NYSE: FHN - First Horizon National Corporation

Yield per half year: +25.25%
Dividend yield: +3.71%
Sector: Financials

Reporting First Horizon National Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
3.2 3.41 4.88 6.54 4.15 7.19 9.75 13.34 8.41 7.12
Выручка, млрд $
1.13 1.24 1.3 1.89 1.82 3.15 3.07 3.21 2.98 4.78
Чистая прибыль, млрд $
0.086 0.227 0.166 0.545 0.4409 0.845 0.999 0.9 0.897 0.897
EV, млрд $
8.22 7.66 7.63 3.49 7.05 -0.2393 -3.32 15.51 6.94 9.51
EBIT, млрд $
0.2153 0.4551 0.4797 1.08 0.9884 1.16 1.43 1.11 1.11 1.29
EBITDA, млрд $
0.1493 0.3829 0.4538 1.1 1.01 1.2 1.49 1.22 1.21 1.39
Баланс стоимость, млрд $
0.8743 1.03 1.16 4.48 4.78 8.01 8.2 8.25 9 9
FCF, млрд $
0.327 0.119 -0.07 0.1863 0.7811 0.114 0.688 2.28 1.26 1.21
Операционный денежный поток, млрд $
0.3672 0.1811 -0.0174 0.2343 0.8303 0.172 0.741 2.31 1.3 1.25
Операционная прибыль, млрд $
1.27 1.06 1.15 1.08 0.9884 1.16 1.43 1.45 0.886 1.39
Операционные расходы, млрд $
1.15 1.03 1.17 0.779 0.8059 1.05 1.31 -1.76 3.16 0.799
CAPEX, млрд $
0.04 0.063 0.053 0.048 0.0492 0.058 0.053 0.028 0.037 0.037


Balance sheet

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.9036 1.43 1.82 2.06 1.12 9.55 16.05 2.45 2.34 2.34
Short Term Investments $
3.93 3.94 5.17 4.63 4.45 8.05 8.71 9.98 8.39 8.39
Long term investments $
17.47 18.6 20.53 29.68 34.2 37.44 10.25 11.02 11.58 11.13
Total Receivables $
0.165 0.3039 0.0453 0.0425 0.0637 0.0574 0.0687 0.0389 0.0401 57.27
Total Current Assets $
20.88 23.2 32.72 6.72 5.6 17.6 24.76 2.45 9.4 4.76
Чистые активы, млрд $
2.34 2.41 4.58 32.67 5.6 17.6 24.76 0.612 3.48 0.612
Активы, млрд $
26.2 28.56 41.42 40.83 43.31 84.21 89.09 78.95 81.66 81.66
Short Term Debt $
0.1379 0.0832 2.63 0.1148 2.25 2.2 2.12 2.51 0.326 2.55
Long Term Debt $
1.99 1.74 1.94 1.64 1.36 2.02 1.59 1.93 1.15 1.15
Задолженность, млрд $
23.56 25.85 36.84 36.06 38.23 75.9 80.6 70.41 72.37 72.37
Чистый долг, млрд $
5.02 4.25 2.74 -0.7732 1.93 -5.69 -12.34 1.66 -0.864 1.7
Долг, млрд $
5.92 5.68 3.8 1.29 3.04 3.87 3.71 4.44 1.48 3.7
Interest income $
0.7364 0.8179 0.9899 1.55 1.62 1.9 2.17 2.7 3.87
Расходы на обслуживание долга $
0.0827 0.0888 0.1476 0.3257 0.4142 0.236 0.176 0.304 1.56 0.212
Чист. проц. доходы, млрд $
0.6537 0.7291 0.9899 1.55 1.62 1.9 2.17 2.7 3.87 3.87
Goodwill $
0.1459 0.1913 0.1914 1.39 1.43 1.43 1.51 1.51 1.51 1.51
Амортизация, млрд $
0.0053 0.0052 0.0087 0.0259 0.0248 0.04 0.056 0.11 0.102 0.102
Себестоимость, млрд $
0.1756 0.1883 0.1497 0.1085 0.0917 0.0998 0.1476 0.3327 3.41 3.41
Товарно материальные запасы $
0.4417 0.1812 0.0331 0.0162 0.0434 0.0253 0.0178 0.02 0.01 0.011


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.34 0.94 0.65 1.66 1.4 1.95 1.81 1.59 1.6 1.6
Цена акции ао 20.01 19.99 13.16 16.56 12.76 24.85 14.16 20.14 21.08 21.08
Число акций ао, млн 236 235 244 327 315 434 551 566 561.73 561.73
FCF/акцию 1.39 0.6552 -0.1263 0.569 2.47 0.2627 1.25 4.03 2.25 2.16


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 3.58 9.68 4.9 12.43 9.52 13.21 12.33 10.94 10.4 9.97 10.77
ROA, % 0.31 0.81 0.46 1.33 1.05 1.33 1.15 1.07 1.12 1.1 3.66
ROIC, % 21.88 26.35 17.71 10.11 23.38 7.02 8.54 10.32 9.98 9.96 8.01
ROS, % 34.15 54.5 54.36 37.35 48.04 28.05 30.08 18.77 18.77 18.77 23.14
ROCE, % 8.16 16.82 10.47 2.67 2.41 1.41 1.65 1.45 1.75 13.84 -3.91
Рентаб EBITDA, % 13.26 30.89 34.82 58.37 55.72 37.95 48.42 37.96 40.68 29.04 32.94
Чистая рентаб, % 7.63 18.31 12.7 28.89 24.25 26.79 32.53 28.05 30.08 18.77 23.04
Operation Margin, % 88.35 102.15 32.21 30.12 42.93 45.22 29.71 29.04 29.04 29.04 32.75
Чистая процентная маржа, % 2 18.6 7.08 17.81 12.23 28.56 23.91 26.53 32.16 31.98 25.36
Доходность FCF, % 24.39 10.21 4.51 -0.6314 3.19 16.26 1.86 7.62 17.85 14.4


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
44.1 22 17.7 7.83 11.63 6.45 9.03 15.4 8.7 8.7 21.89
P/BV
1.6 2 2.6 0.8932 1.01 0.6558 1.06 1.62 0.8404 0.8404 2.45
P/S
3.1 3.9 3.8 2.26 2.82 1.73 2.94 4.32 2.62 1.63 4.75
P/FCF
-307.88 31.55 10.29 59.93 13.05 5.6 3.12 5.88 5.88 5.88 8.09
E/P
0.0336 0.0934 0.0918 0.1379 0.1107 0.0704 0.1067 0.126 0.126 0.126 1.16
EV/EBITDA
78.03 35.41 15.12 3.17 6.96 -0.1999 -2.23 12.74 5.72 6.85 29.61
EV/Ebit
12.29 -0.1962 -3.08 14 6.25 7.4 7.4 7.4
EV/S
5.88 2.93 4.02 0.2523 -1.08 4.83 2.33 1.99 1.99 1.99 5.51
EV/FCF
-108.83 29.7 9.35 6.98 -4.82 6.8 5.5 7.85 7.85 7.85 11.41
Debt/EBITDA
8.37 1.17 3 3.23 2.5 3.64 1.22 2.66 2.66 2.66 -12.12
Netdebt/Ebitda
7.79 0.12 3.82 -5.16 -9.67 1.36 -0.7123 1.23 1.23 1.23 -4.65
Debt/Ratio
0.89 0.88 0.88 0.9 0.9 0.0562 0.0181 0.0453 0.0453 0.0453 0.19
Debt/Equity
8.04 7.53 7.53 9.47 9.83 0.5377 0.1641 6.04 6.04 6.04 21.91
Debt/Net Income
27.6 3.22 8.2 5 3.72 4.93 1.65 4.12 4.12 4.12 21.15
Бета
1.52 1.36 0.95 1.74 3.2 5.02 5.02 1.56
Индекс Альтмана
-0.61 -0.58 -0.59 0.16 0.1842 -0.1843 0.4323 0.4182 0.4182 0.4182 4.32


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0601 0.0861 0.1449 0.1773 0.239 0.366 0.324 0.367 0.367 0.357
Дивиденд
0.28 0.36 0.48 0.56 0.6 0.6 0.6 0.6 0.6 0.6
Див доход, ао, %
1.39 1.81 2.73 3.36 4.67 3.81 2.45 4.24 2.98 3.71 2.38
Дивиденды / прибыль, %
69.7 29.7 30 26.59 40.21 28.28 36.64 39.56 40.91 40.91 44.64


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 CAGR 5
ebit_margin
31.58 24.03 35.1 34.53 37.26
Персонал, чел
8284 7863 7397 7249