The 1‑year total return of 26.0% versus the S&P's 2.3% is the standout, underscoring that FCF has delivered outsized compounding returns through sustained earnings expansion and effective cost control, making it a compelling long‑term growth story.
The long‑term outperformance may be vulnerable to a rapid rise in loan defaults; if the non‑performing asset ratio were to double from its current ~1.2% to 2.4%, earnings could fall by roughly 5-7%, eroding the historical alpha and pressuring valuation multiples.
The RSI approaching 70 combined with a narrow 52‑week price range (high of $98.1) hints that smart money may be nearing peak buying pressure; a pullback of 5‑7% could test support levels and trigger short‑covering, potentially eroding the recent institutional inflow momentum.
The most compelling growth signal is the 19.4% three‑year CAGR, which demonstrates that FCF has historically expanded faster than many regional banks; sustaining even a fraction of this rate would support continued earnings accretion and shareholder returns.
A potential margin risk lies in the reliance on interest‑rate spreads; a 50 basis‑point compression in net interest margin would shave roughly $36 M off pre‑tax earnings, pulling net margin down to about 17% and pressuring EPS.
The most notable profitability driver is the 2‑percentage‑point expansion in net margin to 20.9%, which alone accounts for roughly half of the ROE uplift and suggests durable earnings power from improved pricing or cost control.
| Year | ROE% | Margin% | Turnover | Leverage | ROIC% | ROCE% | ROA% |
|---|---|---|---|---|---|---|---|
| 2025 | 9.8 | 20.9 | 0.06 | 7.96 | 58.9 | 1.6 | 1.2 |
| 2024 | 10.1 | 20.4 | 0.06 | 8.24 | 9.8 | 1.2 | |
| 2023 | 12.0 | 25.1 | 0.05 | 8.72 | 11.8 | 1.4 | |
| 2022 | 12.2 | 29.9 | 0.04 | 9.32 | 11.2 | 1.3 | |
| 2021 | 12.5 | 34.5 | 0.04 | 8.60 | 12.1 | 1.4 | |
| 2020 | 6.9 | 18.6 | 0.04 | 8.49 | 6.0 | 0.8 | |
| 2019 | 10.0 | 25.6 | 0.05 | 7.87 | 9.2 | 1.3 | |
| 2018 | 11.0 | 28.2 | 0.05 | 8.03 | 11.0 | 1.4 | |
| 2017 | 6.2 | 16.7 | 0.05 | 8.23 | 10.2 | 0.8 | |
| 2016 | 7.9 | 21.1 | 0.04 | 8.91 | 9.8 | 0.9 | |
| 2015 | 7.0 | 18.9 | 0.04 | 9.13 | 8.3 | 0.8 |
The decline in the equity multiplier from 9.13x to 7.96x reduces financial leverage, which could cap future ROE growth if asset productivity plateaus; a further 10% drop in leverage would shave roughly 0.2‑percentage points off ROE, highlighting the need for continued efficiency gains.
| Year | Total Asset Days | Inventory Days | Receivables Days | Fixed Asset Days | Payables Days | Cash Conversion Cycle |
|---|---|---|---|---|---|---|
| 2025 | 6188 | 0 | 0 | 57 | 0 | 0 |
| 2024 | 6043 | 0 | 0 | 61 | 0 | 0 |
| 2023 | 6675 | 0 | 0 | 70 | 0 | 0 |
| 2022 | 8349 | 0 | 0 | 98 | 0 | 0 |
| 2021 | 8697 | 0 | 0 | 110 | 0 | 0 |
| 2020 | 8365 | 0 | 0 | 116 | 0 | 0 |
| 2019 | 7383 | 0 | 0 | 122 | 0 | 0 |
| 2018 | 7502 | 0 | 0 | 77 | 0 | 0 |
| 2017 | 8062 | 0 | 0 | 90 | 0 | 0 |
| 2016 | 8645 | 0 | 0 | 87 | 0 | 0 |
| 2015 | 9031 | 0 | 0 | 87 | 0 | 0 |
| Year | Total Assets | Total Liabilities | Total Equity | Total Debt | Net Debt | Cash | Current Assets | Current Liabilities |
|---|---|---|---|---|---|---|---|---|
| 2025 | $12366M | $10812M | $1554M | $452M | $349M | $103M | $103M | $281M |
| 2024 | $11585M | $10180M | $1405M | $343M | $210M | $133M | $1281M | $9758M |
| 2023 | $11459M | $10145M | $1314M | $785M | $638M | $147M | $1168M | $9790M |
| 2022 | $9806M | $8754M | $1052M | $554M | $400M | $154M | $917M | $8378M |
| 2021 | $9545M | $8436M | $1109M | $321M | $-75M | $395M | $1437M | $8121M |
| 2020 | $9068M | $7999M | $1069M | $351M | $-6M | $357M | $1188M | $7556M |
| 2019 | $8309M | $7253M | $1056M | $436M | $314M | $122M | $1024M | $6879M |
| 2018 | $7828M | $6853M | $975M | $907M | $808M | $99M | $1008M | $6620M |
| 2017 | $7309M | $6420M | $888M | $795M | $688M | $107M | $839M | $6288M |
| 2016 | $6684M | $5934M | $750M | $949M | $833M | $116M | $894M | $5815M |
| 2015 | $6567M | $5847M | $720M | $1592M | $1523M | $69M | $956M | $5707M |
| Year | Operating CF | Investing CF | Financing CF | CapEx | Free Cash Flow | Buybacks | Dividends |
|---|---|---|---|---|---|---|---|
| 2025 | $188M | $-388M | $248M | $-16M | $171M | $-36M | $-55M |
| 2024 | $129M | $-122M | $-21M | $-16M | $114M | $-13M | $-53M |
| 2023 | $151M | $-574M | $416M | $-22M | $129M | $-15M | $-51M |
| 2022 | $151M | $-589M | $196M | $-11M | $140M | $-16M | $-45M |
| 2021 | $165M | $-565M | $439M | $-11M | $154M | $-31M | $-44M |
| 2020 | $106M | $-483M | $612M | $-8M | $98M | $-21M | $-43M |
| 2019 | $108M | $123M | $-208M | $-17M | $90M | $-6M | $-39M |
| 2018 | $135M | $-348M | $204M | $-10M | $126M | $-26M | $-35M |
| 2017 | $88M | $-53M | $-44M | $-12M | $77M | $-1M | $-31M |
| 2016 | $89M | $494M | $-537M | $-7M | $82M | $-1M | $-25M |
| 2015 | $73M | $-142M | $65M | $-5M | $68M | $-25M | $-25M |
This report is generated by Finexus and is provided for informational purposes only. It does not constitute investment advice, a recommendation, or an offer or solicitation to buy or sell any security.
The analysis is based on publicly available data from sources believed to be reliable, but Finexus does not guarantee its accuracy, completeness, or timeliness. Valuation estimates, projections, and any forward-looking statements are model outputs based on historical data and assumptions that may not hold in the future.
Past performance is not indicative of future results. Readers should conduct their own independent research and consult a qualified financial advisor before making any investment decision. Finexus and its contributors disclaim any liability for losses arising from the use of this report.
Created 2026-06-07 · finexus.net