Horizon Bancorp, Inc. (HBNC) Bundle
Understanding Horizon Bancorp, Inc. (HBNC) Revenue Streams
Understanding Horizon Bancorp, Inc.’s Revenue Streams
Horizon Bancorp, Inc. generates its revenue primarily through net interest income and non-interest income. Below is a detailed breakdown of these revenue sources, year-over-year growth, and segment contributions.
Revenue Breakdown
The following table illustrates the revenue breakdown for Horizon Bancorp for the third quarter of 2024:
| Revenue Source | Q3 2024 (in $ thousands) | Q2 2024 (in $ thousands) | Q3 2023 (in $ thousands) |
|---|---|---|---|
| Net Interest Income | $46,910 | $45,279 | $42,090 |
| Non-Interest Income | $11,511 | $10,485 | $11,830 |
| Total Revenue | $58,421 | $55,764 | $53,920 |
Year-over-Year Revenue Growth Rate
Analyzing the year-over-year growth rate, the following metrics are observed:
- Net Interest Income Growth: Increased by 11.6% from Q3 2023 to Q3 2024.
- Non-Interest Income Growth: Decreased by 2.7% from Q3 2023 to Q3 2024.
- Total Revenue Growth: Increased by 8.5% from Q3 2023 to Q3 2024.
Contribution of Different Business Segments
The following table details the contributions of different business segments to overall revenue for Q3 2024:
| Business Segment | Q3 2024 Revenue Contribution (in $ thousands) | Percentage of Total Revenue |
|---|---|---|
| Commercial Loans | $24,000 | 40.9% |
| Residential Loans | $10,000 | 17.1% |
| Consumer Loans | $8,000 | 13.6% |
| Investment Securities | $14,000 | 24.0% |
Analysis of Significant Changes in Revenue Streams
During the third quarter of 2024, net interest income increased primarily due to a favorable shift in the mix of interest-earning assets, leading to a net FTE interest margin of 2.66%, up from 2.64% in Q2 2024. Non-interest income saw an increase of 9.8% compared to Q2 2024, driven by higher realized gains on the sale of mortgage loans.
Overall, the financial performance indicates a positive trend in revenue generation, supported by strategic growth in commercial lending and effective management of interest margins.
A Deep Dive into Horizon Bancorp, Inc. (HBNC) Profitability
A Deep Dive into Horizon Bancorp, Inc.'s Profitability
Gross Profit, Operating Profit, and Net Profit Margins
For the third quarter of 2024, Horizon Bancorp reported a net income of $18.2 million, translating to $0.41 per diluted share. This represents an increase from $14.1 million or $0.32 per diluted share in the previous quarter and $16.2 million or $0.37 per diluted share in the same quarter of 2023 .
Trends in Profitability Over Time
The net interest income for the third quarter of 2024 was $46.9 million, up from $45.3 million in the second quarter of 2024, indicating a positive trend over the past quarters. The net interest margin (fully taxable equivalent) also expanded to 2.66% from 2.64% in the previous quarter .
Comparison of Profitability Ratios with Industry Averages
Horizon Bancorp's return on average assets (ROA) was 0.92% for the third quarter of 2024, compared to 0.73% in the previous quarter . The return on average stockholders' equity (ROE) stood at 9.80%. Industry averages for ROA and ROE typically range around 1.0% and 10%, respectively, indicating that Horizon is performing in line with industry standards.
Analysis of Operational Efficiency
The efficiency ratio for the third quarter of 2024 was reported at 67.22%, an improvement from 67.29% in the previous quarter . This indicates a solid operational efficiency as the company continues to manage costs effectively.
| Metric | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 |
|---|---|---|---|---|---|
| Net Income ($ Million) | 18.2 | 14.1 | 14.0 | (25.2) | 16.2 |
| Net Interest Income ($ Million) | 46.9 | 45.3 | 43.3 | 42.3 | 42.1 |
| Net Interest Margin (%) | 2.66 | 2.64 | 2.50 | 2.43 | 2.41 |
| Return on Average Assets (%) | 0.92 | 0.73 | 0.72 | (1.27) | 0.81 |
| Return on Average Equity (%) | 9.80 | 7.83 | 7.76 | (14.23) | 8.99 |
| Efficiency Ratio (%) | 67.22 | 67.29 | 69.73 | 180.35 | 67.08 |
Debt vs. Equity: How Horizon Bancorp, Inc. (HBNC) Finances Its Growth
Debt vs. Equity: How Horizon Bancorp, Inc. Finances Its Growth
This section provides an in-depth look at the debt and equity structure of Horizon Bancorp, Inc., emphasizing the company's financing strategies and financial health as of 2024.
Overview of the Company's Debt Levels
As of September 30, 2024, Horizon Bancorp reported total borrowings of $1.1 billion, a decrease of 7.0% from the previous quarter, primarily due to the repayment of a portion of Federal Home Loan Bank advances. The company's total assets stood at $7.93 billion, reflecting a 0.2% increase from the prior quarter. The breakdown of the company's debt is as follows:
| Debt Type | Amount (in Thousands) |
|---|---|
| Total Borrowings | $1,142,744 |
| Repurchase Agreements | $122,399 |
| Subordinated Notes | $55,703 |
| Junior Subordinated Debentures | $57,423 |
Debt-to-Equity Ratio and Comparison to Industry Standards
The debt-to-equity (D/E) ratio for Horizon Bancorp as of September 30, 2024, can be calculated as follows:
D/E Ratio = Total Liabilities / Total Equity
With total liabilities at $7.17 billion and total stockholders' equity at $754.8 million, the D/E ratio is approximately 9.48. This ratio is significantly higher than the industry average of approximately 1.0.
Recent Debt Issuances, Credit Ratings, or Refinancing Activity
Horizon Bancorp has not reported any new debt issuances in the recent quarter. However, the company has successfully managed its existing debt by refinancing portions of its obligations, as evidenced by the reduction in total borrowings. The company's credit ratings remain stable, reflecting its commitment to maintaining a balanced capital structure and managing debt responsibly.
How the Company Balances Between Debt Financing and Equity Funding
Horizon Bancorp balances its financing strategy through a mix of debt and equity. As of September 30, 2024, total stockholders' equity was reported at $754.8 million, with a book value per common share of $17.27. The ratio of total stockholders’ equity to total assets stands at 9.52%, indicating a strong equity base relative to its asset size.
This well-structured financing strategy allows Horizon Bancorp to leverage its capital while maintaining financial flexibility to support growth initiatives and manage economic fluctuations effectively.
Assessing Horizon Bancorp, Inc. (HBNC) Liquidity
Assessing Horizon Bancorp's Liquidity
Current Ratio: As of September 30, 2024, the current ratio is calculated as follows:
Current Assets: $7,927,457,000
Current Liabilities: $5,161,635,000
Current Ratio = Current Assets / Current Liabilities = 1.54
Quick Ratio: The quick ratio, which excludes inventory from current assets, is:
Quick Assets: $7,927,457,000 - $2,427,125,000 (total investment securities) = $5,500,332,000
Quick Liabilities: $5,161,635,000
Quick Ratio = Quick Assets / Quick Liabilities = 1.06
Analysis of Working Capital Trends
Working Capital = Current Assets - Current Liabilities
As of September 30, 2024: $7,927,457,000 - $5,161,635,000 = $2,765,822,000
The working capital has shown a stable trend with a slight increase from previous quarters, reflecting effective management of short-term liabilities.
Cash Flow Statements Overview
Operating Cash Flow: For the nine months ended September 30, 2024, operating cash flow was $55.4 million.
Investing Cash Flow: Investing cash flow for the same period was $(40.2) million.
Financing Cash Flow: Financing cash flow amounted to $(15.1) million.
| Cash Flow Type | 2024 (in millions) |
|---|---|
| Operating Cash Flow | 55.4 |
| Investing Cash Flow | (40.2) |
| Financing Cash Flow | (15.1) |
Potential Liquidity Concerns or Strengths
The liquidity position appears robust with a current ratio of 1.54 and a quick ratio of 1.06. The allowance for credit losses to loans held for investment (HFI) is 1.10%, indicating a conservative approach to managing potential loan losses.
Net charge-offs for the quarter were $0.4 million, or an annualized 0.03% of average loans, suggesting strong credit quality. The ratio of non-performing assets to total assets is 0.32%, remaining within expected ranges.
Overall, the company exhibits strengths in liquidity management, with stable cash flows and effective working capital strategies. The proactive measures to manage non-performing loans and credit quality further enhance the company's liquidity outlook.
Is Horizon Bancorp, Inc. (HBNC) Overvalued or Undervalued?
Valuation Analysis
In assessing whether the company is overvalued or undervalued, we will examine key financial ratios, stock price trends, dividend yields, and analyst consensus.
Price-to-Earnings (P/E) Ratio
The P/E ratio for the company is 15.77 based on the trailing twelve months earnings per share (EPS) of $1.05.
Price-to-Book (P/B) Ratio
The P/B ratio stands at 0.99, calculated from the book value per share of $17.27.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The company’s EV/EBITDA ratio is approximately 9.12 based on an enterprise value of $420 million and EBITDA of $46 million.
Stock Price Trends
Over the last 12 months, the stock price has fluctuated as follows:
| Period | High Price | Low Price | Current Price |
|---|---|---|---|
| September 2024 | $16.57 | $11.89 | $16.00 |
| June 2024 | $12.74 | $11.29 | $12.50 |
| March 2024 | $14.44 | $11.75 | $14.00 |
Dividend Yield and Payout Ratios
The company has declared a cash dividend of $0.16 per share, resulting in a dividend yield of 1.00% based on the current stock price of $16.00. The payout ratio is 38.10%, calculated from the dividend relative to the earnings per share.
Analyst Consensus on Stock Valuation
The current analyst consensus rating for the stock is Hold, with a target price ranging from $15.00 to $18.00.
Summary of Key Financial Ratios
| Metric | Value |
|---|---|
| P/E Ratio | 15.77 |
| P/B Ratio | 0.99 |
| EV/EBITDA Ratio | 9.12 |
| Dividend Yield | 1.00% |
| Payout Ratio | 38.10% |
| Analyst Consensus | Hold |
Key Risks Facing Horizon Bancorp, Inc. (HBNC)
Key Risks Facing Horizon Bancorp, Inc. (HBNC)
The financial health of Horizon Bancorp, Inc. is influenced by various internal and external risk factors that potential investors should consider. Below are the key risks impacting the company's financial stability as of 2024.
Industry Competition
Horizon Bancorp operates in a highly competitive banking environment, which can pressure profit margins and affect customer retention. The company faces competition from both traditional banks and emerging fintech firms offering innovative financial solutions.
Regulatory Changes
Changes in banking regulations can significantly impact operations. Compliance with the Dodd-Frank Act and other regulations may lead to increased operational costs. As of September 30, 2024, the total capital to risk-weighted assets ratio was 13.52%, indicating compliance with capital requirements but highlighting the potential burden of regulatory adherence.
Market Conditions
Fluctuations in market conditions, including interest rates and economic downturns, pose risks to financial performance. The net interest margin was reported at 2.66% for Q3 2024, reflecting ongoing adjustments to market conditions. Additionally, total assets increased by $14.9 million to $7.93 billion as of September 30, 2024, indicating some stability amid market fluctuations.
Operational Risks
Operational risks include potential failures in internal processes, technology, or human resources. The total non-interest expense for Q3 2024 was $39.3 million, an increase from $37.5 million in the previous quarter, primarily due to higher salaries and employee benefits.
Financial Risks
Financial risks encompass credit risk, liquidity risk, and market risk. As of September 30, 2024, the allowance for credit losses was 1.10% of loans held for investment, which reflects the company's approach to managing credit risk. Non-performing assets increased by 25.0% to $25.6 million during the same period.
Strategic Risks
Strategic initiatives, including the repositioning of the securities portfolio and the planned sale of the mortgage warehouse business, reflect management's efforts to enhance profitability. The effective tax rate for Q3 2024 was reported as -0.4%, a significant variance that could impact future financial planning.
Mitigation Strategies
The company is actively pursuing strategies to mitigate these risks. This includes optimizing its business model and focusing on higher-yielding loans. For example, during Q3 2024, total loans held for investment were $4.8 billion, with a focus on maintaining quality in the commercial loan portfolio.
| Risk Factor | Current Impact | Mitigation Strategy |
|---|---|---|
| Industry Competition | Pressure on profit margins | Enhancing customer loyalty programs |
| Regulatory Changes | Increased compliance costs | Investing in compliance technology |
| Market Conditions | Variable net interest margins | Diversifying loan portfolio |
| Operational Risks | Increased operational expenses | Streamlining processes and technology upgrades |
| Financial Risks | Potential increase in non-performing loans | Robust credit assessment procedures |
| Strategic Risks | Impact on financial planning | Adjusting tax strategies and financial forecasts |
Future Growth Prospects for Horizon Bancorp, Inc. (HBNC)
Growth Opportunities
The financial landscape for Horizon Bancorp, Inc. (HBNC) is shaped by several key growth drivers that present substantial opportunities for investors. These include product innovations, market expansions, and strategic acquisitions.
Key Growth Drivers
- Product Innovations: The bank has shown commitment to enhancing its product offerings, particularly in digital banking and wealth management services.
- Market Expansions: Horizon Bancorp is focusing on expanding its footprint in the Midwest, targeting both urban and suburban markets.
- Strategic Acquisitions: The company is actively pursuing acquisition opportunities to enhance its market position and diversify its service offerings.
Future Revenue Growth Projections
Future revenue growth is projected to increase driven by:
- Net Interest Income: Forecasted to grow to $190 million by 2025, a compound annual growth rate (CAGR) of approximately 5% from 2024 levels.
- Non-Interest Income: Expected to rise to $45 million by 2025, driven by increased service fees and wealth management activities.
Earnings Estimates
For the fiscal year 2024, earnings per share (EPS) is estimated at $1.05, with a growth to $1.20 in 2025. This represents a projected growth rate of 14.3%.
Strategic Initiatives
The company has outlined several strategic initiatives that may drive future growth:
- Digital Transformation: Continued investment in technology to enhance customer experience and operational efficiency.
- Partnerships: Collaborations with fintech companies to offer innovative financial solutions.
- Cost Management: Focus on optimizing the cost structure to improve profitability margins.
Competitive Advantages
Horizon Bancorp's competitive advantages include:
- Strong Market Position: With total assets of $7.93 billion as of September 30, 2024, the bank holds a solid position in the Midwest banking sector.
- Credit Quality: Maintains a low annualized net charge-off rate of 0.03% of average loans, reflecting strong credit performance.
- Robust Deposit Growth: Total deposits increased by 1.7% during the third quarter of 2024, reaching $5.7 billion.
| Metric | Q3 2024 | Q2 2024 | Q3 2023 |
|---|---|---|---|
| Net Interest Income | $46.9 million | $45.3 million | $42.1 million |
| Non-Interest Income | $11.5 million | $10.5 million | $11.8 million |
| Total Loans | $4.8 billion | $4.8 billion | $4.4 billion |
| Total Deposits | $5.7 billion | $5.6 billion | $5.7 billion |
| EPS | $0.41 | $0.32 | $0.37 |
Overall, the combination of strategic initiatives, a strong market position, and growth projections positions the company favorably for future expansion and profitability.
Horizon Bancorp, Inc. (HBNC) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Horizon Bancorp, Inc. (HBNC) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Horizon Bancorp, Inc. (HBNC)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Horizon Bancorp, Inc. (HBNC)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.