AlphaValue Corporate Services
This research has been commissioned and paid for by the company and is deemed to constitute an acceptable minor non-monetary benefit as defined in MiFID II

Swissquote Group Holding

CR
Bloomberg   SQN SW
Internet banking/Fintech  /  Switzerland  Web Site   |   Investors Relation
A must have, now licensed to conquer Europe
Target
Upside 31.2%
Price (CHF) 171.1
Market Cap (CHFM) 2,623
Debt

Swissquote’s financial statements are those of a bank. Hence, we would qualify only Tier 1 and Tier 2 capital as debt (deposits, for instance, are considered as operational debt). The total amount of Tier 2 in 2020 was negligible compared to the total common equity tier 1. Hence, Swissquote’s leverage is zero or close to zero.
Its CET1 ratio stands at 23% (Q4 20), well above the 11.2% capital requirements and still above management’s target of 15%. Hence, we consider Swissquote has a positive net cash position (excess capital above management’s target) of CHF140m at the end of 2020.

Funding - Liquidity
  12/21A 12/22E 12/23E 12/24E
EBITDA CHFM 255 219 274 321
Funds from operations (FFO) CHFM 282 217 195 239
Ordinary shareholders' equity CHFM 615 704 814 1,069
Gross debt CHFM 0.00 0.00 0.00 0.00
 + Gross Cash CHFM 213 354 464 606
 = Net debt / (cash) CHFM -213 -354 -464 -606
Other financing CHFM 0.00 0.00 0.00 0.00
Gearing (at book value) % -25.1 -40.2 -50.2 -50.1
Equity/Total asset (%) % 6.97 6.94 7.32 8.70
Adj. Net debt/EBITDA(R) x -0.80 -1.58 -1.66 -1.86
Adjusted Gross Debt/EBITDA(R) x 0.04 0.22 0.17 0.14
Adj. gross debt/(Adj. gross debt+Equity) % 1.76 6.47 5.50 4.14
Ebit cover x 745 -112 -105 -120
FFO/Gross Debt % 2,565 445 411 518
FFO/Net debt % -133 -61.2 -42.0 -39.5
FCF/Adj. gross debt (%) % 2,310 358 303 392
Credit Risk
Covenants
Changes to Story : 07/03/2023, Changes to Forecasts : 07/03/2023.