| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | 1 | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | 1 | 4 | 6 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡ |
|
| 2027 | ‡‡‡ |
|
| 2026 | 2.00 |
—
—
—
|
| 2025 | 1.88 |
—
—
—
—
|
| 2024 | 1.76 |
—
—
—
—
|
| 2023 | 1.76 |
—
—
—
—
|
| 2022 | 1.76 |
—
—
—
—
|
| 2021 | 1.76 |
—
—
—
—
|
| 2020 | 1.76 |
—
—
—
—
|
| 2019 | 1.76 |
—
—
—
—
|
| 2018 | 1.52 |
—
—
—
—
|
| 2017 | 1.28 |
—
—
—
—
|
| 2016 | 0.30 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 2,871.96 | 3,783.51 | 3,561.72 | 3,731.22 |
| Receivables | — | — | — | — |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 7,617.81 | 8,468.64 | 8,154.53 | 8,393.81 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 11,986.71 | 12,745.91 | 12,698.07 | 12,910.86 |
| ST’ Debt | — | — | — | — |
| Other | — | — | — | — |
| 12,183.24 | 13,028.27 | 12,868.58 | 13,113.62 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 195.32 | 199.93 | — | — |
—
|
| ’25 | 198.44 | 197.93 | 200.59 | 203.06 |
800.02
|
| ’24 | 197.81 | 203.23 | 206.01 | 208.69 |
815.73
|
| ’23 | 184.69 | 184.06 | 189.68 | 199.57 |
758.00
|
| ’22 | 133.27 | 141.59 | 154.61 | 176.57 |
606.04
|
| ’21 | 128.75 | 129.70 | 130.78 | 133.63 |
522.85
|
| ’20 | 149.38 | 127.57 | 130.55 | 130.25 |
537.75
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 58.91 | 59.13 | — | — |
—
|
| ’25 | 62.82 | 100.74 | 51.94 | 64.07 |
279.56
|
| ’24 | 28.26 | 88.00 | 112.74 | 36.43 |
265.43
|
| ’23 | 77.16 | 76.78 | 32.05 | 114.30 |
300.29
|
| ’22 | 61.17 | 41.42 | 45.02 | 71.66 |
219.27
|
| ’21 | 51.62 | 42.72 | 85.34 | 71.67 |
251.35
|
| ’20 | (1.16) | 68.96 | 85.61 | 34.74 |
188.15
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 50.31 | 54.27 | — | — |
—
|
| ’25 | 55.42 | 93.74 | 46.82 | 58.83 |
254.81
|
| ’24 | 26.17 | 83.85 | 106.13 | 28.35 |
244.49
|
| ’23 | 70.08 | 68.87 | 25.99 | 81.72 |
246.66
|
| ’22 | 54.47 | 35.63 | 37.46 | 66.74 |
194.30
|
| ’21 | 48.73 | 40.80 | 86.05 | 64.47 |
240.06
|
| ’20 | (6.85) | 58.28 | 81.08 | 35.08 |
167.58
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1.53 | 1.16 | — | — |
—
|
| ’25 | 1.23 | 1.25 | 1.46 | 1.54 |
5.47
|
| ’24 | 1.13 | 1.09 | 1.16 | 1.34 |
4.71
|
| ’23 | 1.24 | 1.22 | 0.99 | 1.11 |
4.58
|
| ’22 | 0.89 | 0.99 | 1.15 | 1.26 |
4.29
|
| ’21 | 0.83 | 0.79 | 0.80 | 0.84 |
3.26
|
| ’20 | 0.77 | 0.67 | 0.61 | 0.85 |
2.90
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 28.67 | 22.93 | 28.73 | 34.77 | — | — | — |
Low Price
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 41.69 | 38.31 | 40.55 | 52.11 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,341 | 1,334 | 1,306 | 1,315 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.45 | 0.57 | 0.62 | 0.61 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 606.04 | 758.00 | 815.73 | 800.02 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 90.96% | 76.43% | 71.25% | 75.87% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 217.70 | 226.26 | 220.85 | 237.97 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.92% | 29.85% | 27.07% | 29.75% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 214.02 | 225.49 | 216.32 | 231.94 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.18 | 36.21 | 42.16 | 36.82 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.22 | 15.53 | 18.09 | 19.36 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 4.32 | 4.62 | 4.80 | 5.61 | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.42 | 6.15 | 5.89 | 6.77 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.50) | (1.10) | (0.46) | (0.60) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.92 | 5.05 | 5.42 | 6.17 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.44 | 20.56 | 22.64 | 27.64 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 49.60 | 48.80 | 45.08 | 41.32 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.99 | 6.95 | 7.60 | 8.86 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.47 | 2.06 | 2.02 | 2.57 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.73 | 1.56 | 1.61 | 1.80 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.14) | (1.49) | (2.40) | (1.65) | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.66) | (4.12) | (8.00) | (5.20) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 219.27 | 300.29 | 265.43 | 279.56 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (24.97) | (53.63) | (20.94) | (24.75) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 194.30 | 246.66 | 244.49 | 254.81 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5,035.14) | (4,565.43) | (4,559.63) | (4,714.05) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 254.29 | 98.49 | 98.73 | — | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,791.08) | (2,773.47) | (3,684.79) | (3,561.72) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 864.82 | 1,003.60 | 1,020.81 | 1,141.85 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.44% | 1.63% | 1.57% | 1.64% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00% | 0.00% | 0.00% | 0.00% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 23.23% | 24.14% | 21.37% | 21.45% | ‡‡‡‡‡ | — | — |
ROE
|
Bank of N.T. Butterfield & Son (NTB), the offshore banking powerhouse in Bermuda and the Caymans, has powered through a decade of chaos—from COVID crashes to rate rollercoasters—with revenue surging 92% to $816 million (9% CAGR) since 2016, turbocharged by ruthless share buybacks that juiced revenue per share 107%. Cash flows are a fortress: free cash flow per share up 52%, net debt obliterated to a comfy negative position, and ROE averaging a bank-beating 19%. The 2021 HSBC acquisition sparked a 20% revenue rampage amid rising rates, while productivity soared 82% per employee, underscoring a lean, shareholder-friendly machine.
Yet cracks lurk beneath the gloss: gross margins cratered 26 points to 71%, EBT margins slid 26% relatively, and net income dipped 4% last year amid cost creep and integration hangovers. Valuation looks tasty at 8-9x forward P/E and 1.6x P/B— a discount to history—but stock’s hugging 2018 highs after a 225% rebound, vulnerable to the analyst-projected 55% revenue plunge in 2025 before a rebound.
Consensus whispers modest 8-10% upside, with EPS climbing to $6.49 by 2027, but contrarians beware: rate cuts could gut NIMs by 10-15%, fintech invaders erode moats, and Bermuda’s geopolitical baggage looms large. A cash-rich compounder worth watching—or trimming on strength? Dive deeper for the full risk-reward dissection.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.