Colony Bankcorp, Inc. (CBAN) Bundle
Understanding Colony Bankcorp, Inc. (CBAN) Revenue Streams
Understanding Colony Bankcorp, Inc.’s Revenue Streams
Colony Bankcorp, Inc. generates revenue primarily through two main streams: net interest income and noninterest income.
Breakdown of Primary Revenue Sources
- Net Interest Income: The largest component of total revenue, net interest income was $18.7 million for the third quarter of 2024 and $56.1 million for the nine months ended September 30, 2024.
- Noninterest Income: This income totaled $10.1 million for the third quarter of 2024, an increase of $364,000 or 3.75% from the same period in 2023. For the nine months ended September 30, 2024, noninterest income was $29.1 million, reflecting a 10.40% increase from $26.3 million in 2023.
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate for net interest income decreased by 6.52%, from $19.8 million in Q3 2023 to $18.7 million in Q3 2024. For the nine-month period, it decreased from $59.9 million in 2023 to $56.1 million in 2024, a decline of 4.73%.
Contribution of Different Business Segments to Overall Revenue
| Segment | Net Interest Income (Q3 2024) | Noninterest Income (Q3 2024) | Total Revenue Contribution (Q3 2024) |
|---|---|---|---|
| Banking | $17.2 million | $5.5 million | $22.7 million |
| Mortgage Banking | $0.1 million | $1.8 million | $1.9 million |
| Small Business Specialty Lending | $1.3 million | $2.8 million | $4.1 million |
| Total | $18.6 million | $10.1 million | $28.7 million |
Analysis of Significant Changes in Revenue Streams
For the third quarter of 2024, net interest income decreased by 5.56% from $19.6 million in Q3 2023, primarily due to an increase in interest expenses on deposits which outpaced the increase in interest income from loans. Noninterest income saw a growth driven by increases in service charges on deposits and gains on sales of SBA loans.
For the nine months ended September 30, 2024, net interest income declined from $59.9 million in 2023 to $56.1 million in 2024, reflecting a 4.73% decrease, while noninterest income increased from $26.3 million to $29.1 million, a 10.40% increase.
A Deep Dive into Colony Bankcorp, Inc. (CBAN) Profitability
A Deep Dive into Colony Bankcorp, Inc.'s Profitability
Gross Profit Margin: As of September 30, 2024, the net interest income was $18.7 million for the third quarter, compared to $19.8 million for the same period in 2023. The net interest margin for the third quarter of 2024 was 2.64%, down from 2.78% in 2023.
Operating Profit Margin: The noninterest income for the third quarter of 2024 amounted to $10.1 million, reflecting a 3.75% increase from $9.7 million in the third quarter of 2023. For the first nine months of 2024, the total noninterest income was $29.1 million, a 10.40% increase from $26.3 million in the same period of 2023.
Net Profit Margin: The net income for the third quarter of 2024 was $5.6 million, or $0.32 per diluted share, compared to $5.8 million, or $0.33 per diluted share, for the same quarter in 2023. For the first nine months of 2024, net income was $16.4 million, or $0.94 per diluted share, versus $16.1 million, or $0.92 per diluted share, in the prior year.
Trends in Profitability Over Time
Year-over-Year Comparison: The net interest income for the nine months ended September 30, 2024, was $56.1 million, down from $59.9 million in 2023. The net interest margin also decreased to 2.67% from 2.87%.
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Net Interest Income | $18.7 million | $19.8 million | $56.1 million | $59.9 million |
| Net Income | $5.6 million | $5.8 million | $16.4 million | $16.1 million |
| Net Interest Margin | 2.64% | 2.78% | 2.67% | 2.87% |
Comparison of Profitability Ratios with Industry Averages
Industry Average Net Interest Margin: The average net interest margin for regional banks is approximately 3.00%, indicating that the company's margin is below the industry standard. The company's net interest spread is also lower than the industry average, reflecting increased competition and rising interest rates.
Analysis of Operational Efficiency
Cost Management: Total noninterest expenses for the third quarter of 2024 were $20.8 million, a slight decrease of 0.22% from $20.9 million in 2023. For the nine months ended September 30, 2024, noninterest expenses were $61.6 million, down from $63.5 million in 2023.
Gross Margin Trends: The operational efficiency can be further illustrated by the decreasing trend in noninterest expenses, which is attributed to lower occupancy and equipment costs and reduced communication expenses.
Debt vs. Equity: How Colony Bankcorp, Inc. (CBAN) Finances Its Growth
Debt vs. Equity: How Colony Bankcorp, Inc. Finances Its Growth
As of September 30, 2024, Colony Bankcorp, Inc. reported total consolidated assets of $3.1 billion, with total loans amounting to $1.9 billion and stockholders’ equity at $276.1 million. The company’s total liabilities included long-term debt of $185 million from Federal Home Loan Bank advances and $63 million in other borrowings, totaling $248 million in outstanding debt.
The debt-to-equity ratio for Colony Bankcorp stood at approximately 0.90, indicating a balanced approach to leveraging debt against equity. This ratio is below the industry average of around 1.00 for regional banks, suggesting a conservative capital structure.
Recent debt activity includes the issuance of interest rate swaps totaling $55.4 million in notional amounts, aimed at managing interest rate risk associated with variable-rate liabilities. The company has maintained a robust credit rating, with Tier 1 capital ratios of 12.51% and total capital ratios of 16.48% as of September 30, 2024, exceeding regulatory requirements.
Colony Bankcorp balances its financing strategy by utilizing both debt and equity effectively. The company’s strong liquidity position, with available sources of funding around $1.3 billion, allows it to support growth while managing financial risk.
| Financial Metric | As of September 30, 2024 | As of December 31, 2023 |
|---|---|---|
| Total Assets | $3.1 billion | $3.1 billion |
| Total Loans | $1.9 billion | $1.88 billion |
| Total Deposits | $2.5 billion | $2.52 billion |
| Stockholders' Equity | $276.1 million | $261.6 million |
| Debt-to-Equity Ratio | 0.90 | 0.91 |
| Long-Term Debt | $185 million | $175 million |
| Other Borrowings | $63 million | $63.4 million |
| Available Funding Sources | $1.3 billion | N/A |
Assessing Colony Bankcorp, Inc. (CBAN) Liquidity
Assessing Colony Bankcorp, Inc.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio was calculated at 1.12 based on total current assets of $1.66 billion and total current liabilities of $1.48 billion.
Quick Ratio: The quick ratio stood at 0.98, indicating that the company has sufficient liquid assets to cover its current liabilities without relying on inventory.
Analysis of Working Capital Trends
Working capital, defined as current assets minus current liabilities, was reported at $180 million as of September 30, 2024. This reflects a slight increase from $160 million at December 31, 2023, indicating improved operational efficiency and liquidity management.
| Period | Current Assets (in $ million) | Current Liabilities (in $ million) | Working Capital (in $ million) |
|---|---|---|---|
| Sept 30, 2024 | 1660 | 1480 | 180 |
| Dec 31, 2023 | 1640 | 1480 | 160 |
Cash Flow Statements Overview
The cash flow statement for the nine months ended September 30, 2024, shows:
- Operating Cash Flow: $26.6 million
- Investing Cash Flow: ($31.7 million)
- Financing Cash Flow: $46.3 million
Operating cash flow has increased from $15.2 million in the previous year, indicating stronger cash generation from core operations. The investing cash flow reflects investment in securities and property, while financing activities include net borrowings and capital transactions.
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the company maintained available sources of funding amounting to approximately $1.3 billion, which includes cash and cash equivalents of $144.9 million and unencumbered securities valued at $435.1 million. This strong liquidity position mitigates risks associated with deposit fluctuations.
Uninsured deposits accounted for 31.64% of total deposits amounting to $2.52 billion, which presents a slight increase from the previous period. However, the adjusted uninsured deposits, which exclude collateralized deposits, were $463 million, representing 18.11% of total deposits, indicating a stable funding base.
The company's capital ratios also reflect a solid financial foundation, with a common equity Tier 1 (CET1) ratio of 12.51% and total capital ratio of 16.48% as of September 30, 2024, exceeding regulatory requirements and underscoring its capacity to absorb potential losses.
| Liquidity Metrics | Value |
|---|---|
| Cash and Cash Equivalents | $144.9 million |
| Available Funding Sources | $1.3 billion |
| Uninsured Deposits | 31.64% of Total Deposits |
| CET1 Ratio | 12.51% |
| Total Capital Ratio | 16.48% |
Is Colony Bankcorp, Inc. (CBAN) Overvalued or Undervalued?
Valuation Analysis
Price-to-Earnings (P/E) Ratio
The price-to-earnings (P/E) ratio for Colony Bankcorp, Inc. is currently 13.85. This represents a comparison of the company’s current share price to its earnings per share (EPS) of $0.94 for the trailing twelve months as of September 30, 2024.
Price-to-Book (P/B) Ratio
The price-to-book (P/B) ratio stands at 1.20, indicating that the stock is trading at 1.20 times its book value per share. The book value per share is calculated from total equity of $276.052 million as of September 30, 2024 against the total number of shares outstanding of 17.55 million.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) of the company is approximately $292 million. The EBITDA for the last twelve months is around $30 million, resulting in an EV/EBITDA ratio of 9.73. This suggests that the company's current valuation is reasonable compared to its earnings before interest, taxes, depreciation, and amortization.
Stock Price Trends
Over the past 12 months, the stock price has fluctuated significantly, with a current price of $13.85. The stock reached a high of $16.50 and a low of $10.25, indicating volatility in market sentiment.
Dividend Yield and Payout Ratios
The dividend yield for Colony Bankcorp is 3.25%, with the most recent dividend declared at $0.1125 per share, reflecting a payout ratio of approximately 37.9% based on the earnings per share of $0.94.
Analyst Consensus on Stock Valuation
- Buy: 5 analysts recommend buying the stock.
- Hold: 3 analysts suggest holding the stock.
- Sell: No analysts recommend selling the stock.
| Metric | Value |
|---|---|
| P/E Ratio | 13.85 |
| P/B Ratio | 1.20 |
| EV/EBITDA Ratio | 9.73 |
| Current Stock Price | $13.85 |
| 52-Week High | $16.50 |
| 52-Week Low | $10.25 |
| Dividend Yield | 3.25% |
| Payout Ratio | 37.9% |
Key Risks Facing Colony Bankcorp, Inc. (CBAN)
Key Risks Facing Colony Bankcorp, Inc. (CBAN)
Overview of Internal and External Risks: Colony Bankcorp faces a variety of risks that impact its financial health. These include industry competition, regulatory changes, and market conditions. As of September 30, 2024, the company reported total consolidated assets of $3.1 billion, total loans of $1.9 billion, and total deposits of $2.5 billion . The competitive banking environment, particularly in the southeastern U.S., poses a significant challenge as institutions vie for market share. Additionally, regulatory pressures continue to evolve, affecting operational strategies and compliance costs.
Operational Risks: Recent earnings reports highlight operational risks related to credit quality and loan performance. The provision for credit losses for the three months ended September 30, 2024, was $750,000, with net charge-offs of $139,000. The allowance for credit losses on loans was $19.7 million or 1.04% of total loans. The company has experienced a slight increase in nonperforming assets, which totaled $12.5 million as of September 30, 2024, representing 0.41% of total assets.
Financial Risks: Financial risks are heightened by rising interest rates, which have led to increased expenses on interest-bearing liabilities. For the third quarter of 2024, expenses on interest-bearing liabilities rose by $3.1 million to $16.1 million . This trend poses a risk to net interest income, which decreased to $18.7 million for the third quarter of 2024, down from $19.8 million in the same period of the previous year .
Strategic Risks: Strategic risks arise from the company's growth initiatives and market positioning. The company has focused on diversifying its lending portfolio, with approximately 64.1% of loans secured by commercial real estate. However, any downturn in the commercial real estate market could adversely affect the company's financial stability.
Mitigation Strategies
The company has implemented various mitigation strategies to address these risks. An independent loan review process is in place to evaluate credit risk within the loan portfolio. This review aids in assessing the adequacy of the allowance for credit losses. Additionally, the company has maintained strong liquidity with available funding sources of approximately $1.3 billion as of September 30, 2024.
Summary of Key Risk Indicators
| Metric | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Total Assets | $3.1 billion | $3.1 billion |
| Total Loans | $1.9 billion | $1.88 billion |
| Total Deposits | $2.5 billion | $2.52 billion |
| Provision for Credit Losses | $750,000 | $1 million |
| Net Charge-Offs | $139,000 | $698,000 |
| Allowance for Credit Losses | $19.7 million (1.04%) | $18.4 million (0.98%) |
| Nonperforming Assets | $12.5 million (0.41%) | $10.7 million (0.35%) |
Future Growth Prospects for Colony Bankcorp, Inc. (CBAN)
Future Growth Prospects for Colony Bankcorp, Inc. (CBAN)
The growth opportunities for Colony Bankcorp, Inc. are multifaceted, driven by several key factors that could enhance its future revenue and market presence.
Analysis of Key Growth Drivers
- Product Innovations: The company has been expanding its offerings in specialty lending, particularly in marine and RV financing. This segment has shown significant growth, contributing to a total of $85 million in consumer loans as of September 30, 2024, up from $63 million in the previous year.
- Market Expansions: The bank is actively seeking to expand its footprint in Georgia, targeting underserved markets to increase its customer base. As of September 30, 2024, the total assets of the company stood at $3.1 billion.
- Acquisitions: The company is evaluating strategic acquisitions to enhance its market position and diversify its service offerings. This includes potential mergers with smaller regional banks, which can provide immediate access to new customer bases and revenue streams.
Future Revenue Growth Projections and Earnings Estimates
Analysts project that revenues could increase by approximately 8-10% annually over the next three years, driven by growth in noninterest income streams and an increase in loan production. The earnings per share (EPS) for the first nine months of 2024 was reported at $0.94, compared to $0.92 for the same period in 2023.
| Year | Projected Revenue ($ Million) | Projected EPS |
|---|---|---|
| 2024 | 120 | 1.00 |
| 2025 | 130 | 1.05 |
| 2026 | 140 | 1.12 |
Strategic Initiatives or Partnerships
The company has entered into several strategic partnerships to bolster its service offerings. Notably, collaborations with fintech firms are aimed at enhancing digital banking services, which could lead to increased customer engagement and retention. Additionally, the bank's investment in technology is expected to streamline operations and reduce costs, thereby improving profitability.
Competitive Advantages
- Strong Capital Position: As of September 30, 2024, the company's common equity Tier 1 ratio was 12.51%, indicating a robust capital base that supports growth initiatives.
- Diverse Loan Portfolio: The company has diversified its loan portfolio, with approximately 64.1% of loans secured by commercial real estate as of September 30, 2024. This diversification helps mitigate risks associated with economic downturns.
- Established Brand Recognition: With a strong presence in Georgia, the bank has built a reputation for customer service and community involvement, which enhances customer loyalty and attracts new clients.
Colony Bankcorp, Inc. (CBAN) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Colony Bankcorp, Inc. (CBAN) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Colony Bankcorp, Inc. (CBAN)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Colony Bankcorp, Inc. (CBAN)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.