.19 |
Price to Revenue (P/Rev) |
|
2.49 |
2.37 |
1.88 |
1.88 |
1.82 |
2.45 |
2.32 |
2.45 |
2.70 |
2.75 |
Price to Earnings (P/E) |
|
9.16 |
9.18 |
6.41 |
6.26 |
6.08 |
8.26 |
8.09 |
8.87 |
9.90 |
10.19 |
Dividend Yield |
|
2.49% |
3.07% |
3.00% |
3.74% |
3.95% |
2.45% |
2.64% |
2.51% |
2.26% |
2.20% |
Earnings Yield |
|
10.92% |
10.90% |
15.60% |
15.96% |
16.46% |
12.11% |
12.36% |
11.27% |
10.10% |
9.81% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.60 |
0.81 |
0.72 |
0.75 |
0.74 |
0.82 |
0.75 |
0.75 |
0.73 |
0.80 |
Enterprise Value to Revenue (EV/Rev) |
|
1.95 |
3.49 |
3.51 |
3.79 |
3.68 |
3.76 |
3.40 |
3.69 |
3.44 |
3.77 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.78 |
9.00 |
8.18 |
8.68 |
8.50 |
8.77 |
8.20 |
9.27 |
8.75 |
9.73 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.75 |
10.84 |
9.60 |
10.07 |
9.82 |
10.15 |
9.51 |
10.80 |
10.19 |
11.25 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.17 |
13.52 |
11.99 |
12.60 |
12.30 |
12.64 |
11.84 |
13.40 |
12.59 |
13.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.96 |
9.00 |
8.27 |
10.75 |
11.20 |
12.30 |
10.78 |
10.05 |
8.57 |
10.43 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
27.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.96 |
5.23 |
4.63 |
20.55 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.27 |
0.71 |
0.97 |
1.05 |
0.99 |
0.69 |
0.63 |
0.74 |
0.59 |
0.59 |
Long-Term Debt to Equity |
|
0.25 |
0.70 |
0.97 |
1.04 |
0.98 |
0.67 |
0.25 |
0.37 |
0.24 |
0.58 |
Financial Leverage |
|
0.18 |
0.39 |
0.54 |
0.67 |
0.65 |
0.70 |
0.79 |
0.89 |
0.78 |
0.64 |
Leverage Ratio |
|
8.98 |
9.04 |
9.67 |
9.85 |
9.80 |
9.39 |
9.23 |
9.28 |
9.15 |
8.86 |
Compound Leverage Factor |
|
8.98 |
9.04 |
9.67 |
9.85 |
9.80 |
9.39 |
9.23 |
9.28 |
9.15 |
8.86 |
Debt to Total Capital |
|
21.03% |
41.68% |
49.36% |
51.33% |
49.87% |
40.73% |
38.54% |
42.55% |
37.23% |
37.29% |
Short-Term Debt to Total Capital |
|
1.38% |
0.98% |
0.00% |
0.78% |
0.80% |
0.89% |
23.20% |
21.48% |
22.42% |
0.88% |
Long-Term Debt to Total Capital |
|
19.65% |
40.70% |
49.36% |
50.55% |
49.07% |
39.84% |
15.34% |
21.07% |
14.81% |
36.41% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
78.97% |
58.33% |
50.64% |
48.67% |
50.13% |
59.27% |
61.46% |
57.45% |
62.77% |
62.71% |
Debt to EBITDA |
|
1.68 |
4.61 |
5.60 |
5.94 |
5.70 |
4.35 |
4.24 |
5.29 |
4.49 |
4.51 |
Net Debt to EBITDA |
|
-1.32 |
2.89 |
3.81 |
4.36 |
4.30 |
3.04 |
2.60 |
3.13 |
1.87 |
2.62 |
Long-Term Debt to EBITDA |
|
1.57 |
4.50 |
5.60 |
5.85 |
5.61 |
4.26 |
1.69 |
2.62 |
1.78 |
4.40 |
Debt to NOPAT |
|
2.51 |
6.92 |
8.21 |
8.63 |
8.25 |
6.27 |
6.12 |
7.64 |
6.46 |
6.47 |
Net Debt to NOPAT |
|
-1.99 |
4.34 |
5.58 |
6.33 |
6.22 |
4.39 |
3.75 |
4.52 |
2.70 |
3.76 |
Long-Term Debt to NOPAT |
|
2.35 |
6.76 |
8.21 |
8.50 |
8.12 |
6.14 |
2.44 |
3.78 |
2.57 |
6.31 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-14 |
-171 |
-301 |
-287 |
-278 |
-45 |
85 |
65 |
72 |
-2.02 |
Operating Cash Flow to CapEx |
|
2,886.08% |
1,831.53% |
5,026.67% |
876.69% |
3,426.96% |
2,049.70% |
831.16% |
924.64% |
3,542.45% |
1,293.13% |
Free Cash Flow to Firm to Interest Expense |
|
-6.30 |
-51.81 |
-46.23 |
-29.43 |
-22.13 |
-3.18 |
5.58 |
4.04 |
4.21 |
-0.12 |
Operating Cash Flow to Interest Expense |
|
7.43 |
4.39 |
1.50 |
0.85 |
1.04 |
0.72 |
0.68 |
0.93 |
1.04 |
0.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.18 |
4.15 |
1.47 |
0.75 |
1.01 |
0.69 |
0.60 |
0.83 |
1.01 |
0.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
2.81 |
3.03 |
3.22 |
3.24 |
3.23 |
3.16 |
3.12 |
3.08 |
3.11 |
3.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
401 |
566 |
681 |
711 |
689 |
620 |
606 |
654 |
627 |
632 |
Invested Capital Turnover |
|
0.32 |
0.28 |
0.27 |
0.25 |
0.26 |
0.23 |
0.21 |
0.19 |
0.20 |
0.22 |
Increase / (Decrease) in Invested Capital |
|
25 |
182 |
313 |
297 |
288 |
54 |
-76 |
-57 |
-62 |
12 |
Enterprise Value (EV) |
|
241 |
461 |
492 |
533 |
512 |
509 |
451 |
488 |
455 |
508 |
Market Capitalization |
|
307 |
313 |
263 |
265 |
253 |
332 |
308 |
323 |
358 |
371 |
Book Value per Share |
|
$38.11 |
$39.84 |
$41.63 |
$41.95 |
$42.14 |
$45.10 |
$45.68 |
$46.24 |
$48.76 |
$49.04 |
Tangible Book Value per Share |
|
$27.54 |
$29.22 |
$31.07 |
$31.39 |
$31.55 |
$34.50 |
$35.13 |
$35.69 |
$38.18 |
$38.51 |
Total Capital |
|
401 |
566 |
681 |
711 |
689 |
620 |
606 |
654 |
627 |
632 |
Total Debt |
|
84 |
236 |
336 |
365 |
344 |
252 |
233 |
278 |
233 |
236 |
Total Long-Term Debt |
|
79 |
230 |
336 |
359 |
338 |
247 |
93 |
138 |
93 |
230 |
Net Debt |
|
-67 |
148 |
229 |
268 |
259 |
177 |
143 |
165 |
97 |
137 |
Capital Expenditures (CapEx) |
|
0.59 |
0.79 |
0.20 |
0.94 |
0.38 |
0.50 |
1.24 |
1.62 |
0.50 |
0.45 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
84 |
236 |
336 |
365 |
344 |
252 |
233 |
278 |
233 |
236 |
Total Depreciation and Amortization (D&A) |
|
2.31 |
2.19 |
2.07 |
1.95 |
1.92 |
1.92 |
1.82 |
1.76 |
1.81 |
1.67 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.29 |
$1.33 |
$1.40 |
$1.22 |
$1.22 |
$1.18 |
$1.15 |
$1.02 |
$1.19 |
$1.22 |
Adjusted Weighted Average Basic Shares Outstanding |
|
8.28M |
8.29M |
8.25M |
8.20M |
8.15M |
8.15M |
8.13M |
8.07M |
8.08M |
8.10M |
Adjusted Diluted Earnings per Share |
|
$1.28 |
$1.32 |
$1.39 |
$1.21 |
$1.22 |
$1.17 |
$1.14 |
$1.02 |
$1.18 |
$1.21 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
8.28M |
8.29M |
8.25M |
8.20M |
8.15M |
8.15M |
8.13M |
8.07M |
8.08M |
8.10M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.28M |
8.29M |
8.25M |
8.20M |
8.15M |
8.15M |
8.13M |
8.07M |
8.08M |
8.10M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
11 |
11 |
9.78 |
9.75 |
9.39 |
9.20 |
8.12 |
9.44 |
9.67 |
Normalized NOPAT Margin |
|
29.43% |
29.42% |
32.43% |
28.98% |
28.77% |
28.65% |
28.35% |
24.49% |
27.70% |
27.47% |
Pre Tax Income Margin |
|
36.76% |
36.74% |
40.54% |
36.39% |
36.04% |
35.08% |
35.26% |
30.41% |
34.27% |
34.04% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.70 |
4.07 |
2.17 |
1.26 |
0.97 |
0.81 |
0.75 |
0.63 |
0.69 |
0.74 |
NOPAT to Interest Expense |
|
4.56 |
3.26 |
1.74 |
1.00 |
0.78 |
0.66 |
0.60 |
0.51 |
0.56 |
0.60 |
EBIT Less CapEx to Interest Expense |
|
5.44 |
3.83 |
2.14 |
1.16 |
0.94 |
0.78 |
0.67 |
0.53 |
0.66 |
0.71 |
NOPAT Less CapEx to Interest Expense |
|
4.30 |
3.02 |
1.71 |
0.91 |
0.75 |
0.63 |
0.52 |
0.40 |
0.53 |
0.57 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
23.11% |
22.83% |
19.24% |
18.99% |
19.63% |
20.43% |
21.48% |
22.38% |
22.49% |
22.48% |
Augmented Payout Ratio |
|
56.32% |
56.09% |
39.77% |
34.10% |
31.68% |
33.50% |
36.56% |
37.31% |
36.95% |
35.59% |
Key Financial Trends
Home Bancorp (NASDAQ: HBCP) has demonstrated consistent growth in net interest income over the last four years, reflecting strong earning assets primarily from loans and leases. In Q4 2024, net interest income reached approximately $31.6 million, up from about $29.0 million in Q4 2023 and significantly higher than the $33.3 million reported in Q4 2022. The growth in interest income is supported by increased loans and leases interest income, rising to $43.9 million in Q4 2024 compared to $39.8 million in Q4 2023.
Non-interest income showed relative stability, with other service charges holding steady around the $3.2 million mark quarterly. Capital gains on investments have been modest and inconsistent but did contribute positively throughout the periods.
Expenses have increased steadily, particularly salaries and employee benefits, which grew from approximately $11.4 million in Q4 2023 to $13.3 million in Q4 2024. Net occupancy and equipment expenses also increased, which may be indicative of branch expansion or upgraded facilities.
The provision for credit losses remains relatively low and stable, suggesting effective risk management and credit quality maintenance.
Looking at profitability, quarterly net income attributable to common shareholders grew from roughly $9.3 million in Q4 2023 to $9.7 million in Q4 2024, leading to a basic earnings per share (EPS) increase from $1.15 to $1.22 over the same period, reflecting steady earnings growth despite a slightly higher share count.
Cash flow analysis shows that the company consistently generates positive net cash from operating activities, indicating healthy core business operations. However, investing activities typically reflect significant outflows due to heavy purchases of investment securities, offset partially by sales and maturities.
Financing activities fluctuate, with notable issuance and repayment of debt balancing each other, accompanied by steady dividend payments and modest share repurchases.
The balance sheet shows steady asset growth, with total assets increasing from approximately $3.17 billion in Q3 2022 to $3.44 billion by Q3 2024, primarily driven by a growing loan portfolio. Deposits have increased accordingly, supporting asset growth, while long-term debt levels have fluctuated but remain manageable relative to equity.
- Consistent growth in net interest income driven by increased loans and leases interest income.
- Stable non-interest income with steady service charge revenues.
- Improving net income and earnings per share over the last four years.
- Effective credit risk management as seen in low and stable provision for credit losses.
- Positive net cash flow from operating activities demonstrating solid business operations.
- Growing asset base supported by increasing loans and deposits.
- Fluctuations in investing cash flows due to sizeable purchase and sale of investment securities.
- Issuance and repayment of debt are significant but somewhat balanced, indicating active capital structure management.
- Modest but consistent share repurchases and dividend payments suggest shareholder returns are a priority.
- Rising non-interest expenses, especially salaries and occupancy costs, which may pressure margins if not managed.
09/05/25 04:48 AM ETAI Generated. May Contain Errors.