Download PDF

1. Company Snapshot

1.a. Company Description

First Hawaiian, Inc.operates as a bank holding company for First Hawaiian Bank that provides a range of banking services to consumer and commercial customers in the United States.It operates through three segments: Retail Banking, Commercial Banking, and Treasury and Other.


The company accepts various deposit products, including checking and savings accounts, and other deposit accounts.It also provides residential and commercial mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans, and small business loans and leases, as well as commercial lease and auto dealer financing.In addition, the company offers personal installment, credit card, individual investment and financial planning, insurance protection, trust and estate, private banking, retirement planning, treasury, and merchant processing services.


It operates a network of 54 branches, which include 49 in Hawaii, 3 in Guam, and 2 in Saipan.The company was formerly known as BancWest Corporation and changed its name to First Hawaiian, Inc.in April 2016.


First Hawaiian, Inc.was founded in 1858 and is headquartered in Honolulu, Hawaii.

Show Full description

1.b. Last Insights on FHB

The recent 3-month performance of First Hawaiian, Inc. was negatively impacted by tariff-related uncertainty, which cooled sentiment towards bank stocks. This led to a nearly 20% decline in shares since February. Additionally, the company's asset quality remains robust, but the repricing dynamics in Q1 were not enough to offset the negative sentiment. The bank's first quarter results were solid, with margin dynamics playing out as expected, but the uncertainty surrounding tariffs continues to weigh on the stock.

1.c. Company Highlights

2. First Hawaiian's Q3 Earnings: A Strong Performance

First Hawaiian's net income increased in the third quarter, driven by higher net interest and noninterest income. Net interest income was $169.3 million, $5.7 million higher than the prior quarter, driven by higher asset yields and nonrecurring items. The net interest margin (NIM) was 3.19%, up 8 basis points from the prior quarter. Earnings per share (EPS) came in at $0.59, beating estimates of $0.52. Revenue growth is expected to be 2.0% next year, according to analyst estimates.

Publication Date: Oct -27

📋 Highlights
  • Net Income Growth: Increased due to higher net interest and noninterest income, partially offset by a normalized effective tax rate of 23.2% (vs. 21.2% in Q2 due to a $5.1M California tax benefit).
  • Balance Sheet Strength: Repaid $250M FHLB advance and repurchased 965K shares ($24M) while maintaining a well-capitalized position with $165.3M asset allowance for credit losses.
  • Deposit Growth: Total deposits rose $500M in Q3, driven by $135M in commercial deposits, with expectations of seasonal retail/commercial gains and public deposit declines in Q4.
  • Net Interest Income Momentum: Reached $169.3M (+$5.7M QoQ) with NIM at 3.19% (+8 bps), expecting Q4 margin gains of a few bps due to higher asset yields and swap income.
  • Credit Risk Stability: Classified assets increased $30.1M from a single borrower, but credit metrics remain healthy with a $4.5M provision and conservative reserve levels ($165.3M allowance).

Balance Sheet Strength

The bank's balance sheet remains solid, with a well-capitalized and liquid position. Loans declined by $223 million, primarily in C&I, while average deposits increased. Total deposits increased by $500 million in the third quarter, driven by a $135 million increase in commercial deposits. The bank repaid a $250 million FHLB advance and repurchased 965,000 shares at a total cost of $24 million.

Credit Performance

The bank maintained its strong credit performance and healthy credit metrics in the third quarter. Credit risk remains low, stable, and well within expectations. Classified assets increased $30.1 million due to a single borrower, but the bank has a strong credit profile and is not observing any broad signs of weakness. As Bob Harrison noted, "the pipeline is strong, with a focus on CRE and C&I."

Valuation and Dividend Yield

With a Price-to-Tangible Book Value (P/TBV) ratio not directly available, we can look at the Price-to-Book Ratio (P/B Ratio) which is 1.13. The Dividend Yield is 4.2%, indicating a relatively attractive yield for income-seeking investors. The bank's capital priorities remain the same, with a focus on lending and a share buyback authority of $100 million.

Outlook and Growth Prospects

The bank expects positive NIM momentum in the fourth quarter, with the margin advancing a few basis points from the September NIM. Noninterest income is expected to normalize to around $54 million per quarter. The bank is considering pool purchases, but only in areas where it has expertise. With a strong credit profile and a well-capitalized position, the bank is well-positioned for growth.

3. NewsRoom

Card image cap

Meet 33 Ideal "Safer" November Small/MidCap Value DiviBuys Of The S&P600

Nov -26

Card image cap

Critical Review: Bay Commercial Bank (NASDAQ:BCML) and First Hawaiian (NASDAQ:FHB)

Nov -22

Card image cap

Best Income Stocks to Buy for Nov. 19th

Nov -19

Card image cap

World Investment Advisors Makes New Investment in First Hawaiian, Inc. $FHB

Nov -04

Card image cap

D.A. Davidson & CO. Raises Holdings in First Hawaiian, Inc. $FHB

Oct -31

Card image cap

Ethic Inc. Reduces Stock Holdings in First Hawaiian, Inc. $FHB

Oct -31

Card image cap

First Hawaiian: Decent Bank In A Challenging Market

Oct -29

Card image cap

Mutual of America Capital Management LLC Sells 2,260 Shares of First Hawaiian, Inc. $FHB

Oct -29

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (3.23%)

6. Segments

Retail Banking

Expected Growth: 3%

First Hawaiian, Inc.'s Retail Banking segment growth is driven by a strong Hawaiian economy, increasing consumer spending, and a growing population. The bank's strategic expansion into new markets, investments in digital banking, and focus on customer experience also contribute to its growth. Additionally, the bank's efforts to increase mortgage lending and deposit growth further support its growth momentum.

Commercial Banking

Expected Growth: 4%

Strong loan growth driven by Hawaii's economic expansion, increased commercial lending, and market share gains. Additionally, deposit growth fueled by customer relationships and competitive pricing. Fee income growth from treasury management and cash management services also contributed to the segment's growth.

Treasury and Other

Expected Growth: 1%

Treasury and Other segment of First Hawaiian, Inc. exhibits 1% growth driven by increasing low-cost deposits, improved asset liability management, and enhanced fee income from cash management services, coupled with a stable interest rate environment and disciplined expense management.

7. Detailed Products

Consumer Banking

Provides personal banking services, including checking and savings accounts, credit cards, personal loans, and mortgages.

Commercial Banking

Offers financial solutions for businesses, including cash management, commercial lending, and treasury management services.

Wealth Management

Provides investment and wealth management services, including brokerage, trust, and insurance services.

Mortgage Banking

Offers residential and commercial mortgage lending services, including purchase and refinance loans.

Credit Cards

Issues credit cards with rewards, cashback, and low-interest rates for personal and business use.

Digital Banking

Provides online and mobile banking services, including bill pay, fund transfers, and account management.

8. First Hawaiian, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

First Hawaiian, Inc. operates in a highly competitive industry, but the threat of substitutes is mitigated by the company's strong brand recognition and customer loyalty.

Bargaining Power Of Customers

First Hawaiian, Inc. has a diverse customer base, which reduces the bargaining power of individual customers. Additionally, the company's strong brand recognition and customer loyalty reduce the likelihood of customers switching to competitors.

Bargaining Power Of Suppliers

First Hawaiian, Inc. relies on a few large suppliers for its operations, which gives them some bargaining power. However, the company's strong financial position and diversified supply chain mitigate this risk.

Threat Of New Entrants

The banking industry has high barriers to entry, including regulatory hurdles and significant capital requirements. This reduces the threat of new entrants and gives First Hawaiian, Inc. a competitive advantage.

Intensity Of Rivalry

The banking industry is highly competitive, with many established players competing for market share. First Hawaiian, Inc. must continually innovate and improve its services to maintain its market position.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 28.85%
Debt Cost 6.13%
Equity Weight 71.15%
Equity Cost 8.92%
WACC 8.12%
Leverage 40.55%

11. Quality Control: First Hawaiian, Inc. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Popular

A-Score: 6.9/10

Value: 6.3

Growth: 5.9

Quality: 7.0

Yield: 6.0

Momentum: 8.0

Volatility: 8.3

1-Year Total Return ->

Stock-Card
First Hawaiian

A-Score: 6.6/10

Value: 6.1

Growth: 4.4

Quality: 6.8

Yield: 8.0

Momentum: 6.0

Volatility: 8.3

1-Year Total Return ->

Stock-Card
Regions Financial

A-Score: 6.6/10

Value: 5.1

Growth: 4.8

Quality: 7.8

Yield: 8.0

Momentum: 6.0

Volatility: 7.7

1-Year Total Return ->

Stock-Card
Citizens Financial Group

A-Score: 6.5/10

Value: 5.8

Growth: 5.2

Quality: 6.4

Yield: 7.0

Momentum: 7.5

Volatility: 7.0

1-Year Total Return ->

Stock-Card
First Horizon

A-Score: 6.4/10

Value: 5.8

Growth: 4.7

Quality: 5.8

Yield: 7.0

Momentum: 9.0

Volatility: 6.3

1-Year Total Return ->

Stock-Card
Synovus

A-Score: 6.2/10

Value: 6.9

Growth: 5.4

Quality: 7.1

Yield: 6.0

Momentum: 6.0

Volatility: 5.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

25.25$

Current Price

25.25$

Potential

-0.00%

Expected Cash-Flows