COMP <GO>
LCNB vs HWBK // EV/EBITDA & P/E VALUATION
LCNB Corporation (NASDAQ) VS. Hawthorn Bancshares Inc. (NASDAQ) • 15-METRIC TALLY: LCNB 3
— HWBK 3
■ METRIC PARITY
LAST: $19.93 (+1.48%) • MKT CAP: $284.1M
valuation
—
LAST: $39.70 (+1.33%) • MKT CAP: $290.4M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (LCNB VS. HWBK)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | LCNB | HWBK | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 8.40% | 13.70% | -5.30 | HWBK | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 11.77% | 7.87% | +3.90 | LCNB | /fcf-yield <GO> |
| Operating Margin | — | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 4.39% | 1.87% | +2.52 | LCNB | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 5/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 58.9 | 52.0 | +6.91 | LCNB | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 11.4x | 11.3x | +0.10 | HWBK | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $284.1M | $290.4M | -$6.3M | HWBK | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | LCNB REV | HWBK REV | LCNB GROSS % | HWBK GROSS % | LCNB FCF | HWBK FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $0 | — | — | $33.4M | $22.8M |
| FY 2024 | $0 | $0 | — | — | $89.4M | $22.6M |
| FY 2023 | $0 | $0 | — | — | $23.4M | $17.6M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
LCNB // BETA —
HWBK // BETA —