Company Valuation: Flushing Financial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 468.8 744.4 577.6 476.3 480.7 521.5 521.5 -
Change - 58.79% -22.4% -17.53% 0.9% 8.49% 0% -
Enterprise Value (EV) 468.8 744.4 577.6 476.3 480.7 521.5 521.5 521.5
Change - 58.79% -22.4% -17.53% 0.9% 8.49% 0% 0%
P/E ratio 14.1x 9.38x 7.75x 17.2x -13.6x 28.1x 10.6x 9.05x
PBR 0.83x 1.09x 0.84x 0.71x 0.66x 0.72x 0.72x 0.68x
PEG - 0x -2.23x -0.3x 0x -0x 0.1x 0.5x
Capitalization / Revenue 2.27x 2.82x 2.25x 2.4x 3.86x 2.14x 2.1x 1.93x
EV / Revenue 0x 0x 0x 0x 0x 2.15x 2.1x 1.93x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x - 0x -0x 9.5x 6.22x 5.44x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.84 0.84 0.88 0.88 0.88 0.88 0.88 0.8933
Rate of return 5.05% 3.46% 4.54% 5.34% 6.16% 5.8% 5.72% 5.8%
EPS 2 1.18 2.59 2.5 0.96 -1.05 0.54 1.45 1.7
Distribution rate 71.2% 32.4% 35.2% 91.7% -83.8% 163% 60.7% 52.5%
Net sales 1 206.2 264.4 256.9 198.3 124.6 238.9 248.3 270.9
EBITDA - - - - - - - -
EBIT 1 68.31 120.2 - 46.9 -38.7 47.31 83.85 95.78
Net income 1 34.67 81.79 76.94 28.66 -31.33 18.88 49.15 59.97
Net Debt - - - - - - - -
Reference price 2 16.64 24.30 19.38 16.48 14.28 15.39 15.39 15.39
Nbr of stocks (in thousands) 28,174 30,634 29,805 28,905 33,659 33,884 33,884 -
Announcement Date 28/01/21 27/01/22 26/01/23 25/01/24 28/01/25 27/01/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.65x - - 5.72% 520M
13.3x - - 2.21% 781B
5.66x - - 5.49% 349B
11.22x - - 2.47% 349B
10.75x - - 4.91% 286B
5.42x - - 5.51% 271B
11.51x - - 2.34% 248B
5.44x - - 5.58% 235B
14.23x - - 3.02% 228B
26.49x - - 2.93% 202B
Average 12.37x 4.02% 294.93B
Weighted average by Cap. 11.38x 3.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. FFIC Stock
  4. Valuation Flushing Financial Corporation