GREAT SOUTHERN BANCORP, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.71 USD | -0.38% |
|
+0.50% | -11.19% |
| Apr. 18 | Transcript : Great Southern Bancorp, Inc., Q1 2024 Earnings Call, Apr 18, 2024 | |
| Apr. 18 | Tranche Update on Great Southern Bancorp, Inc.'s Equity Buyback Plan announced on December 21, 2022. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 901.5 | 677 | 790.3 | 726.7 | 700.1 | 616.7 | - |
| Enterprise Value (EV) 1 | 901.5 | 677 | 790.3 | 726.7 | 700.1 | 616.7 | 616.7 |
| P/E ratio | 12.3 x | 11.6 x | 10.9 x | 9.88 x | 10.6 x | 11 x | 10.7 x |
| Yield | 3.27% | 4.83% | 2.36% | 2.62% | 2.7% | 3.04% | 3.14% |
| Capitalization / Revenue | 4.27 x | 3.19 x | 3.65 x | 3.11 x | 3.14 x | 2.88 x | 2.79 x |
| EV / Revenue | 4.27 x | 3.19 x | 3.65 x | 3.11 x | 3.14 x | 2.88 x | 2.79 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.5 x | 1.07 x | 1.26 x | 1.37 x | 1.23 x | 1.03 x | 0.96 x |
| Nbr of stocks (in thousands) | 14,237 | 13,844 | 13,339 | 12,215 | 11,795 | 11,699 | - |
| Reference price 2 | 63.32 | 48.90 | 59.25 | 59.49 | 59.35 | 52.71 | 52.71 |
| Announcement Date | 1/21/20 | 1/25/21 | 1/24/22 | 1/23/23 | 1/22/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 211.3 | 212.2 | 216.2 | 233.8 | 223.3 | 214.4 | 221.3 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 96.21 | 88.96 | 88.6 | 100.4 | 82.58 | 73.74 | 73.56 |
| Operating Margin | 45.52% | 41.93% | 40.97% | 42.95% | 36.99% | 34.39% | 33.25% |
| Earnings before Tax (EBT) 1 | 90.06 | 73.09 | 94.36 | 94.2 | 85.34 | 70.09 | 70.21 |
| Net income 1 | 73.61 | 59.31 | 74.63 | 75.95 | 67.8 | 56.21 | 55.75 |
| Net margin | 34.83% | 27.95% | 34.51% | 32.49% | 30.36% | 26.22% | 25.2% |
| EPS 2 | 5.140 | 4.210 | 5.460 | 6.020 | 5.610 | 4.807 | 4.917 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.070 | 2.360 | 1.400 | 1.560 | 1.600 | 1.600 | 1.653 |
| Announcement Date | 1/21/20 | 1/25/21 | 1/24/22 | 1/23/23 | 1/22/24 | - | - |
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 | 54.72 | 53.42 | 52.44 | 58.15 | 60.88 | 62.28 | 61.08 | 55.91 | 54.59 | 51.71 | 51.62 | 53.76 | 54.52 | 54.51 | 53.96 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 23.38 | 17.64 | 21.17 | 25.15 | 26.12 | 27.94 | - | 21.19 | 19.03 | 15.74 | 17.62 | 18.63 | 19.13 | 18.78 | 17.46 |
| Operating Margin | 42.73% | 33.02% | 40.38% | 43.24% | 42.91% | 44.87% | - | 37.9% | 34.87% | 30.45% | 34.14% | 34.65% | 35.09% | 34.46% | 32.36% |
| Earnings before Tax (EBT) 1 | 25.74 | 19.36 | 21.37 | 22.92 | 22.81 | 27.1 | 25.94 | 22.81 | 20.23 | 16.36 | 16.57 | 17.75 | 17.87 | 17.93 | 16.77 |
| Net income 1 | 20.36 | 15.28 | 16.99 | 18.22 | 18.13 | 22.6 | 20.46 | 18.32 | 15.88 | 13.14 | 13.41 | 14.17 | 14.29 | 14.34 | 13.25 |
| Net margin | 37.21% | 28.6% | 32.39% | 31.34% | 29.78% | 36.29% | 33.49% | 32.77% | 29.09% | 25.42% | 25.97% | 26.36% | 26.21% | 26.31% | 24.55% |
| EPS 2 | 1.490 | 1.140 | 1.300 | 1.440 | 1.460 | 1.840 | 1.670 | 1.520 | 1.330 | 1.110 | 1.130 | 1.207 | 1.230 | 1.240 | 1.160 |
| Dividend per Share 2 | 0.3600 | 0.3600 | 0.3600 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4067 | 0.4000 | 0.4000 | 0.4000 | 0.4100 |
| Announcement Date | 10/20/21 | 1/24/22 | 4/20/22 | 7/20/22 | 10/19/22 | 1/23/23 | 4/19/23 | 7/19/23 | 10/18/23 | 1/22/24 | 4/17/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12.9% | 9.53% | 11.9% | 13.4% | 12.3% | 9.83% | 9.4% |
| ROA (Net income/ Total Assets) | 1.52% | 1.11% | 1.36% | 1.38% | 1.19% | 0.97% | 0.94% |
| Assets 1 | 4,843 | 5,344 | 5,487 | 5,503 | 5,697 | 5,795 | 5,931 |
| Book Value Per Share 2 | 42.30 | 45.80 | 47.00 | 43.60 | 48.40 | 51.00 | 54.90 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 1/21/20 | 1/25/21 | 1/24/22 | 1/23/23 | 1/22/24 | - | - |
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-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
52.71
USD
Average target price
55
USD
Spread / Average Target
+4.34%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.19% | 617M | |
| +13.75% | 556B | |
| +12.36% | 298B | |
| +8.64% | 247B | |
| +21.72% | 210B | |
| +16.11% | 170B | |
| +6.88% | 162B | |
| +4.42% | 153B | |
| -11.67% | 138B | |
| +0.10% | 139B |
- Stock Market
- Equities
- GSBC Stock
- Financials Great Southern Bancorp, Inc.
