TrustCo Bank Corp NY (TRST) Annual Margin Report - Discounting Cash Flows
TRST
TrustCo Bank Corp NY
TRST (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 31
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 242.7 278.3 278.3 263.1 244.5 205.9 185.9
Revenue Growth Rate 6.34% 0% 5.77% 7.62% 18.78% 10.73% -4.88%
Cost of Revenue 56.75 91.64 91.64 93.38 55.61 6.13 2.12
Gross Profit 185.9 186.7 186.7 169.8 188.9 199.7 183.8
Gross Margin 78.64% 67.08% 67.08% 64.52% 77.26% 97.02% 98.86%
Operating Income 80.94 81.21 81.21 64.05 77.61 99.42 82.13
Operating Margin 34.49% 29.18% 29.18% 24.34% 31.74% 48.29% 44.18%
Net Income 61.08 61.14 61.14 48.83 58.65 75.23 61.52
Net Margin 26.02% 21.97% 21.97% 18.56% 23.98% 36.55% 33.09%

Monetary values in USD

amounts except #

Average LTM
Jan 31
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 242.7 278.3 278.3 263.1 244.5 205.9 185.9
Cash From Operating Activities Margin 27.34% 19.93%
22.59% 26.23% 38.19% 29.78%
Cash From Operating Activities 62.61 55.47
59.44 64.13 78.63 55.37
Free Cash Flow Margin 24.98% 15.68%
20.73% 23.91% 36.35% 28.25%
Free Cash Flow 56.81 43.65
54.56 58.46 74.84 52.52
Depreciation and Amortization Margin 4.76% 4.24%
4.35% 4.41% 5.13% 5.7%
Depreciation and Amortization 11.04 11.81
11.44 10.79 10.55 10.6
Capital Expenditure Margin -2.36% -4.25%
-1.86% -2.32% -1.84% -1.53%
Capital Expenditure -5.8 -11.82
-4.88 -5.67 -3.79 -2.84
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program