Financials First Hawaiian, Inc.

Equities

FHB

US32051X1081

Banks

Market Closed - Nasdaq 04:00:00 2024-04-26 pm EDT 5-day change 1st Jan Change
21.89 USD -0.82% Intraday chart for First Hawaiian, Inc. +4.24% -4.24%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,779 3,084 3,521 3,325 2,917 2,798 - -
Enterprise Value (EV) 1 3,779 3,084 3,521 3,325 2,917 2,798 2,798 2,798
P/E ratio 13.5 x 16.5 x 13.3 x 12.5 x 12.4 x 12.7 x 12.3 x 11.8 x
Yield 3.6% 4.41% 3.81% 3.99% 4.55% 4.81% 4.87% 4.75%
Capitalization / Revenue 6.59 x 5.76 x 6.64 x 5.42 x 4.59 x 3.39 x 3.28 x -
EV / Revenue 6.59 x 5.76 x 6.64 x 5.42 x 4.59 x 3.39 x 3.28 x -
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.42 x 1.12 x 1.31 x 1.46 x 1.17 x 1.05 x 1 x -
Nbr of stocks (in thousands) 130,977 130,788 128,819 127,681 127,612 127,842 - -
Reference price 2 28.85 23.58 27.33 26.04 22.86 21.89 21.89 21.89
Announcement Date 1/28/20 1/22/21 1/21/22 1/27/23 1/26/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 573.4 535.7 530.6 613.5 636.1 826.3 854.1 -
EBITDA - - - - - - - -
EBIT 1 395.5 365.4 328.1 352.6 335.8 328.6 338.3 -
Operating Margin 68.97% 68.21% 61.85% 57.47% 52.79% 39.76% 39.61% -
Earnings before Tax (EBT) 1 381.7 243.7 349 351.2 309.2 286.5 297.5 305.6
Net income 1 284.4 185.8 265.7 265.7 235 217 224.9 230.8
Net margin 49.6% 34.67% 50.09% 43.3% 36.94% 26.26% 26.33% -
EPS 2 2.130 1.430 2.050 2.080 1.840 1.729 1.774 1.850
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.040 1.040 1.040 1.040 1.040 1.053 1.066 1.040
Announcement Date 1/28/20 1/22/21 1/21/22 1/27/23 1/26/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 132.6 137.3 133.9 145.1 162.7 171.8 167.2 159.9 157.1 151.8 154.4 205.7 208 209.2 208.1
EBITDA - - - - - - - - - - - - - - -
EBIT 1 - 85.14 76.96 79.11 95.26 106 97.7 81.41 83.86 67.83 76.98 82.85 82.9 83.3 78.85
Operating Margin - 62% 57.49% 54.5% 58.54% 61.72% 58.42% 50.9% 53.36% 44.69% 49.85% 40.29% 39.86% 39.81% 37.89%
Earnings before Tax (EBT) 1 85.66 70.15 76.96 79.11 92.08 103.1 88.9 81.41 76.36 62.5 70.68 71.37 71.65 71.82 71.04
Net income 1 64.28 57.02 57.72 59.36 69.02 79.59 66.82 62.44 58.22 47.5 54.22 53.58 53.74 53.87 53.06
Net margin 48.48% 41.52% 43.12% 40.9% 42.41% 46.33% 39.95% 39.04% 37.05% 31.29% 35.11% 26.05% 25.84% 25.75% 25.49%
EPS 2 0.5000 0.4400 0.4500 0.4600 0.5400 0.6200 0.5200 0.4900 0.4600 0.3700 0.4200 0.4328 0.4363 0.4403 0.4154
Dividend per Share 2 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600 0.2600
Announcement Date 10/22/21 1/21/22 4/22/22 7/29/22 10/28/22 1/27/23 4/28/23 7/28/23 10/27/23 1/26/24 4/26/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 11.2% 7.02% 9.81% 11.4% 10% 8.39% 8.3% -
ROA (Net income/ Total Assets) 1.44% 0.87% 1.14% 1.06% 0.95% 0.89% 0.92% -
Assets 1 19,749 21,351 23,310 25,065 24,735 24,423 24,541 -
Book Value Per Share 2 20.30 21.10 20.80 17.80 19.50 20.80 21.90 -
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/28/20 1/22/21 1/21/22 1/27/23 1/26/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
8
Last Close Price
21.89 USD
Average target price
23 USD
Spread / Average Target
+5.07%
Consensus
  1. Stock Market
  2. Equities
  3. FHB Stock
  4. Financials First Hawaiian, Inc.