showing the working

← Five Star Bancorp

The business behind the dividend

MeasureFSBCMedianFormula
Return on equity13.8%10.6%Net income ÷ shareholders’ equity
Return on capital employedOperating income ÷ (equity + total debt)
Owner earnings$62.66m$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$71.42m$155.08mOperating cash flow − capital expenditure
Operating margin33.6%14.3%Operating income ÷ revenue
Net margin24.7%10.1%Net income ÷ revenue
Debt to equityTotal debt ÷ shareholders’ equity
Interest coverOperating income ÷ interest expense
Current ratioCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversionOperating cash flow ÷ net income
Accruals-0.2%-3.1%(Net income − operating cash flow) ÷ total assets

Not computed here: Cash conversion, Current ratio, Debt to equity, Long-term debt to working capital, Interest cover, Return on capital employed — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure202520242023202220212020Median
Return on equity13.8%11.5%16.7%17.7%18.1%26.9%16.7%
Operating margin33.6%31.3%38.2%53.3%57.8%50.1%38.2%
Net margin24.7%22.1%27.4%38.0%52.0%48.3%27.4%

How it compares in banks & insurers

Among the 377 banks & insurers companies here measured on GAAP earnings, Five Star Bancorp pays out less than 209 of them. The median for that group is 30.6%, against this company’s 27.6%.

Closest on GAAP earnings

Same sector and same denominator, so the figures are comparable. All 377 in banks & insurers →