Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Vestjysk Bank

Vestjysk Bank

Danish regional bank

Vestjysk is the 9th largest bank in Denmark, with a market share of ~2%. Its core market is west-, mid- and eastern Jutland with 660 employees in 29 branches in Jutland. Arbejdernes Landsbank owns 72.7% of the stock, with the remainder held by ~51,000 shareholders. The exposure is tilted towards agriculture, but this has been steadily reduced to 11% of lending and guarantees, from 17% in 2017. The loan book split is 52% to private customers and 48% to business customers, with a targeted 60-65% business customers and 35-40% private customers.

Regulatory risk and credit risk are the biggest risks in Vestjysk. Even though Vestjysk is well-capitalised the expected increased requirements in the coming years will have an effect. Regarding credit risk the biggest risk is still found in pig and dairy farming even though the exposure to these has been lowered to ~9% of total lending. As current conditions for milk producers are attractive apart from the cost increases, the biggest risk is found in pig farming which is not only affected by higher costs but also by volatile settlement prices, African swine fever and uncertainty in export markets.

DKKm 2022 2023e 2024e
Total Income 1394 1921 1958
Total operating costs -916 -956 -977
Operating profit 591 908 944
EPS Adj 0,41 0,54 0,56
EPS adj growth (%) -59,5 32,2 3,4
BVPS 4,53 4,87 5,22
NAVPS 4,46 4,79 5,14
DPS 0,2 0,21 0,21
ROE (%) 10 11,7 11,2
RONAV (%) 9,6 11,6 11,2
C/I (%) 66,6 50,2 50,2
Loan losses (%) -0,61 0,34 0,22
CET1 ratio (%) 17,3 18,8 20,2
P/E Adj (x) 7,7 5,9 5,7
P/BV (x) 0,69 0,65 0,6
P/NAV (x) 0,71 0,66 0,61
Dividend yield (%) 6,3 6,7 6,7
DKKm 2022 2023e 2024e
Net interest income 845 1157 1178
Net commission income 683 675 689
Trading income -161 61 62
Insurance income 0 0 0
Other operating income 27 28 28
Total income 1394 1921 1958
Personnel costs -506 -529 -539
Other operating costs -410 -427 -438
Total operating costs -916 -956 -977
Profit before loan losses 478 965 981
Loan losses 102,1 -57 -37
Investment portfolio 0 0 0
Other items 11 0 0
Operating profit 591 908 944
Tax -59 -229 -245
Other items after tax 0 0 0
Net profit 532 679 698
Tax rate (%) -10,1 -25,2 -26
EPS 0,43 0,55 0,57
Net Profit Adj 502 663 685
EPS Adj 0,41 0,54 0,56
Key balance sheet data 0 0 0
Net lending 16908 17145 17505
Goodwill and intangibles 95 95 95
Total assets 41419 41655 42015
Shareholders equity 5593 6009 6435
Net asset value 5497 5914 6340
Capital adequacy 0 0 0
Tier 1 Capital, excl.hybrids 3885 4289 4715
Tier 1 Capital, reported 4191 4595 5021
Capital base 4781 5185 5611
Risk exposure amount (BIS II) 22518 22833 23313
Asset quality 0 0 0
Problem loans, gross 5750 5865 5953
Provisions for problem loans -2295 -2445 -2323
Problem loans, net 3455 3420 3630
Key figures N/A N/A N/A
Profitability 2022 2023 2024
Net interest margin (%) 2 2,8 2,8
ROE (%) 10 11,7 11,2
RONAV (%) 9,6 11,6 11,2
ROREA (%) 2,3 3 3
Cost efficiency 0 0 0
Cost / income Core (%) 66,6 50,2 50,2
Costs / assets Core (%) 2,16 2,3 2,34
Financial position 0 0 0
Net lending / deposits (%) 67,8 68 69,1
REA / assets (%) 54,4 54,8 55,5
Common equity tier 1 ratio (%) 17,3 18,8 20,2
Tier 1 ratio, reported (%) 18,6 20,1 21,5
Capital adequacy (%) 21,2 22,7 24,1
Equity ratio Core (%) 9,4 10,3 11,2
Asset quality 0 0 0
Problem loans, gross / lending (%) 22 22,2 22
Problem loans, net / lending (%) 20,4 19,9 20,7
Provision ratio (%) 39,9 41,7 39
Loan losses, net / lending (%) -0,6 0,3 0,2

Equity research

Read earlier research

Main shareholders - Vestjysk Bank

Main shareholders Share capital % Voting shares % Verified
A/S Arbejdernes Landsbank 72.7 % 72.7 % 31 Dec 2021
Novo Holdings A/S 0.9 % 0.9 % 26 Feb 2019
Maj Invest 0.5 % 0.5 % 31 Jan 2023
PFA Pension A/S 0.4 % 0.4 % 31 Dec 2022
Danske Invest 0.2 % 0.2 % 31 Jan 2023
Claus E. Petersen 0.0 % 0.0 % 14 Jan 2021
Dimensional Fund Advisors 0.0 % 0.0 % 28 Feb 2023
Bolette Van Ingen Bro 0.0 % 0.0 % 31 Dec 2022
Vestjysk Bank A/S 0.0 % 0.0 % 31 Mar 2021
Kim Duus 0.0 % 0.0 % 31 Dec 2022
Source: Holdings by Modular Finance AB