Subscribe

Cembra Money Bank AG (CMBN.SW)

CHF91.00 -2.00 (-2.15%)
CH SIX Financial Services Banks - Regional
Address Bändliweg 20 8048
Zurich, ZH, CH
CEO Holger Laubenthal
Website cembra.ch
IPO 2013-10-30
ISIN CH0225173167

Explore sections of this company profile

Also trades on London Stock Exchange · 0QPJ.L (CHF) Other OTC · CMBNF (USD) Swiss Exchange · CMBN.SW (CHF)
Description

Cembra Money Bank AG provides consumer finance products and services in Switzerland. The company offers savings and deposit products; cash and personal loans, and auto loans and leasing products; credit card and invoice financing receivables; leasing services for new and used vehicles, including cars, light commercial vehicles, motorcycles, and caravans, as well as corporate leasing services; and investment securities comprising debt securities. It also provides financial protection products for involuntary unemployment, accident, illness, or disability; travel, cyber, and card protection insurance products; car insurance products; investment products; and credit cards, mobile payment, and online banking services. The company serves private and self-employed individuals, and small enterprises. It operates through a network of branches and online distribution channels; and credit card partners, independent intermediaries, and car dealers. The company was formerly known as GE Money Bank Aktiengesellschaft and changed its name to Cembra Money Bank AG in October 2013. Cembra Money Bank AG was founded in 1912 and is headquartered in Zurich, Switzerland.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CHF91.00 -2.00 (-2.15%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
60.0K
Beta
0.17
Float Shares
28.59M
Free Float %
97.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.81% -0.94% -0.58% -4.62% +0.05% -6.77% -6.03% +41.16% -6.95% +44.05% +64.08%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
91.00
DCF (Unlevered) 218.24 +139.8%
DCF (Levered) 377.03 +314.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.32
Distress
Piotroski F-Score
5 / 9
Average
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
  • Revenue growth
    +15.4% Q4'25: +58.7% (vs Q4'23)
  • EPS growth
    +3.5% Q4'25: +9.2% (vs Q4'23)
  • FCF margin
    Q4'25: +30.3% (vs Q4'23)
  • EBIT margin
    Q4'25: +0.0% (vs Q4'23)
  • ROIC
  • Share dilution
    +2.1% Q4'25: +2.2% (vs Q4'23)
  • Debt / EBITDA
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.17) × ERP
WACC = 50% × Ke + 50% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 218.24 Current price: 91.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
3 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
3 Rev. Ana.
2 EPS Ana.
Revenue
347.52M
est: 360.32M (-3.6%)
338.56M
est: 381.25M (-11.2%)
345.04M
est: 378.51M (-8.8%)
349.45M
est: 389.25M (-10.2%)
351.25M
est: 386.86M (-9.2%)
388.77M
est: 418.70M (-7.1%)
507.50M
est: 473.07M (+7.3%)
524.09M
est: 503.81M (+4.0%)
513.05M
est: 487.12M (+5.3%)
538.25M
est: 497.30M (+8.2%)
458.78M
est: 463.67M (-1.1%)
550.45M
est: 538.07M (+2.3%)
635.10M
est: 538.87M (+17.9%)
555.68M
552.02M – 562.08M
+3.1% YoY
567.11M
555.63M – 576.09M
+2.1% YoY
579.45M
579.45M – 579.45M
+2.2% YoY
EBITDA
218.58M
est: 155.30M (+40.7%)
est: 245.79M (-100.0%)
est: 227.45M (-100.0%)
201.30M
est: 224.26M (-10.2%)
192.04M
est: 217.43M (-11.7%)
208.75M
est: 234.75M (-11.1%)
222.33M
est: 256.14M (-13.2%)
413.35M
est: 270.42M (+52.9%)
225.53M
est: 280.14M (-19.5%)
236.43M
est: 293.74M (-19.5%)
223.67M
est: 126.71M (+76.5%)
est: 318.20M (-100.0%)
est: 147.26M (-100.0%)
151.85M
150.85M – 153.60M
+3.1% YoY
154.98M
151.84M – 157.43M
+2.1% YoY
158.35M
158.35M – 158.35M
+2.2% YoY
EBIT
215.36M
est: 136.83M (+57.4%)
-2.48M
est: 178.39M (-101.4%)
-4.49M
est: 182.08M (-102.5%)
193.45M
est: 183.41M (+5.5%)
183.31M
est: 182.88M (+0.2%)
195.75M
est: 198.53M (-1.4%)
202.88M
est: 218.45M (-7.1%)
386.82M
est: 219.34M (+76.4%)
200.48M
est: 227.22M (-11.8%)
210.47M
est: 238.25M (-11.7%)
196.17M
est: 107.63M (+82.3%)
-26.83M
est: 258.09M (-110.4%)
est: 125.09M (-100.0%)
128.99M
128.14M – 130.48M
+3.1% YoY
131.64M
128.98M – 133.73M
+2.1% YoY
134.51M
134.51M – 134.51M
+2.2% YoY
Net Income
132.88M
est: 132.58M (+0.2%)
139.85M
est: 140.62M (-0.5%)
145.02M
est: 143.71M (+0.9%)
143.71M
est: 144.90M (-0.8%)
144.49M
est: 144.48M (+0.0%)
154.13M
est: 156.49M (-1.5%)
159.20M
est: 172.00M (-7.4%)
152.92M
est: 172.12M (-11.2%)
161.50M
est: 178.30M (-9.4%)
169.30M
est: 153.75M (+10.1%)
158.03M
est: 165.00M (-4.2%)
170.40M
est: 179.28M (-5.0%)
180.00M
est: 186.83M (-3.7%)
208.24M
204.82M – 211.65M
+11.5% YoY
217.92M
214.54M – 221.31M
+4.7% YoY
226.57M
221.68M – 231.21M
+4.0% YoY
SGA
53.19M
est: 62.98M (-15.5%)
51.03M
est: 196.69M (-74.1%)
49.44M
est: 207.83M (-76.2%)
54.05M
est: 204.96M (-73.6%)
56.81M
est: 213.23M (-73.4%)
72.84M
est: 230.73M (-68.4%)
87.58M
est: 271.27M (-67.7%)
89.56M
est: 299.30M (-70.1%)
82.22M
est: 310.05M (-73.5%)
89.33M
est: 325.10M (-72.5%)
91.98M
est: 82.88M (+11.0%)
97.05M
est: 352.17M (-72.4%)
121.10M
est: 96.32M (+25.7%)
99.32M
98.67M – 100.47M
+3.1% YoY
101.37M
99.31M – 102.97M
+2.1% YoY
103.57M
103.57M – 103.57M
+2.2% YoY
EPS
4.43
est: 4.51 (-1.9%)
4.67
est: 4.64 (+0.6%)
5.04
est: 4.50 (+11.9%)
5.10
est: 4.82 (+5.9%)
5.13
est: 4.92 (+4.2%)
5.47
est: 5.42 (+1.0%)
5.53
est: 5.55 (-0.3%)
5.21
est: 5.49 (-5.1%)
5.50
est: 5.44 (+1.1%)
5.77
est: 5.74 (+0.5%)
5.39
est: 5.50 (-2.0%)
5.81
est: 5.67 (+2.5%)
6.00
est: 6.22 (-3.5%)
6.94
6.83 – 7.06
+11.7% YoY
7.28
7.15 – 7.38
+4.8% YoY
7.55
7.39 – 7.71
+3.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-28 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-27 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-26 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-22 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-21 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-20 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-19 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-18 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-15 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-13 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-12 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-11 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-08 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-05-07 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-05-06 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-05-05 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-05-04 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-04-30 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-04-29 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-04-28 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-04-27 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-04-24 B+ 3/5 5/5 4/5 5/5 1/5 2/5 1/5
2026-04-23 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
469.61M
OE per share TTM
15.87
Owner's Yield
16.48%
Maintenance CapEx ratio
5.49%
Maint CapEx / Avg PPE
7.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 111 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
Shares Outstanding
29.30M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Holger Laubenthal Chief Executive Officer & Member of Management Board 1M male
Andreas Schindler Chief Auditor male
Bernardo de Barros Franco Chief Customer & Growth Officer and Member of the Management Board male
Christian Stolz Business Unit Leader of Payments & Member of the Management Board male
Christoph Glaser Chief Financial Officer & Member of Management Board male
Eric Anliker General Counsel & Member of the Management Board male
Peter Schnellmann Business Unit Leader of Lending & Member of the Management Board male
Sandra Babylon Chief Technology Officer & Member of the Management Board female
Alona Eiduka Chief Operating Officer & Member of Management Board female
Volker Gloe Chief Risk Officer & Member of Management Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits