First National Corporation

NASDAQ
FXNC
Stock
Yield per half year: -28.75%
Dividend yield: 3.94%
Sector: Financials

Reporting First National Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0387 0.0448 0.0508 0.0748 0.099 0.0992 0.0785 0.1218 0.1143 0.1031 0.1034 0.77
Выручка, млрд $
0.0309 0.0328 0.036 0.0366 0.0377 0.045 0.0569 0.049 0.058 0.058 0.0493 9.00
Чистая прибыль, млрд $
0.0059 0.0064 0.0101 0.0096 0.0089 0.0104 0.0168 0.0096 0.007 0.007 0.0105 -4.69
EV, млрд $
0.0381 0.0633 0.0798 0.0748 -0.0256 -0.0289 0.0569 0.1111 0.03 0.03 0.0287 -203.22
EBIT, млрд $
0.0063 0.0116 0.0139 0.0159 0.0118 0.0109 0.0129 0.0207 0.0118 -0.0016 0.0136 0.00
EBITDA, млрд $
0.0069 0.0124 0.0146 0.0177 0.0121 0.0111 0.013 0.0223 0.0134 0.0000 0.0144 2.06
OIBDA, млрд $
0.0144 0.0169 0.0285 0.0156 0.0188 2.02
Баланс стоимость, млрд $
0.0507 0.0582 0.0667 0.0772 0.0849 0.117 0.1084 0.1163 0.1665 0.1665 0.1186 14.42
FCF, млрд $
0.008 0.0055 0.0122 0.0108 0.0142 0.007 0.0256 0.0145 -0.0255 -0.0255 0.0072 -212.42
Операционный денежный поток, млрд $
0.009 0.0066 0.0138 0.0119 0.0151 0.0079 0.0268 0.0164 -0.0222 -0.0222 0.0088 -208.01
Операционная прибыль, млрд $
0.0116 0.0139 0.0126 0.0118 0.0109 0.0129 0.0231 0.0118 0.0143 0.0143 0.0146 5.58
Операционные расходы, млрд $
-0.0193 -0.0188 0.028 0.03 0.0238 -0.0321 0.004 0.0536 0.0438 0.0438 0.0186 12.97
CAPEX, млрд $
0.001 0.0011 0.0015 0.001 0.000909 0.000835 0.0012 0.0019 0.0033 0.0033 0.0016 29.42


Balance sheet

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0411 0.04 0.0286 0.0458 0.1273 0.176 0.0669 0.0872 0.0249 0.0249 0.0965 -27.84
Short Term Investments $
0.0948 0.0893 0.0999 0.121 0.1402 0.2895 0.1629 0.2284 0.0016 0.0016 0.1645 -59.12
Long term investments $
0.372 0.1725 0.1482 0.1375 0.1433 0.1386 0.1545 0.3229 0.3161 0.3011 0.2466 16.79
Total Receivables $
0.0017 0.0019 0.0021 0.0021 0.0027 0.0039 0.0045 0.0047 0.006 0.006 0.0044 17.32
Total Current Assets $
0.5455 0.5808 0.5892 0.1688 0.2702 0.4694 0.3211 0.0872 0.0249 0.0249 0.2346 -37.93
Чистые активы, млрд $
0.0166 0.0161 0.0214 0.0208 0.0199 0.0201 0.0201 0.0197 0.0224 0.0219 0.0208 1.73
Активы, млрд $
0.7167 0.7391 0.753 0.8 0.9509 1.39 1.37 1.42 2.01 2.01 1.43 16.15
Short Term Debt $
0.0000 0.0142 0.0142 0.0142 0.000128 0.000139 0.0093 0.000239 0.000223 0.000223 0.0020 11.74
Long Term Debt $
0.0142 0.0142 0.0142 0.0143 0.0193 0.0193 0.0143 0.0143 0.0305 0.0305 0.0195 9.58
Задолженность, млрд $
0.666 0.681 0.6863 0.7228 0.866 1.27 1.26 1.3 1.84 1.84 1.31 16.27
Чистый долг, млрд $
-0.0269 -0.0258 -0.0144 -0.0315 -0.108 -0.1567 -0.0526 -0.0226 -0.1324 -0.1324 -0.0945 4.16
Долг, млрд $
0.0284 0.0285 0.0142 0.0143 0.0193 0.0193 0.0143 0.0646 0.0305 0.0305 0.0296 9.58
Interest income $
0.0222 0.0252 0.0276 0.031 0.0328 0.0328 0.0371 0.0493 0.0576 0.0419 11.92
Расходы на обслуживание долга $
0.002 0.0024 0.0035 0.0049 0.0034 0.0023 0.0038 0.0143 0.0239 0.0239 0.0095 47.70
Чист. проц. доходы, млрд $
0.0207 0.0232 0.0252 0.031 0.0328 0.0328 0.0371 0.0493 0.0576 0.0576 0.0419 11.92
Goodwill $
0.0023 0.0016 0.00093 0.000472 0.00017 0.003 0.003 0.003 0.0019 44.76
Амортизация, млрд $
0.000642 0.000771 0.00062 0.000458 0.000302 0.000151 0.0000 0.0015 0.0016 0.0016 0.0008 28.43
Себестоимость, млрд $
0.0077 0.000263 0.000201 0.002 0.0025 -0.000246 -0.000246 0.0009 -198.67
Товарно материальные запасы $
0.0022 0.0027 0.00025 0.000326 0.0479 0.13 0.0018 0.0151 0.0125 0.0125 0.0415 -23.56


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.28 1.41 2.04 1.92 1.82 1.86 2.68 1.53 0.9993 0.9993 1.78 -11.30
Цена акции ао 14.97 19.8 19.85 15.69 20.29 17.13 21.75 23.01 18.88 18.88 20.21 -1.43
Число акций ао, млн 5 5 4.96 4.97 4.88 5.56 6.26 6.28 6.97 6.97 5.99 7.39
FCF/акцию 1.6 1.1 2.47 2.18 2.91 1.27 4.09 2.31 -3.66 -3.66 1.38 -204.69


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 11.63 11.09 16.24 13.28 10.93 10.26 14.9 8.57 4.93 4.93 -47.34 9.92 -14.72
ROA, % 0.8233 0.8724 1.36 1.23 1.01 0.8852 1.22 0.6902 0.4062 0.4062 10.67 0.8423 -16.65
ROIC, % 13.07 5.91 8.15 8.19 12.26 10.41 9.43 16.63 7.55 6.57 11.26 -9.24
ROS, % 19.69 28.17 26.14 23.5 23.01 29.54 19.62 12.01 12.01 12.01 26.44 19.24 -12.19
ROCE, % 22.85 23.98 19.69 1.48 1.15 0.9346 1.52 0.8322 -0.9608 -0.9608 -44.45 0.6952 -196.47
Ebit margin, % 32.26 28.94 28.71 36.48 24.07 -2.76 -2.76 23.09 -162.50
Рентаб EBITDA, % 40.05 44.48 49.31 33.08 29.34 28.82 39.16 27.36 0.031 0.031 37.71 24.94 -74.60
Чистая рентаб, % 19.11 19.69 28.17 26.14 23.5 23.01 29.54 19.62 12.01 12.01 26.43 21.54 -12.56
Operation Margin, % 42.58 44.29 32.26 28.94 28.76 40.59 23.97 24.58 24.58 24.58 31.91 28.50 -3.09
Доходность FCF, % 16.88 5.81 15.7 7.35 12.35 10.9 18.08 5.78 22.39 14.08 14.25 5.25


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
8.61 11.61 9.29 11.13 9.31 12.34 6.52 13.89 23.32 23.32 25.86 13.08 20.16
P/BV
1 1.29 1.41 1.38 0.9713 1.09 1.01 1.15 0.9754 0.9754 -12.42 1.04 0.08
P/S
1.65 2.28 2.62 2.91 2.19 2.84 1.93 2.73 2.8 2.8 6.65 2.50 5.04
P/FCF
13.61 8.1 9.17 5.53 17.31 4.47 0 0 0 0 19.22 8.92 -11.21
E/P
0.0862 0.1024 0.0963 0.1129 0.0851 0.147 0.0933 0 0 0 0.05 0.1069 -0.63
EV/EBIT
6.34 -2.34 -2.23 2.74 9.41 -69.45 -18.75 -18.75 -15.6560 53.09
EV/EBITDA
4.88 3.08 4.35 4.5 6.18 -2.31 -2.23 2.56 8.28 6173.73 18.74 2.50 6.03
EV/S
1.24 1.93 1.86 -0.7808 -0.7739 1 2.27 0.5172 0.5172 0.5172 6.87 0.7061 -192.26
EV/FCF
4.78 11.51 6.27 -2.08 -4.95 2.22 7.65 -1.18 -1.18 -1.18 24.55 0.5120 -24.93
Debt/EBITDA
1.95 0.803 1.18 1.74 1.49 0.6412 4.81 805.5 1691.94 1691.94 2.09 500.88 308.36
Netdebt/Ebitda
-1.77 -0.8103 -2.61 -9.77 -12.08 -2.36 -1.68 -1253.06 -7356.61 -7356.61 0.97 -1725.1580 260.51
Debt/Ratio
0.0396 0.0385 0.018 0.0204 0.014 0.0104 0.0455 0.0151 0.0151 0.0151 0.40 0.0200 1.52
Debt/Equity
0.56 0.4893 0.1864 0.2286 0.1659 0.1317 0.5557 0.1829 11.07 11.07 -1.48 2.42 131.66
Debt/Net Income
4.82 4.41 1.51 2.19 1.87 0.8498 6.71 4.37 4.37 4.37 3.28 3.63 18.50
PEG
-98.56 -98.56 -98.5600 0.00
Бета
1.22 3.35 0.4819 0.4819 0.17 1.68 -26.63
Индекс Альтмана
-0.2202 -0.5355 -0.1209 0.0808 0.093 -0.0313 0.1014 0.0866 0.054 0.054 42.85 0.0607 -10.30


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0014 0.0017 0.00055 0.000929 0.0017 0.002 0.0025 0.0033 0.0036 0.004 0.0031 14.87
Дивиденд
0.14 0.2 0.36 0.44 0.48 0.57 0.6 0.77 0.155 0.775 0.5150 -20.23
Див доход, ао, %
0.814 1.03 1.8 2.63 2.14 3.14 3.35 3.75 4.58 3.94 2.00 3.39 16.44
Дивиденды / прибыль, %
9.32 10.02 9.17 17.52 22.66 24.18 19.69 37.36 57.97 57.97 56.58 32.37 20.67


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
2.41 1.86 2.08 3.8 5.69 5.69 18.75