LCNB CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.42 USD | +1.05% |
|
-2.96% | -8.56% |
| May. 20 | LCNB Maintains Quarterly Dividend at $0.22 Per Share, Payable June 17 to Shareholders of Record June 3 | MT |
| Apr. 30 | LCNB Corp. Provides Earnings Guidance for the Fourth Quarter of 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 249.5 | 189.2 | 242.8 | 202.8 | 175.4 | 203.9 | - |
| Enterprise Value (EV) 1 | 249.5 | 189.2 | 242.8 | 202.8 | 175.4 | 203.9 | 203.9 |
| P/E ratio | 13.4 x | 9.48 x | 11.8 x | 9.33 x | 14.3 x | 17.6 x | 12 x |
| Yield | - | 4.97% | 3.94% | 4.5% | 5.39% | 6.1% | 6.1% |
| Capitalization / Revenue | 4.59 x | 3.37 x | 4.25 x | 3.32 x | 3.11 x | 3.51 x | 3.16 x |
| EV / Revenue | 4.59 x | 3.37 x | 4.25 x | 3.32 x | 3.11 x | 3.51 x | 3.16 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 1.02 x | 1.01 x | 0.88 x | 0.85 x | 0.83 x |
| Nbr of stocks (in thousands) | 12,928 | 12,879 | 12,433 | 11,267 | 11,124 | 14,143 | - |
| Reference price 2 | 19.30 | 14.69 | 19.53 | 18.00 | 15.77 | 14.42 | 14.42 |
| Announcement Date | 1/29/20 | 1/29/21 | 1/28/22 | 1/27/23 | 1/31/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 54.41 | 56.22 | 57.12 | 61.04 | 56.35 | 58.1 | 64.5 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | 25.01 | - | - | - | - |
| Operating Margin | - | - | 43.79% | - | - | - | - |
| Earnings before Tax (EBT) 1 | 23.02 | 24.16 | 25.58 | 26.95 | 15.26 | 13.7 | 20.9 |
| Net income 1 | 18.91 | 20.08 | 20.97 | 22.13 | 12.63 | 11.4 | 17.2 |
| Net margin | 34.76% | 35.71% | 36.72% | 36.25% | 22.41% | 19.62% | 26.67% |
| EPS 2 | 1.440 | 1.550 | 1.660 | 1.930 | 1.100 | 0.8200 | 1.200 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.7300 | 0.7700 | 0.8100 | 0.8500 | 0.8800 | 0.8800 |
| Announcement Date | 1/29/20 | 1/29/21 | 1/28/22 | 1/27/23 | 1/31/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14.31 | 14.22 | 15.17 | 15.44 | 16.21 | 13.94 | 14.18 | 13.57 | 14.66 | 13.9 | 13.9 | 14.9 | 15.4 | 15.6 | 15.9 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 6.043 | 5.523 | 7.226 | 6.675 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | 42.23% | 38.83% | 47.64% | 43.22% | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 6.854 | 5.474 | 6.849 | 6.832 | 7.791 | 5.055 | 5.715 | 5.019 | -0.529 | 2.227 | 3 | 4 | 4.5 | 4.7 | 5 |
| Net income 1 | 5.627 | 4.523 | 5.618 | 5.579 | 6.408 | 4.157 | 4.694 | 4.07 | -0.293 | 1.915 | 2.5 | 3.3 | 3.7 | 3.9 | 4.1 |
| Net margin | 39.32% | 31.8% | 37.04% | 36.12% | 39.54% | 29.82% | 33.11% | 29.99% | -2% | 13.78% | 17.99% | 22.15% | 24.03% | 25% | 25.79% |
| EPS 2 | 0.4500 | 0.3800 | 0.4900 | 0.4900 | 0.5700 | 0.3700 | 0.4200 | 0.3700 | -0.0200 | 0.1500 | 0.1800 | 0.2300 | 0.2600 | 0.2700 | 0.2900 |
| Dividend per Share 2 | 0.2000 | 0.2000 | 0.2000 | 0.2000 | 0.2100 | 0.2100 | 0.2100 | 0.2100 | 0.2200 | 0.2200 | 0.2200 | 0.2200 | 0.2200 | 0.2200 | 0.2200 |
| Announcement Date | 1/28/22 | 4/25/22 | 7/26/22 | 10/20/22 | 1/27/23 | 4/21/23 | 7/20/23 | 10/23/23 | 1/31/24 | 4/30/24 | - | - | - | - | - |
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) | 8.42% | - | 8.71% | 10.6% | 6.08% | 4.77% | 7.01% |
| ROA (Net income/ Total Assets) | 1.15% | 1.18% | 1.13% | 1.16% | 0.63% | 0.47% | 0.67% |
| Assets 1 | 1,645 | 1,701 | 1,856 | 1,908 | 2,004 | 2,426 | 2,567 |
| Book Value Per Share 2 | - | - | 19.20 | 17.80 | 17.90 | 17.00 | 17.30 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 1/29/20 | 1/29/21 | 1/28/22 | 1/27/23 | 1/31/24 | - | - |
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
1
Last Close Price
14.42
USD
Average target price
15
USD
Spread / Average Target
+4.02%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -8.56% | 202M | |
| +26.58% | 209B | |
| +0.27% | 72.28B | |
| +8.45% | 56.46B | |
| +10.36% | 51.95B | |
| +22.74% | 51.48B | |
| +34.51% | 47.38B | |
| +5.88% | 35.04B | |
| -18.33% | 34.25B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- LCNB Stock
- Financials LCNB Corp.
