NTRS  Northern Trust Corporation

Exchange

NASDAQ

Sector

Finance

Industry

Major Banks

Market Cap.

19.62B

Vuru Grade

37.41/100

Current Price

$85.75
-0.99 (-1.14%)

Growth Price

$71.86
Overvalued by 16.20%

Stability Price

$86.18
Fairly valued

Company Metrics

  • P/E 19.85
  • P/S 3.98
  • P/B 2.23
  • EPS 4.32
  • Cash ROIC 0.37%
  • Cash Ratio -
  • Dividend 1.52 / 1.76%
  • Avg. Vol. 1.15M
  • Shares 228.80M
  • Market Cap. 19.62B

Company Description

Northern Trust Corporation, through its subsidiaries, provides investment management, asset and fund administration, banking solutions, and fiduciary services for corporations, institutions, and affluent individuals worldwide. It offers various deposit products, including demand and other noninterest bearing, savings, money market, savings certificates, and time deposit accounts. The company's loa... more


Download 10 Years of Financial Statements:
Income Statement   Balance Sheet   Cash Flow

News

Fed gives Northern Trust 'living will' extension along with four foreign banks
Crain's Chicago Business - Mar 24, 2017
Those domestic banks are American Express, Ally Financial Inc, BB&T Corp, Capital One Financial Corp, Comerica Inc, Discover Financial Services , Fifth Third Bancorp, Huntington Bancshares Inc , KeyCorp, M&T Bank Corp, Regions Finanical Corp, Sun ...
Fed gives four foreign banks 'living will' extension, faults Northern Trust - euronews
MOVES-Northern Trust announces new hires for institutional business
Reuters - Mar 21, 2017
March 21 Northern Trust Corp announced five management changes following the appointment of Peter Cherecwich as president of its Corporate & Institutional Services (C&IS) unit.
Northern Trust Corporation to Present at the Raymond James Institutional ...
Yahoo Finance - Feb 28, 2017
Northern Trust Corporation announced today that Executive Vice President and Chief Financial Officer S. Biff Bowman will speak at the Raymond James Institutional Investors Conference on Tuesday, March 7, 2017 at 9:50 a.m.
Northern Trust Remains the Preferred Partner of Commonwealth Superannuation ...
Business Wire (press release) - Mar 21, 2017
MELBOURNE, Australia--(BUSINESS WIRE)--Commonwealth Superannuation Corporation (CSC), the $40 billion Australian Government employee and Australian Defence Force pension fund, has endorsed Northern Trust (Nasdaq: NTRS) to remain as its ...
Buy, Sell or Hold? Analysts Approach: Northern Trust Corporation (NTRS ... - The USA Commerce
Traders Secrets on Alphabet Inc. (GOOG), Northern Trust Corporation (NTRS) - StockNewsJournal
Northern Trust Corporation (NTRS) Ex-Dividend Date Scheduled for March 01, 2017
Nasdaq - Feb 28, 2017
Northern Trust Corporation ( NTRS ) will begin trading ex-dividend on March 01, 2017. A cash dividend payment of $0.38 per share is scheduled to be paid on April 01, 2017.
Northern Trust Corp.'s Series C Non-Cumulative Perpetual Preferred Stock Ex ...
Nasdaq - Mar 9, 2017
On 3/13/17, Northern Trust Corp.'s Series C Non-Cumulative Perpetual Preferred Stock (Symbol: NTRSP) will trade ex-dividend, for its quarterly dividend of $0.3656, payable on 4/1/17.
Fed, FDIC Seek Improvements In Northern Trust's Living Will
Law360 (subscription) - Mar 24, 2017
... that plans submitted by 16 U.S. regional banks outlining how they could be taken apart through bankruptcy were largely credible, but said that Northern Trust Corp. did not sufficiently address questions about how its international units could be ...
Regional banks get passing grade on their 'living wills' - Washington Examiner
Northern Trust singled out for living will changes - American Banker
News Buzz EOG Resources Inc (NYSE:EOG), Northern Trust Corporation (NASDAQ:NTRS)
Daily News Journal - 8 hours ago
Shares of Northern Trust Corporation (NASDAQ:NTRS) declined -1.14% to $85.75. Stock exchanged hands with the total volume of 1.30 Million shares, as contrast to its average volume of 1.09 Million shares.
Northern Trust Corporation (NTRS) To Go Ex-Dividend on March 1st - Sports Perspectives
Federated Investors Inc. PA Sells 6549 Shares of Northern Trust Co. (NTRS) - Community Financial News
Northern Trust Corporation (NTRS) Moves Lower on Volume Spike for March 21
Equities.com - Mar 21, 2017
Northern Trust Corporation (NTRS) traded on unusually high volume on Mar. 21, as the stock lost 1.92% to close at $86.33. On the day, Northern Trust Corporation saw 2.76 million shares trade hands on 25,484 trades. Considering that the stock averages ...
Michael O'Grady advances to president of Northern Trust Corporation
Illinois Business Daily - Mar 7, 2017
Northern Trust Corporation's board of directors has elected Michael O'Grady as president of the corporation. O'Grady started the new role Jan. 1 and will report to Frederick Waddell, chairman and CEO.
Growth Rate Assumed by Market

We did a reverse valuation to calculate the growth rate the market is assuming for NTRS to be considered fairly valued at its current market price. It's useful to compare this to the growth rate we're assuming for the Growth Price.

Future Free Cash Flow Growth Rate

This is the annual growth rate we've applied to calculate NTRS's Free Cash Flow for the next 10 years. To calculate it, we looked at several time periods of the last 10 years. Feel free to adjust it, but we limit the initial growth rate to 20% and slow it down over the years. Otherwise, long-term sustainability issues come into play.

Discount Rate

The discount rate is the annual rate of return an investor requires to take the risk of investing in a single stock. To account for that risk, this should be above 8-10%, as this is the avg. annual rate of return for the S&P500 over the past 100 years.

$85.75 Current Price

$71.86 Growth Price (DCF)

Overvalued by 16.20%


Growth Rate Assumed by Market: 9.76%


Future Free Cash Flow Growth Rate: 0.0%


Discount Rate: 15.0%


Show Free Cash Flow numbers

$86.18 Stability Price (EPV)

Fairly valued


Discount Rate: 15.0%

$74.50 Book Price

Overvalued by 13.12%


Poor Cash Return on Invested Capital over the past 5 years

NTRS has been unable to consistently generate sufficient returns from its investments in buildings, projects and equipment. This could be due to poor management, lack of an economic moat or the capital intensive nature of the business.

NTRS has only created $0.37 of cash for every $100 invested.
Figures in USD. Fiscal year ends in December
20122013201420152016
Free Cash Flow 277.60M - -535.40M 1.40B 1.04B
divided by
Invested Capital 97.46B 102.66B 109.95B 116.75B 123.93B
Cash ROIC 0.28% - -0.49% 1.20% 0.84%

Satisfactory Return on Equity over the past 5 years

NTRS has generated adequate returns with capital that shareholders have invested. This is sufficient and implies that management performance has been good.

NTRS has generated $10.15 of Earnings for every $100 of Shareholders' Equity.
Figures in USD. Fiscal year ends in December
20122013201420152016
Net Income 687.30M 727.50M 811.80M 973.80M 1.03B
divided by
Stockholders' Equity 7.53B 7.10B 8.45B 8.71B 9.77B
Return on Equity 9.13% 10.24% 9.61% 11.19% 10.57%

Good Business Performance over the past 10 years

It's likely NTRS has been unable to maintain profitability in tough economic times, making it a somewhat cyclical business. The other possibility is NTRS has expended significant capital on items such as property, plant and equipment in specific years. Look for correlations.

NTRS has created positive free cash flow for 7 or 8 of the past 10 years.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Free Cash Flow 880.70M 855.30M 882.10M 699.70M 1.25B 277.60M - -535.40M 1.40B 1.04B

Weak Balance Sheet

NTRS's financial position is not ideal. The key is to check whether NTRS is using debt to fuel its growth and the sustainability of that tendency. Highly capital intensive businesses (see Economic Moat) follow this route, which can deeply impact the future prospects of the business.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Cash - - - - - - - - - -
Current Assets - - - - - - - - - -
Total Assets 67.61B 82.05B 82.14B 83.84B 100.22B 97.46B 102.66B 109.95B 116.75B 123.93B
Current Liabilities - - - - - - - - - -
Total Liabilities 63.10B 75.66B 75.83B 77.01B 93.11B 89.94B 95.56B 101.50B 108.04B 114.16B
Stockholder' Equity 4.51B 6.39B 6.31B 6.83B 7.12B 7.53B 7.10B 8.45B 8.71B 9.77B
Current Ratio - - - - - - - - - -
TL-to-TA 0.93 0.92 0.92 0.92 0.93 0.92 0.93 0.92 0.93 0.92

Low or No Reinvestment of Profits over the past 10 years

NTRS has either been retaining a small amount of their earnings or has done so inconsistently. A lack of consistency could be due to NTRS operating at a loss or them having such a strong economic moat they feel comfortable spending profits on growth. Be wary of future prospects and if applicable, inspect the moat's sustainability.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Retained Earnings 4.56B 5.09B 5.58B 5.97B 6.30B 6.70B - 7.63B 8.24B 8.91B
Retained Earnings Growth - 11.74% 9.52% 7.10% 5.53% 6.35% -100.00% - 8.10% 8.07%

Potential Competitive Advantage over the past 10 years

NTRS potentially has a competitive advantage. This could be strong branding, the ability to keep costs low, or some other characteristic that is hard to replicate. Look at its future prospects to determine sustainability and whether the economic moat will strengthen.

$19.29 of every $100 of Revenue have been pure profit, on average over the past 10 years.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Net Income 726.90M 794.80M 864.20M 669.50M 603.60M 687.30M 727.50M 811.80M 973.80M 1.03B
divided by
Revenue 3.51B 4.28B 3.79B 3.65B 3.77B 3.90B 3.92B 4.33B 4.70B 4.96B
Net Profit Margin 20.72% 18.58% 22.82% 18.35% 16.01% 17.64% 18.55% 18.74% 20.71% 20.81%

Weak Pricing Power over the past 10 years

NTRS is likely in a highly competitive industry, due to low barriers to entry. It's because of this, that NTRS has been unable to raise prices and increase their profitability. This puts them in a poor position if inflation becomes an issue, as they would struggle to pass higher costs onto consumers.

Only $- of every $100 worth of sales have been Gross Profit, on average over the past 10 years.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Gross Profit - - - - - - - - - -
divided by
Revenue 3.51B 4.28B 3.79B 3.65B 3.77B 3.90B 3.92B 4.33B 4.70B 4.96B
Gross Margin - - - - - - - - - -

Medium Capital Intensity over the past 10 years

NTRS has used a reasonable amount of their financial resources to invest in facilities and equipment required to produce its goods and services. This isn't perfect, but it shouldn't be an area of concern unless this number is strongly trending upwards.

34.08% of Profits are being spent on Capital Expenditures, like Property, Plant, & Equipment, required to run the business.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Capital Expenditure - - 132.60M 90.50M - 239.20M - 409.50M 433.50M 473.40M
divided by
Net Income 726.90M 794.80M 864.20M 669.50M 603.60M 687.30M 727.50M 811.80M 973.80M 1.03B
Capital Expenditure Ratio - - 15.34% 13.52% - 34.80% - 50.44% 44.52% 45.85%

Inconsistent Dividend History over the past 10 years

NTRS has started distributing dividends in the past couple years or has recently suspended their dividend distribution. The reliability of future distributions is unclear.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Dividend Paid 219.50M 247.70M 306.90M 273.20M 273.70M 354.30M - 302.90M 348.40M 356.40M
divided by
Shares Outstanding 224.32M 225.38M 236.42M 242.50M 241.81M 240.88M - 235.83M 234.22M 229.15M
Dividend Paid Per Share 0.98 1.10 1.30 1.13 1.13 1.47 - 1.28 1.49 1.56
Price at Year End 70.34 46.93 50.12 54.06 39.66 49.95 61.72 68.07 72.83 89.05
Dividend Yield 1.39% 2.34% 2.59% 2.08% 2.85% 2.94% - 1.89% 2.04% 1.75%

History of Stock Buybacks over the past 10 years

NTRS has some history of delivering increased value for shareholders in the form of stock buybacks. These have helped improve financial metrics and increase each shareholders' relative ownership stake in the company, due to fewer shares outstanding and holding the same number of shares.
Figures in USD. Fiscal year ends in December
2007200820092010201120122013201420152016
Shares Outstanding 224.32M 225.38M 236.42M 242.50M 241.81M 240.88M - 235.83M 234.22M 229.15M
Stock Bought Back - -0.47% -4.67% -2.51% 0.29% 0.39% - -100.00% 0.69% 2.21%
Share your thoughts about NTRS

Sign Up or Log In to start contributing!


Discussion

Nothing here yet. Be the first to post!