Subscribe

TBC Bank Group Plc (TBCCF)

USD58.81 +0.00 (+0.00%)
GB OTC Financial Services Banks
Address 100 Bishopsgate EC2N 4AG
London, WA, GB
CEO Vakhtang Butskhrikidze
IPO 2018-08-28
ISIN GB00BYT18307

Explore sections of this company profile

Also trades on London Stock Exchange · TBCG.L (GBp) Other OTC · TBCCF (USD)
Description

TBC Bank Group Plc engages as the holding company of TBC Bank. The company operates through three segments: Corporate, Retail; Micro, Small and Medium Enterprises; Corporate Center, Other and Sub-Segment Eliminations, Uzbekistan Operations, and Other Operations and Eliminations. The Corporate segment refers to a legal entity/group of affiliated entities with an annual revenue exceeding GEL 20 million or which has been granted facilities of more than GEL 7.5 million. The Retail segment deals with the non-business individual customers. The Micro, Small and Medium Enterprises segment is involved with business customers not included in the CIB segment. The Other and Sub-Segment Eliminations segment comprises the treasury operations, TBC Leasing, TBC Insurance and sub-segment eliminations. The Uzbekistan Operations segment pertains to TBC Bank Uzbekistan with respective subsidiaries and Payme (Inspired LLC). The Other Operations and Eliminations segment includes non-material or non-financial subsidiaries of the group and intragroup eliminations. The company was founded on February 26, 2016, and is headquartered in London, the United Kingdom.

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
USD58.81 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
210
Beta
0.66
Float Shares
53.72M
Free Float %
97.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.21% -3.15% +12.17% +8.53% +3.20% +15.29% +7.26% +215.07% +584.98% +175.49% +175.49%
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
58.81
DCF (Unlevered) 735.29 +1,150.3%
DCF (Levered) 290.81 +394.5%

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.

Quality scores
Altman Z-Score
0.74
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Banks: +13.8%
    +135.9% Q1'26: +18.3% (vs Q1'25)
  • EPS growth Banks: +25.1%
    +7.4% Q1'26: +10.5% (vs Q1'25)
  • FCF margin FCF growth · Banks: +75.8%
    -17.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Banks: +27.6%
    +27.1% Q1'26: +25.7% (vs Q1'25)
  • ROIC Banks: +1.1%
    +11.9% Q1'26: +12.2% (vs Q1'25)
  • Share dilution Banks: +0.1%
    +1.5% Q1'26: +33.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Banks: 1.37×
    6.14× Q1'26: 6.35× (vs Q1'25)
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 (0.70) × ERP
WACC = 50% × Ke + 50% × Kd (22.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 637.62 Current price: 58.81
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 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
5 Rev. Ana.
1 EPS Ana.
Dec 2027
5 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
677.20M
est: 237.34M (+185.3%)
847.64M
est: 316.16M (+168.1%)
1.08B
est: 360.36M (+199.8%)
1.14B
est: 370.05M (+207.8%)
1.17B
est: 343.69M (+241.5%)
1.48B
est: 450.10M (+229.2%)
3.21B
est: 752.82M (+326.3%)
2.20B
est: 2.44B (-10.0%)
2.62B
est: 2.72B (-3.5%)
6.19B
est: 3.42B (+80.9%)
3.88B
3.84B – 3.92B
+13.4% YoY
4.49B
4.46B – 4.53B
+15.8% YoY
5.27B
5.23B – 5.32B
+17.4% YoY
EBITDA
est: 70.00M (-100.0%)
est: 93.24M (-100.0%)
est: 106.27M (-100.0%)
est: 109.13M (-100.0%)
est: 101.36M (-100.0%)
1.00B
est: 132.74M (+654.3%)
1.35B
1.45B
1.69B
est: 1.45B (+16.3%)
1.68B
est: 1.83B (-8.3%)
2.07B
2.05B – 2.09B
+13.4% YoY
2.40B
2.38B – 2.42B
+15.8% YoY
2.82B
2.79B – 2.84B
+17.4% YoY
EBIT
-28.08M
est: 62.54M (-144.9%)
-37.27M
est: 83.31M (-144.7%)
-45.74M
est: 94.95M (-148.2%)
-59.48M
est: 97.51M (-161.0%)
-68.39M
est: 90.56M (-175.5%)
-79.89M
est: 118.60M (-167.4%)
1.25B
est: -39.87M (+3,226.2%)
-115.98M
est: -129.21M (+10.2%)
1.54B
est: 1.35B (+14.6%)
1.68B
est: 1.70B (-1.2%)
1.92B
1.90B – 1.94B
+13.4% YoY
2.23B
2.21B – 2.25B
+15.8% YoY
2.61B
2.59B – 2.64B
+17.4% YoY
Net Income
299.15M
est: 102.55M (+191.7%)
354.41M
est: 142.46M (+148.8%)
435.08M
est: 162.52M (+167.7%)
537.90M
est: 175.37M (+206.7%)
317.75M
est: 110.50M (+187.6%)
800.78M
est: 240.64M (+232.8%)
995.21M
est: 359.61M (+176.7%)
1.12B
est: 1.16B (-2.8%)
1.28B
est: 1.26B (+1.9%)
1.40B
est: 1.42B (-1.2%)
1.58B
1.56B – 1.60B
+11.6% YoY
1.81B
1.79B – 1.84B
+14.7% YoY
2.12B
2.10B – 2.15B
+17.0% YoY
SGA
79.77M
est: 27.54M (+189.6%)
79.26M
est: 36.69M (+116.0%)
96.08M
est: 41.82M (+129.8%)
100.09M
est: 42.94M (+133.1%)
88.03M
est: 39.88M (+120.7%)
117.05M
est: 52.23M (+124.1%)
169.27M
est: 81.50M (+107.7%)
221.80M
est: 264.10M (-16.0%)
304.15M
est: 246.97M (+23.1%)
651.99M
est: 310.77M (+109.8%)
352.26M
349.04M – 355.91M
+13.4% YoY
407.81M
404.49M – 411.55M
+15.8% YoY
478.56M
474.44M – 483.22M
+17.4% YoY
EPS
4.40
est: 1.85 (+137.7%)
6.70
est: 2.57 (+160.5%)
8.07
est: 2.93 (+175.1%)
9.83
est: 3.17 (+210.5%)
5.84
est: 1.99 (+192.8%)
14.70
est: 4.34 (+238.4%)
18.20
est: 6.58 (+176.5%)
20.58
est: 20.97 (-1.8%)
23.41
est: 22.52 (+4.0%)
25.27
est: 25.32 (-0.2%)
28.24
27.93 – 28.60
+11.6% YoY
32.39
32.03 – 32.80
+14.7% YoY
37.90
37.48 – 38.38
+17.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-04 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
287.31M
OE per share TTM
5.18
Owner's Yield
6.00%
Maintenance CapEx ratio
39.36%
Maint CapEx / Avg PPE
18.2%

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 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Matthews Emerging Markets Discovery Active ETF MEMS MEMS 1.02% 228.9K 0.99%

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
EBIT / Employee
119.7K
Shares Outstanding
55.08M

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
Vakhtang Butskhrikidze Chief Executive Officer & Executive Director 7M male
Anna Romelashvili Head of Investor Relations female
David Japaridze Head of Customer Experience
Giorgi Megrelishvili Deputy Chief Executive Officer & Chief Financial Officer of JSC TBC Bank male
Nikoloz Kurdiani Chief Executive Officer of Group's Business Operations in Uzbekistan male
Nino Kacheishvili Head of the Retail Loans Department female
Nino Masurashvili Deputy CEO and Chief Risk Officer of JSC TBC Bank female
Otar Nadaraia Chief Economist male
Alexander Iskonyan Deputy Head of Business Analysis and Quality Assurance
Victor Kukhalashvili Head of Software Development Department 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