HOT TOPICS:   Migration  |  KiwiSaver   | Home loans                                                         RESOURCES:    Economic calendar   |   QROPS fees

The comment stream

Reader poll

Will the price of unleaded 91 petrol fall below $2 at the pump?

Choices

Equity value of $992 mln placed on Kiwibank in Ernst & Young report for Treasury

Posted in Bonds

By Gareth Vaughan

The 11 year-old Kiwibank now has an equity value of nearly $1 billion, or 79% if its parent New Zealand Post's total equity value, according to a report done for Treasury.

This valuation comes from an Ernst & Young (E&Y) report. E&Y slaps what it terms a base case ordinary equity valuation of $1.252 billion on NZ Post and says Kiwibank comprises $992 million of this. This compares with valuations of $779 million and $806 million placed on Kiwibank in 2011 by analysts at Macquarie and First NZ Capital, respectively.

"For Kiwibank we have used a free cash flow to equity approach to value total equity. We then subtract the $160 million of preference shares outstanding to determine the value of the ordinary equity," E&Y says.

The report's key assumptions for Kiwibank include;

Credit growth expands at the rate of nominal GDP apart from in its 2014 and 2015 financial years where it's assumed the Reserve Bank's loan-to-value ratio restrictions on mortgage lending will reduce credit growth by 1% per annum;

Kiwibank increases its retail market share from 10.3% in 2013 to 14.3% by 2023;

Net interest margin remains relatively constant at 2013 levels of 1.81% (versus the industry average of 2.3%). And;

Kiwibank's cost to income ratio declines from the 2013 level of 68% (versus about 45% at the big four banks) to the bank's target ratio of 60%.

E&Y also assumes Kiwibank gets $50 million of equity in each of its 2014 and 2015 financial years from NZ Post, assumes an 11.3% cost of equity, and a terminal growth rate of 3.5%. The valuation is most sensitive to the target capital adequacy ratio and the cost of equity.

The E&Y Kiwibank valuation is based on the midpoint value of a range from $869 million to $1.115 billion. E&Y says its midpoint valuation implies a 1.2x price to book ratio, and a 12.3x price to earnings ratio.

Meanwhile, in Treasury's annual SOE portfolio report it notes Kiwibank's customer numbers are up to 850,000 from 820,000 at its June 30 balance date.

"Kiwibank is well placed to continue its market share increases in the retail market but, along with other banks, it will feel the impact of a tightened regulatory regime," Treasury says.

The first two charts below are from E&Y and the third from Treasury

This article was first published in our email for paying subscribers. See here for more details and to subscribe.

We welcome your help to improve our coverage of this issue. Any examples or experiences to relate? Any links to other news, data or research to shed more light on this? Any insight or views on what might happen next or what should happen next? Any errors to correct?

We welcome your comments below. If you are not already registered, please register to comment in the box on the right or click on the "'Register" link at the bottom of the comments.

Remember we welcome robust, respectful and insightful debate. We don't welcome abusive or defamatory comments and will de-register those repeatedly making such comments. Our current Comment policy is here.

4 Comments

We should sell it, free

We should sell it, free money. We can always issue a new banking licence for a new bank. Perhaps Mighty River Power bank and make the shareholders happier.

Excellent news , Its a

Excellent news , Its a cracker of a Brand , and has a good futue ahead of it .
Maybe Bill Englsih should be injecting more capital ( from the sale of other SOE assets) into the bank, and get their systems up to cope with the Governments banking services currently done by Westpac .
While their share of the Lending Market seems to be growing , it seems their current share of the Transactional Banking Market is still a bit small
Their business banking team has really gone from strength to strength over the past two years , and that is a good future growth area for them
I use their business banking facilities through the North Shore Business Banking team , and their service levels are tops .

They also have a very good

They also have a very good multi currency platform - if that is the right word, and if you are doing businesss in the UK, the £ accounts appears as a local account with regular sort code etc - fastest easiest way to set up a UK bank account by far

They also have a very good

They also have a very good multi currency platform - if that is the right word, and if you are doing businesss in the UK, the £ accounts appears as a local account with regular sort code etc - fastest easiest way to set up a UK bank account by far