SYBT - Intrinsic Value and Financial Analysis - Stock Yards Bancorp, Inc.

Stock Yards Bancorp, Inc. SYBT

Financial Services - Banks - Regional - NASDAQ - US

Watchlist

$ 73.25

-1.59 %

$ 2.15 B

Market Cap

20.18

P/E

BALANCE SHEET

8.17 B ASSETS

Growth Rates

1Year 8.99%

3Years 21.03%

5Years 19.86%

7Years 15.18%

10Years 13.08%

7.31 B LIABILITIES

Growth Rates

1Year 8.55%

3Years 20.61%

5Years 20.02%

7Years 15.14%

10Years 12.97%

858 M EQUITY

Growth Rates

1Year 12.84%

3Years 24.87%

5Years 18.55%

7Years 15.45%

10Years 14.10%

BALANCE SHEET DECOMPOSITION

Balance Sheet Decomposition Stock Yards Bancorp, Inc.

8.17 B ASSETS
7.31 B LIABILITIES

Current Assets	266 M
Cash & Short-Term Investments	266 M
Receivables	0
Other Current Assets	0
Non-Current Assets	7.9 B
Long-Term Investments	1.65 B
PP&E	101 M
Other Non-Current Assets	6.16 B

Current Liabilities	0
Accounts Payable	2.09 M
Short-Term Debt	0
Other Current Liabilities	-2.09 M
Non-Current Liabilities	7.31 B
Long-Term Debt	227 M
Other Non-Current Liabilities	7.09 B

Balance Sheet

Millions

	Dec-2023	Dec-2022	Dec-2021	Dec-2020	Dec-2019	Dec-2018	Dec-2017	Dec-2016	Dec-2015	Dec-2014	Dec-2013	Dec-2012	Dec-2011	Dec-2010	Dec-2009	Dec-2008	Dec-2007	Dec-2006	Dec-2005	Dec-2004	Dec-2003	Dec-2002	Dec-2001	Dec-2000	Dec-1999	Dec-1998	Dec-1997	Dec-1996	Dec-1995	Dec-1994	Dec-1993	Dec-1992	Dec-1991
ASSETS
Cash & Cash Equivalents	94.5	82.5	62.3	43.2	46.9	51.9	42.0	39.7	35.9	42.2	34.5	42.6	32.9	17.7	25.8	24.9	38.9	44.0	34.1	31.0	31.9	34.9	29.8	44.6	27.8	21.7	18.2	15.3	16.2	10.4	6.5	10.6	7.9
Short Term Investments	1 031.2	1 144.6	1 180.3	587.0	470.7	437.0	574.5	570.1	565.9	513.1	490.0	386.4	352.2	245.3	228.2	173.4	164.5	145.7	156.9	129.4	155.7	117.8	76.9	69.9	0	0	0	0	0	0	0	0	0
Receivables	0	22.2	30.0	29.8	10.7	10.3	10.6	9.0	8.5	8.1	7.3	6.4	7.2	6.3	5.7	6.0	6.5	6.9	0	0	0	0	0	0	13.2	14.3	3.0	2.3	2.2	1.8	1.4	1.4	1.7
Inventory	0	(232.4)	(1 000.6)	(336.4)	(263.7)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Assets	0	0	0	0	0	2 314.7	1 990.4	1 800.0	1 592.0	1 439.1	1 315.8	1 279.1	1 615.5	0	0	0	1 243.3	1 201.0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Current Assets	266.0	1 249.3	1 272.6	660.0	528.3	2 813.9	2 617.5	2 418.8	2 202.3	2 002.5	1 847.7	1 712.8	1 652.5	269.3	259.7	204.2	1 288.7	1 252.0	191.0	160.4	187.6	152.7	29.3	25.7	41.0	36.0	21.2	17.6	18.4	12.2	7.9	12.0	9.6
PP&E	101.2	101.6	76.9	58.0	58.6	44.8	41.7	42.4	39.6	39.1	39.8	36.5	36.6	31.7	28.0	27.9	27.2	24.8	25.2	26.3	24.8	22.0	19.4	17.5	16.4	15.6	13.9	10.1	6.8	4.9	3.7	3.0	2.4
Intangible Assets	33.4	40.2	10.1	4.7	3.7	2.1	2.1	2.3	2.6	3.0	4.0	2.1	1.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Goodwill	194.1	194.1	135.8	12.5	12.5	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	1 646.1	1 631.8	1 191.4	596.5	477.0	441.5	577.7	575.3	571.7	518.7	497.1	396.2	361.6	245.4	228.3	173.4	165.6	148.8	164.5	134.7	161.6	127.1	90.8	86.8	84.2	99.8	60.1	75.5	43.1	40.3	42.8	45.1	51.6
Other Long Term Assets	5 929.4	(1 731.5)	(33.4)	(32.1)	(21.3)	(13.2)	(11.7)	(17.2)	2 673.8	2 448.6	2 275.1	(39.3)	0	(245.4)	(228.3)	(173.4)	0.7	0.7	(164.5)	(134.7)	(161.6)	(127.1)	(90.8)	(86.8)	(100.6)	(115.4)	(74.0)	(85.6)	(49.9)	(45.2)	(46.5)	(48.1)	(54.0)
Other Assets	0	5 936.3	3 959.2	3 276.9	2 644.1	0	0	(0.8)	0.2	0	0	0	0	1 602.0	1 503.7	1 396.7	0	0	1 114.2	1 025.3	906.1	865.0	888.6	809.1	548.2	458.4	383.4	312.2	256.1	216.4	193.4	177.3	158.2
Total Assets	8 170.1	7 496.3	6 646.0	4 608.6	3 724.2	3 302.9	3 239.6	3 038.7	2 817.0	2 563.9	2 389.3	2 148.3	2 053.1	1 902.9	1 791.5	1 628.8	1 482.2	1 426.3	1 330.4	1 212.0	1 118.5	1 039.7	937.3	852.3	689.8	609.8	478.6	415.4	324.4	273.8	247.8	237.4	221.8
LIABILITIES
Accounts Payable	2.1	0.7	0.3	0.4	0.6	0.8	0.2	0.1	0.1	0.1	0.1	0.2	0.2	0.3	0.4	0.7	1.1	40.5	30.5	20.0	22.1	17.0	10.9	10.1	10.1	6.7	3.8	3.4	2.4	1.8	1.4	1.4	1.0
Short Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	2.0	1.8	1.1	10.7	0.7	2.1	1.2	1.2	2.7	1.9	1.8	4.0	0.9	4.5	2.7	0.7	2.8	4.1	3.1	3.3
Other Current Liabilities	(2.1)	(0.7)	(0.3)	(0.4)	(0.6)	(0.8)	(0.2)	(0.1)	(0.1)	(0.1)	(0.1)	(0.2)	(0.2)	(2.3)	(2.2)	(1.8)	(11.8)	(41.2)	(32.6)	(21.2)	(23.3)	(19.6)	(12.8)	(11.9)	(14.1)	(7.6)	(8.3)	(6.1)	(3.1)	(4.6)	(5.5)	(4.5)	(4.3)
Total Current Liabilities	0	0.7	0.3	0.4	0.6	0.8	0.2	0.1	0.1	0.1	0.1	0.2	0.2	2.3	2.2	1.8	11.8	41.2	32.6	21.2	23.3	19.6	845.3	789.9	637.5	563.7	439.6	381.1	3.1	4.6	5.5	4.5	4.3
Long Term Debt	226.7	76.3	18.8	31.6	80.0	48.2	49.5	51.1	43.5	36.8	34.3	62.8	101.3	101.3	101.4	111.0	90.1	60.1	60.8	50.8	20.8	20.2	20.3	2.1	2.1	2.1	2.1	2.7	0.6	0.6	0.6	0.6	0.6
Deferred Tax Income	0	20.3	9.0	9.8	6.8	3.0	2.5	4.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	7 085.3	6 659.5	5 951.4	0	0	2 888.2	2 856.5	2 674.5	0	2 267.1	0	(62.8)	(101.3)	(101.3)	(101.4)	(111.0)	(90.1)	(60.1)	(60.8)	(50.8)	(20.8)	(20.2)	(20.3)	(2.1)	(2.1)	(2.1)	(2.1)	(2.7)	(0.6)	(0.6)	(0.6)	(0.6)	(0.6)
Total Liabilities	7 312.0	6 735.8	0.3	4 167.9	3 701.6	2 936.4	2 906.0	2 724.8	2 530.7	2 304.0	2 159.8	1 943.2	1 865.4	1 733.1	1 637.9	1 484.3	1 349.2	1 288.9	1 204.6	1 095.4	1 018.1	953.6	865.6	792.0	639.5	565.9	441.7	383.8	296.8	249.5	225.8	217.3	203.6
EQUITY
Common Stock	58.6	58.4	49.5	36.5	36.2	36.7	36.5	36.2	10.6	10.0	9.6	7.3	7.0	6.7	6.2	5.8	6.2	8.9	6.9	7.4	6.1	5.9	5.7	5.6	5.6	0	0	0	0	0	0	0	0
Retained Earnings	506.3	439.9	391.2	353.6	333.7	298.2	267.2	252.4	231.1	209.6	188.8	174.7	160.7	147.8	135.4	128.9	116.9	101.9	105.3	90.2	76.7	63.1	50.9	40.4	31.4	23.9	17.5	12.5	8.7	5.8	7.7	8.9	7.4
Other Accumulative Comprehensive Income/Loss	(92.8)	(115.5)	(7.9)	8.7	0.7	(5.1)	(1.9)	(1.5)	0.6	2.1	(2.2)	5.4	5.5	3.1	2.2	2.3	83 K	(1.0)	(1.2)	0.4	1.5	2.2	0.6	21 K	(1.4)	0.5	0.3	0	0	0	0	0	0
Total Equity	858.1	760.4	675.9	440.7	22.6	366.5	333.6	313.9	286.4	259.9	229.4	205.1	187.7	169.9	153.6	144.5	133.0	137.4	125.8	116.6	100.4	86.1	71.7	60.3	50.3	43.9	36.9	31.6	27.6	24.3	22.0	20.1	18.2
Total Liabilities and Equity	8 170.1	7 496.3	6 646.0	4 608.6	3 724.2	3 302.9	3 239.6	3 038.7	2 817.0	2 563.9	2 389.3	2 148.3	2 053.1	1 902.9	1 791.5	1 628.8	1 482.2	1 426.3	1 330.4	1 212.0	1 118.5	1 039.7	937.3	852.3	689.8	609.8	478.6	415.4	324.4	273.8	247.8	237.4	221.8
SHARES OUTSTANDING
Common Shares Outstanding	29.2	28.7	24.9	22.6	22.6	22.6	22.5	22.4	22.1	21.8	21.3	20.8	20.7	20.5	20.3	20.2	21.2	21.7	21.9	21.7	21.3	21.2	21.0	20.9	20.9	20.7	20.5	20.7	21.0	20.4	20.2	18.2	18.1

Balance Sheet

Premium Plan

Unlimited Plan