— Know what they know.
Not Investment Advice

HMLN OTC

Hamlin Bank and Trust Company
1W: +0.0% 1M: -1.9% 3M: +6.2% YTD: +18.1% 1Y: +36.9% 3Y: +79.1% 5Y: +18.7%
$255.00
+0.00 (+0.00%)
 
OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 62 · $91.2M mcap · 357533 float · 0.030% daily turnover · Short 49% of daily vol

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 52 Grade A
Profitability
66
Balance Sheet
32
Earnings Quality
68
Growth
—
Value
71
Momentum
—
Safety
80
Cash Flow
84
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. HMLN scores highest in Cash Flow (84/100) and lowest in Balance Sheet (32/100). An overall grade of A places HMLN among the highest-quality companies in its peer group.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman-B Score
3.21
Safe Zone
Piotroski F-Score
4/9
✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-1.96
Bankruptcy prob: 12.4%
Moderate
Credit Rating
AA-
Score: 84.0/100
Earnings Quality
100/100
OCF/NI: 3.89x
Accruals: -3.5%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. HMLN scores 3.21, placing it in the Safe Zone (safe > 3.0, distress < 1.5). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. HMLN scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. HMLN's implied 12.4% bankruptcy probability is elevated and warrants attention to the balance sheet. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. HMLN receives an estimated rating of AA- (score: 84.0/100). The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). HMLN's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
13.26x
PEG
-19.61x
P/S
3.37x
P/B
0.94x
P/FCF
1.81x
P/OCF
1.81x
EV/EBITDA
8.12x
EV/Revenue
2.88x
EV/EBIT
8.12x
EV/FCF
2.81x
Earnings Yield
14.15%
FCF Yield
55.12%
Shareholder Yield
0.00%
Graham Number
$215.01
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 13.3x earnings, HMLN trades at a reasonable valuation. An earnings yield of 14.2% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $215.01 per share, 19% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.742
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.354
EBIT / Rev
×
Asset Turnover
0.046
Rev / Assets
×
Equity Multiplier
5.291
Assets / Equity
=
ROE
6.4%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. HMLN's ROE of 6.4% is driven by financial leverage (equity multiplier: 5.29x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
$97.77
Price/Value
0.83x
Margin of Safety
16.86%
Premium
-16.86%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with HMLN's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. HMLN trades at a -17% premium to its adjusted intrinsic value of $97.77, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 13.3x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$255.00
Median 1Y
$243.42
5th Pctile
$130.07
95th Pctile
$455.22
Ann. Volatility
38.8%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'03 Q4'04 Q4'05 Current
ROE 2.3% 4.2% 6.4% 6.44%
ROA 0.4% 0.8% 1.2% 1.22%
ROIC 2.6% 4.9% 5.2% 5.15%
ROCE 4.0% 7.4% 10.8% 10.85%
Gross Margin 67.6% 66.6% 67.3% 67.33%
Operating Margin 38.1% 34.1% 34.2% 34.18%
Net Margin 28.2% 25.4% 25.3% 25.34%
EBITDA Margin 38.1% 34.1% 34.2% 34.18%
FCF Margin 89.6% 99.2% 1.0% 1.02%
OCF Margin 89.6% 99.2% 1.0% 1.02%
ROIC Economic snapshot only 4.79%
Cash ROA snapshot only 4.74%
Cash ROIC snapshot only 20.07%
CROIC snapshot only 20.07%
NOPAT Margin snapshot only 26.30%
Pretax Margin snapshot only 35.45%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 17.03%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'03 Q4'04 Q4'05 Current
P/E Ratio 19.53 10.89 7.07 13.261
P/S Ratio 5.51 2.92 1.86 3.369
P/B Ratio 0.45 0.46 0.46 0.938
P/FCF 6.15 2.94 1.81 1.814
P/OCF 6.15 2.94 1.81 1.814
EV/EBITDA 10.68 5.80 8.12 8.118
EV/Revenue 4.07 2.09 2.88 2.878
EV/EBIT 10.68 5.80 8.12 8.118
EV/FCF 4.54 2.11 2.81 2.810
Earnings Yield 5.1% 9.2% 14.2% 14.15%
FCF Yield 16.3% 34.0% 55.1% 55.12%
Price/Tangible Book snapshot only 0.455
EV/OCF snapshot only 2.810
EV/Gross Profit snapshot only 4.284
Acquirers Multiple snapshot only 8.118
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $215.01
Leverage & Solvency
Metric Trend Q4'03 Q4'04 Q4'05 Current
Current Ratio 0.04 0.04 0.04 0.038
Quick Ratio 0.04 0.04 0.04 0.038
Debt/Equity 0.00 0.00 0.35 0.348
Net Debt/Equity -0.12 -0.13 0.25 0.250
Debt/Assets 0.00 0.00 0.07 0.066
Debt/EBITDA 0.00 0.00 4.01 4.013
Net Debt/EBITDA -3.78 -2.27 2.88 2.876
Interest Coverage 1.28 1.21 1.18 1.179
Equity Multiplier 5.23 5.40 5.29 5.291
Cash Ratio snapshot only 0.022
Debt Service Coverage snapshot only 1.179
Cash to Debt snapshot only 0.283
FCF to Debt snapshot only 0.720
Defensive Interval snapshot only 800.1 days
Efficiency & Turnover
Metric Trend Q4'03 Q4'04 Q4'05 Current
Asset Turnover 0.02 0.03 0.05 0.046
Inventory Turnover — — — —
Receivables Turnover 1.13 2.39 3.42 3.419
Payables Turnover 0.12 0.23 0.40 0.402
DSO 322 152 107 106.8 days
DIO 0 0 0 0.0 days
DPO 3121 1587 908 907.9 days
Cash Conversion Cycle -2799 -1435 -801 -801.1 days
Fixed Asset Turnover snapshot only 6.366
Cash Velocity snapshot only 2.481
Capital Intensity snapshot only 21.606
Growth Quality
Metric Trend Q4'03 Q4'04 Q4'05 Current
Revenue Stability — — — —
Earnings Stability — — — —
Margin Stability — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0
Earnings Persistence — — — —
Earnings Smoothness — — — —
ROE Trend — — — —
Gross Margin Trend — — — —
FCF Margin Trend — — — —
Sustainable Growth Rate 2.3% 4.2% 6.4% 6.44%
Internal Growth Rate 0.4% 0.8% 1.2% 1.23%
Cash Flow Quality
Metric Trend Q4'03 Q4'04 Q4'05 Current
OCF/Net Income 3.18 3.71 3.89 3.895
FCF/OCF 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 3.895
OCF/EBITDA snapshot only 2.889
CapEx/Revenue 0.0% 0.0% 0.0% 0.00%
Accruals Ratio -0.01 -0.02 -0.04 -0.035
Sloan Accruals snapshot only -0.769
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q4'03 Q4'04 Q4'05 Current
Dividend Yield 0.0% 0.0% 0.0% 4.80%
Dividend/Share $0.00 $0.00 $0.00 $12.25
Payout Ratio 0.0% 0.0% 0.0% 0.00%
FCF Payout Ratio 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio 0.0% 0.0% 0.0% 0.00%
Div. Increase Streak — — — —
Chowder Number — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield 0.0% 0.0% 0.0% 0.00%
Total Shareholder Return 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q4'03 Q4'04 Q4'05 Current
Tax Burden (NI/EBT) 0.74 0.74 0.74 0.742
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 1.000
EBIT Margin 0.38 0.36 0.35 0.354
Asset Turnover 0.02 0.03 0.05 0.046
Equity Multiplier 5.23 5.40 5.29 5.291
Per Share
Metric Trend Q4'03 Q4'04 Q4'05 Current
EPS (Diluted TTM) $4.23 $8.00 $11.50 $11.50
Book Value/Share $182.78 $189.34 $178.63 $271.86
Tangible Book/Share $182.78 $189.34 $178.63 $178.63
Revenue/Share $14.99 $29.87 $43.74 $75.71
FCF/Share $13.44 $29.64 $44.80 $10.48
OCF/Share $13.44 $29.64 $44.80 $11.83
Cash/Share $21.63 $24.51 $17.63 $65.78
EBITDA/Share $5.72 $10.78 $15.50 $15.50
Debt/Share $0.00 $0.00 $62.22 $62.22
Net Debt/Share $-21.63 $-24.51 $44.59 $44.59
Academic Models
Metric Trend Q4'03 Q4'04 Q4'05 Current
Altman-B Score — — — 3.206
Altman Z-Prime snapshot only -4.829
Piotroski F-Score 4 4 4 4
Beneish M-Score — — — —
Ohlson O-Score snapshot only -1.955
Net-Net WC snapshot only $-736.01
EVA snapshot only $-4263225.40
Credit
Metric Trend Q4'03 Q4'04 Q4'05 Current
Credit Rating snapshot only AA-
Credit Score 47.26 53.37 84.05 84.047
Credit Grade snapshot only 4
Implied Spread (bps) snapshot only 100.000
Industry Credit Rank snapshot only 94
Sector Credit Rank snapshot only 77

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms