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
Suited for all market seasons
Target
Upside 32.7%
Price (CHF) 197.3
Market Cap (CHFM) 3,025
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
  12/22A 12/23E 12/24E 12/25E
EBITDA CHFM 226 311 383 407
Funds from operations (FFO) CHFM 124 199 261 304
Ordinary shareholders' equity CHFM 741 1,115 995 1,261
Gross debt CHFM 0.00 0.00 0.00 0.00
 + Gross Cash CHFM 243 339 475 639
 = Net debt / (cash) CHFM -243 -339 -475 -639
Other financing CHFM 0.00 0.00 0.00 0.00
Gearing (at book value) % -30.7 -26.1 -40.9 -44.2
Equity/Total asset (%) % 7.44 10.1 8.04 9.21
Adj. Net debt/EBITDA(R) x -1.04 -1.07 -1.22 -1.55
Adjusted Gross Debt/EBITDA(R) x 0.03 0.10 0.11 0.12
Adj. gross debt/(Adj. gross debt+Equity) % 0.87 2.82 3.97 3.78
Ebit cover x 645 -191 -122 -111
FFO/Gross Debt % 1,914 615 635 614
FFO/Net debt % -50.9 -58.6 -54.9 -47.6
FCF/Adj. gross debt (%) % 1,115 441 469 466
Credit Risk
Covenants
Changes to Story : 02/11/2023, Changes to Forecasts : 02/11/2023.