Cembra Money Bank AG (0QPJ.L) Bundle
Curious whether Cembra Money Bank AG is a resilient play or a cautionary tale for investors? The first half of 2025 paints a nuanced picture: net revenues rose to CHF 235.94 million (+3.52% YoY) while net income climbed 11% to CHF 87.2 million, supported by an improved net interest margin of 5.4% and cost control that cut operating expenses to CHF 127.3 million (-6%) and the cost/income ratio to 47.6%; capital buffers look solid with a Tier 1 ratio of 17.7%, funding expanded to CHF 6.5 billion with deposits at 58% and a new CHF 150 million auto covered bond, yet credit metrics warrant attention as the NPL ratio rose to 1.8% and over‑30‑days past‑due receivables reached 3.8%-read on to unpack revenue drivers, profitability dynamics, balance‑sheet structure, liquidity and valuation implications, and what these concrete figures mean for your investment decisions
Cembra Money Bank AG (0QPJ.L) - Revenue Analysis
Cembra Money Bank AG reported net revenues of CHF 235.94 million in H1 2025, a year-on-year increase of 3.52% versus H1 2024. The performance was driven by an improved net interest margin and selective portfolio growth, while commission and fee income showed modest contraction in certain segments.- Net revenues (H1 2025): CHF 235.94 million (+3.52% YoY)
- Net interest margin (H1 2025): 5.4% (H1 2024: 5.2%)
- Commission & fee income (H1 2025): CHF 83.0 million (-2% YoY)
- Net financing receivables (H1 2025): CHF 6.6 billion (stable)
- Auto covered bond issued: CHF 150 million (June 2025)
- Lending: Improved NIM to 5.4% indicates stronger lending profitability from repricing and mix-shifts toward higher-yield loan products.
- Fees & commissions: CHF 83.0 million, with decreases in credit card and insurance fees partially offset by growth in loans, leases and BNPL.
- Balance-sheet stability: Net financing receivables remained steady at CHF 6.6 billion despite a softer macro backdrop and lower interest rates, reflecting selective origination.
- Funding diversification: June 2025 auto covered bond (CHF 150 million) expanded funding sources and term profile.
| Metric | H1 2025 | H1 2024 | YoY change |
|---|---|---|---|
| Net revenues | CHF 235.94m | (implied) CHF 227.95m | +3.52% |
| Net interest margin | 5.4% | 5.2% | +0.2 pp |
| Commission & fee income | CHF 83.0m | CHF 84.7m | -2.0% |
| Net financing receivables | CHF 6.6bn | CHF 6.6bn | 0.0% |
| Auto covered bond | CHF 150m (Jun 2025) | - | New issuance |
- The bank's revenue growth broadly tracks Swiss GDP expansion, consistent with a conservative, share-protecting growth strategy focused on core products and customer segments.
- Commission/fee mix shift: declines in credit cards & insurance were offset by increases in loans, leases, and BNPL, pointing to strategic emphasis on installment and point-of-sale financing.
- Funding and capital actions such as the CHF 150m auto covered bond support liquidity and diversification in a lower-rate environment.
Cembra Money Bank AG (0QPJ.L) Profitability Metrics
- Net income H1 2025: CHF 87.2 million (up 11% vs H1 2024).
- Cost/income ratio H1 2025: 47.6% (improved from 50.4% in H1 2024).
- Return on equity (ROE) H1 2025: 13.8%.
- Operating expenses H1 2025: CHF 127.3 million (down 6% vs H1 2024); personnel expenses down 12%.
- Net interest margin (NIM) H1 2025: 5.4% (held steady despite a 2% decline in interest income due to regulatory caps).
- Tier 1 capital ratio H1 2025: 17.7% (comfortably above regulatory minima).
| Metric | H1 2024 | H1 2025 |
|---|---|---|
| Net income (CHF m) | 78.6 | 87.2 |
| Cost / Income | 50.4% | 47.6% |
| ROE | 12.4% | 13.8% |
| Operating expenses (CHF m) | 135.4 | 127.3 |
| Personnel expenses (change) | - (12% higher) | - (12% lower) |
| NIM | 5.4% | 5.4% |
| Tier 1 ratio | 17.0% | 17.7% |
- Drivers: improved operational efficiency (lower cost/income and operating expenses), disciplined funding and capital (high Tier 1), and steady NIM despite regulatory pressure on consumer lending rates.
- Risks to monitor: further regulatory caps compressing interest income, credit cost volatility, and margin pressure if competitive funding costs rise.
Cembra Money Bank AG (0QPJ.L) - Debt vs. Equity Structure
Cembra enters H1 2025 with a capital and funding profile that reflects a deliberate shift toward deposit funding, active debt diversification and modest equity shrinkage following shareholder distributions. Key structural metrics highlight the bank's resilience and changing liabilities mix:- Tier 1 capital ratio: 17.7% (H1 2025)
- Funding portfolio: CHF 6.5 billion (30 June 2025), +1% vs year-end 2024
- Share of deposits: 58% (30 June 2025), up from 55% at year-end 2024
- Shareholders' equity: CHF 1.246 billion, -3% (primarily due to CHF 125 million dividend in April 2025)
- Weighted average funding duration: 2.3 years (30 June 2025), down from 2.5 years at year-end 2024
- End-of-period funding cost: 1.43% in H1 2025, down from 1.53% at year-end 2024
- Inaugural auto covered bond: CHF 150 million issued June 2025
| Metric | Date | Value | Change vs YE 2024 |
|---|---|---|---|
| Tier 1 Capital Ratio | H1 2025 | 17.7% | - |
| Funding Portfolio | 30 Jun 2025 | CHF 6.5 billion | +1% |
| Share of Deposits | 30 Jun 2025 | 58% | +3 pp |
| Shareholders' Equity | 30 Jun 2025 | CHF 1.246 billion | -3% |
| Weighted Avg. Funding Duration | 30 Jun 2025 | 2.3 years | -0.2 years |
| End-of-Period Funding Cost | H1 2025 | 1.43% | -0.10 pp |
| Auto Covered Bond | June 2025 | CHF 150 million | New issuance |
- Funding diversification: increased deposits + inaugural CHF 150m auto covered bond
- Cost trend: funding cost down 10 bps to 1.43%
- Duration risk: weighted duration shortened to 2.3 years
Cembra Money Bank AG (0QPJ.L) - Liquidity and Solvency
Cembra's H1 2025 metrics point to a sound liquidity profile and strong solvency, supported by a high Tier 1 capital ratio, declining funding costs and improved operating efficiency. Key figures for H1 2025 show:- Tier 1 capital ratio: 17.7% - a robust buffer above common regulatory minima.
- Cost/income ratio: 47.6% - improved from 50.4% in H1 2024, reflecting better operational leverage.
- Operating expenses: CHF 127.3 million - down 6% year-on-year; personnel expenses declined 12%.
- Weighted average funding duration: 2.3 years (30 Jun 2025), shortened from 2.5 years at YE 2024.
- End-of-period funding cost: 1.43% in H1 2025, versus 1.53% at YE 2024.
- Loss rate: 0.9% in H1 2025 - consistent asset quality and credit risk control.
| Metric | H1 2025 | H1 2024 / YE 2024 |
|---|---|---|
| Tier 1 Capital Ratio | 17.7% | - |
| Cost / Income Ratio | 47.6% | 50.4% (H1 2024) |
| Operating Expenses (CHF) | 127.3m | ~135.4m (approx., implied) |
| Personnel Expenses | ↓12% | - |
| Weighted Avg. Funding Duration | 2.3 years | 2.5 years (YE 2024) |
| End-of-Period Funding Cost | 1.43% | 1.53% (YE 2024) |
| Loss Rate | 0.9% | - |
- Capital adequacy: A 17.7% Tier 1 ratio provides headroom for stress scenarios and supports lending capacity.
- Efficiency improvements: A lower cost/income ratio and reduced operating expenses (notably personnel) bolster profit conversion from revenue.
- Funding and liquidity: Shortening funding duration to 2.3 years reduces long-term interest exposure, while falling end-period funding cost (1.43%) eases net interest margin pressure.
- Asset quality: A 0.9% loss rate indicates controlled credit risk, limiting provisioning drag on earnings.
Cembra Money Bank AG (0QPJ.L) - Valuation Analysis
Cembra's H1 2025 results point to resilient earnings power and improving operating leverage that support a re-rating opportunity relative to peers. Key headline metrics and their valuation implications follow.| Metric | H1 2024 | H1 2025 | Change |
|---|---|---|---|
| Net income (CHF million) | 78.6 | 87.2 | +11.0% |
| Cost / Income ratio | 50.4% | 47.6% | -2.8 pp |
| Return on equity (ROE) | 12.1% | 13.8% | +1.7 pp |
| Net interest margin (NIM) | 5.4% | 5.4% | 0.0 pp |
| Tier 1 capital ratio | 17.4% | 17.7% | +0.3 pp |
| Weighted avg. funding duration (years) | 2.5 | 2.3 | -0.2 yrs |
- Profitability: Net income of CHF 87.2m (+11%) and ROE at 13.8% suggest strong core returns that can justify higher P/B and P/E multiples versus lower‑return lenders.
- Efficiency: Cost/income improving to 47.6% enhances operating leverage; every percentage point improvement expands operating EPS sensitivity.
- Margin resilience: NIM held at 5.4% despite a 2% decline in interest income - indicates pricing power and portfolio mix offsetting regulatory cap pressure on consumer rates.
- Capital strength: Tier 1 at 17.7% provides buffer for growth, buybacks or higher payout ratios without regulatory constraint, supporting valuation uplift.
- Funding profile: Shortening average funding duration to 2.3 years reduces interest rate duration risk but raises refinancing frequency exposure if markets tighten.
- Earnings growth trajectory - whether the 11% H1 rise annualizes amid regulated rate caps and macro volatility.
- Cost discipline - sustaining sub-48% cost/income will materially improve forward EPS multiples.
- Capital allocation - dividend policy, buybacks and lending growth that leverage the 17.7% Tier 1 ratio.
- Funding cost trends - impact of shorter funding duration on blended cost of funds across the cycle.
| Scenario | Implied P/E | Driver |
|---|---|---|
| Base (current metrics) | ~11-13x | ROE 13.8%, stable NIM, mid-40s cost/income |
| Optimistic | ~14-16x | Cost/income <45%, ROE >15%, modest loan growth |
| Downside | ~8-10x | NIM compression, higher credit costs, funding stress |
- Regulatory caps on consumer finance limiting upside to interest income growth.
- Refinancing concentration from shorter funding duration if wholesale markets repriced higher.
- Credit cycle deterioration increasing loan‑loss provisions and reducing ROE.
Cembra Money Bank AG (0QPJ.L) - Risk Factors
The following risk factors highlight key credit, liquidity and funding dynamics for Cembra Money Bank AG (0QPJ.L) through H1 2025 and recent comparable periods. Investors should weigh these items against the bank's operational improvements.
- Rising NPLs: The non-performing loans (NPL) ratio increased to 1.8% in H1 2025 from 0.8% in H1 2024, reflecting an elevated credit risk environment and borrower stress in certain portfolios.
- Past-due receivables: Financing receivables over 30 days past due rose to 3.8% in H1 2025 (vs. 2.4% in H1 2024), which can signal growing collection pressure and potential liquidity friction if trends persist.
- Loss rate and asset quality: Despite higher NPLs and past-due balances, the bank's loss rate held at a solid 0.9% in H1 2025, indicating continued effectiveness in provisioning and loss mitigation.
| Metric | H1 2024 | H1 2025 | Year-end 2024 |
|---|---|---|---|
| Non-performing loans (NPL) ratio | 0.8% | 1.8% | - |
| Over-30-days past due receivables | 2.4% | 3.8% | - |
| Loss rate | - | 0.9% | - |
| Operating expenses (CHF) | - | 127.3m (H1 2025) | - |
| Operating expenses change | - | -6% vs prior period | - |
| Personnel expenses change | - | -12% vs prior period | - |
| Weighted average funding duration | - | 2.3 years (30 Jun 2025) | 2.5 years (YE 2024) |
| End-of-period funding cost | - | 1.43% (H1 2025) | 1.53% (YE 2024) |
- Cost control vs. credit trends: Operating expenses fell 6% to CHF 127.3 million in H1 2025, with personnel costs down 12%, supporting profitability even as credit metrics deteriorated.
- Funding profile shortening: The weighted average duration of the funding portfolio shortened to 2.3 years at 30 June 2025 (from 2.5 years at YE 2024), which can increase rollover and repricing risk if market rates move unfavorably.
- Funding cost improvement: The end-of-period funding cost declined to 1.43% in H1 2025 from 1.53% at YE 2024, a favorable development that partially offsets margin pressure and refinancing risk.
For broader context on the company's strategy, history and business model, see: Cembra Money Bank AG: History, Ownership, Mission, How It Works & Makes Money
Cembra Money Bank AG (0QPJ.L) - Growth Opportunities
Cembra's recent operating and balance-sheet shifts point to several growth levers and areas to monitor as the bank pursues efficiency and resilient lending performance in H1 2025.- Operating expense compression: transformation initiatives delivered a 6% reduction in operating expenses in H1 2025 versus prior baseline, freeing resources for reinvestment and margin protection.
- Stable NIM despite revenue headwinds: net interest margin held at 5.4% in H1 2025 even with a 2% decline in interest income driven by regulatory caps on consumer finance rates-evidence of pricing and funding resilience.
- Lower funding cost environment: end-of-period funding cost fell to 1.43% in H1 2025 from 1.53% at YE 2024, improving net interest spread potential.
- Shorter funding duration: weighted average duration of the funding portfolio shortened to 2.3 years (30 Jun 2025) from 2.5 years at YE 2024, allowing faster repricing to current market rates but increasing rollover exposure.
- Credit performance profile: loss rate steady at 0.9% in H1 2025, supporting continued origination, while the NPL ratio rose to 1.8% from 0.8% in H1 2024 - signaling emerging pockets of credit stress to manage.
| Metric | H1 2025 | YE 2024 | H1 2024 |
|---|---|---|---|
| Operating expenses change | -6.0% | - | - |
| Net interest margin (NIM) | 5.4% | 5.4% (approx.) | - |
| Interest income change | -2.0% | - | - |
| Weighted avg. funding duration | 2.3 years | 2.5 years | - |
| End-of-period funding cost | 1.43% | 1.53% | - |
| Loss rate | 0.9% | - | - |
| NPL ratio | 1.8% | - | 0.8% |
- Strategic actions to pursue: redeploy savings from the 6% cost reduction into digital origination, customer retention programs, and product diversification to offset regulated rate caps.
- Funding strategy focus: leverage the reduced funding cost (1.43%) and actively manage a now-shorter duration (2.3 years) to lock favorable rates while hedging rollover risk.
- Credit-management priorities: maintain loss rate discipline (0.9%) while addressing the NPL uptick (1.8%) via tighter underwriting, targeted collections, and portfolio rebalancing toward lower-risk segments.

Cembra Money Bank AG (0QPJ.L) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.