Owner Scorecard


← All companies ← GBX Manual GCMG → ← GBFH Banks GGAL →

GCBC, Greene County Bancorp Inc.

Banks financial

A balance-sheet business, read on book value, net interest margin and credit losses rather than an earnings multiple.

In 2001, Greene County Bancorp, Inc. converted its charter from a Delaware corporation regulated by the Board of Governors of the Federal Reserve System to a federal corporation regulated by the Office of Thrift Supervision.

Latest annual: FY2025 10-K
GCBC · Greene County Bancorp Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$75M
+16.1% YoY · 7% 5-yr CAGR
Vital signs · FY2025, with 5-yr average
Revenue $75M 5-yr avg $69M
Return on equity 13% 5-yr avg 15%
Return on tangible equity 13% 5-yr avg 15%
Efficiency ratio 52% 5-yr avg 52%
Equity / assets 7.9% 5-yr avg 7.0%

Next report By 9/12 · the annual report (10-K) for the fiscal year ended late June · due within 75 days of period end · has filed ~68 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What moves the needle
Net interest margin, loan losses, and book value. A lender is read on the quality of its balance sheet, not an earnings multiple, and the worst year of credit losses matters more than the best. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on equity has hovered around the cost of equity (median 15%, above 12% in 10 of 10 years). It runs at a 52% efficiency ratio, lean. A bank that earns above its cost of equity through the cycle compounds book value; whether this one did it by underwriting discipline or by reaching for risk is what the 10-K, and the worst years in the record, will tell you.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25
Income statement
$32M$37M$42M$48M$53M$63M$70M$73M$65M$75MRevenueRevenue
$29M$33M$39M$46M$53M$58M$63M$85M$104M$118MInterest incomeInt. inc.
$3M$3M$4M$6M$8M$5M$5M$23M$53M$58MInterest expenseInt. exp.
$26M$30M$35M$40M$45M$53M$58M$61M$51M$60MNet interest incomeNet int.
$6M$6M$7M$8M$9M$10M$12M$12M$14M$15MNoninterest incomeFee inc.
$2M$2M$2M$2M$4M$4M$3M($1M)$766K$1MCredit-loss provisionProvision
$12M$15M$19M$21M$22M$28M$33M$36M$27M$35MPretax incomePretax
$9M$11M$14M$17M$19M$24M$28M$31M$25M$31MNet incomeNet inc.
23%25%22%17%14%13%15%14%8%10%Effective tax rateTax rate
Cash flow & returns
1.0%1.1%1.3%1.4%1.1%1.1%1.1%1.1%0.9%1.0%Return on assetsROA
12%13%15%16%15%16%18%17%12%13%Return on equityROE
10%11%13%14%13%14%16%16%10%11%Retained to equityRetained/eq
12%13%15%16%15%16%18%17%12%13%Return on tangible equityROTCE
59%54%53%53%52%50%48%53%57%52%Efficiency ratioEffic.
$2M$2M$2M$2M$2M$2M$3M$2M$3M$4MDividends paidDiv. paid
$0$631K$0BuybacksBuybacks
($132M)($116M)($163M)($115M)($397M)($417M)($471M)$661K($129M)($210M)Investing cash flowInv. cash
$119M$102M$153M$97M$382M$499M$355M$99M$98M$175MFinancing cash flowFin. cash
$382K$10M$3M$11M$109M($81M)$127M($6M)($7M)Change in cashΔ cash
Balance sheet
$523M$624M$704M$786M$1.1B$1.3B$1.4B$1.5B$1.6BLoans held for investmentLoans
$9M$11M$12M$13M$16M$20M$23M$21M$19M$20MCredit-loss allowanceAllowance
$869M$982M$1.2B$1.3B$1.7B$2.2B$2.6B$2.7B$2.8B$3.0BTotal assetsAssets
$739M$860M$1.0B$1.1B$1.5B$2.0B$2.2B$2.4B$2.4B$2.6BDepositsDeposits
$794M$899M$1.1B$1.2B$1.5B$2.1B$2.4B$2.5B$2.6B$2.8BTotal liabilitiesTotal liab.
$74M$84M$96M$112M$129M$150M$158M$183M$206M$239MShareholders’ equityEquity
Per share
17.0M17.0M17.1M17.1M17.1M17.0M17.0M17.0M17.0M17.0MShares out (diluted)Shares
$0.53$0.66$0.84$1.02$1.10$1.41$1.64$1.81$1.45$1.83EPS (diluted)EPS
$0.11$0.11$0.09$0.12$0.13$0.14$0.15$0.13$0.19$0.26Dividends / shareDiv/sh
$4.38$4.91$5.64$6.58$7.55$8.79$9.26$10.76$12.10$14.03Book value / shareBVPS
$4.38$4.91$5.64$6.58$7.55$8.79$9.26$10.76$12.10$14.03Tangible book / shareTBVPS

Share counts before 2022 are restated ×2 for a stock split, so per-share figures sit on one basis.

Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+9.9%/yr+7.1%/yr
Owner earnings / share+8.3%/yr+1.3%/yr
EPS+14.8%/yr+10.7%/yr
Dividends / share+10.2%/yr+14.9%/yr
Capital spending / share+10.1%/yr−9.1%/yr
Book value / share+13.8%/yr+13.2%/yr
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Is it a good business?

  • Strong
    Net income $31M ÷ equity $239M
    Industry peers: median 10%
    What this means

    The bank's north star, what it earns on shareholders' capital. Cost of equity is roughly 10%, so a return durably above that builds value and below it destroys it. One year is noisy; the durability across a full credit cycle is what counts.

  • Solid
    Net income ÷ (equity − goodwill $0 − intangibles $0)
    Industry peers: median 11%
    What this means

    The cleaner return, stripping out the goodwill paid for past acquisitions. This is the number a buyer of the whole bank actually earns on the hard capital.

  • Low cost ratio (<58%)
    Noninterest expense $39M ÷ (net interest income + fees)
    Industry peers: median 66%
    What this means

    The share of revenue eaten by running costs; lower is better, and below about 60% marks a genuinely efficient operation. A low ratio held for years is the operational side of a moat.

Is it sound?

  • Capital (equity / assets) 7.9%
    Modest
    Equity $239M ÷ assets $3.0B
    What this means

    A plain-English leverage read: how much of the balance sheet is the owners' own money. This is a rough proxy; the regulatory figure is the CET1 ratio, which is risk-weighted and reported in the filing. The point is the same, how much loss the bank can absorb before depositors are at risk.

  • Deposit-funded
    Deposits $2.6B ÷ assets $3.0B
    What this means

    Low-cost, sticky deposits are a bank's real moat, the cheap raw material it lends out at a spread. A bank funded mostly by deposits earns more durably than one that rents its money in the wholesale market.

  • Credit cost (provision / NII) 2%
    Low
    Provision for credit losses $1M ÷ net interest income $60M
    What this means

    What the bank set aside this year against loans going bad, as a share of its lending income. This swings hard with the cycle, low in good years and spiking in recessions, so read it across the record, not in one year. Disciplined underwriting shows up as low, stable provisions through a downturn.

The franchise and the credit cycle

  • Rate-sensitive funding
    Noninterest-bearing deposits $110M ÷ deposits $2.6B · pays 2.30% on the interest-bearing rest (avg of year-ends)
    What this means

    The share of deposits the bank pays nothing for — checking accounts that stay through rate cycles. This is the deposit moat in one number: a high share means cheap, sticky raw material for lending; a low share means the funding reprices with every rate move. Buffett's Wells letter is built on exactly this economics.

  • Net charge-offs 0.09% · FY2024
    Last reported FY2024
    FY2024, the most recent year reported: charge-offs $1M ÷ loans $1.5B
    What this means

    The latest fiscal year's charge-offs are not yet tagged in the structured data, so this reads the most recent year that is — named, never passed off as current. Loans actually written off net of recoveries; the worst year in the record, not the average, is Graham's read, because a loan book's sins are committed in the good years and confessed in the bad ones.

  • A real dent if realized
    Pre-tax, as filed for FY2025: HTM at cost $776M − fair value $738M = $38M, against stated equity $239M · widest on record FY2024: $60M (37% accreted back since)
    What this means

    Bonds held to maturity are carried at cost, so rate rises open a gap that only shows in this disclosure. Stated equity already carries every available-for-sale mark through accumulated other comprehensive income; the held-to-maturity book's gap sits outside equity, which is why it is read here. The figure is pre-tax as the filer states it — the true after-tax dent depends on a deferred-tax position the record does not carry. The gap never hits earnings if the bank can hold on, which is precisely why the reader checks whether it could be forced to sell: the 2023 bank failures were this number meeting deposit flight. The funding leg: the filer states uninsured deposits only on a netted basis the record cannot verify — withheld rather than shown unchecked; the record's own franchise leg: noninterest-bearing deposits are 4% of the base. Measured across every US bank on the record today: 2 carry a mark above 30% of tangible-basis equity, 5 state an uninsured share above 40%, and none carries both — the configuration that failed in 2023.

All figures as filed; the source filing is linked above.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2023Mr. Gibson$2.0M$2.0M$27M
2024Mr. Gibson$2.2M$2.2M$23M
2025Mr. Gibson$2.2M$2.2M$27M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Insider ownership59.2%

    The stake all directors and executive officers hold together, per the 2025 proxy: skin in the game, the first thing Munger reads.

What an owner would ask, FY2025

read the 10-K →
  • How much of the deposit base could leave overnight?
    withheld

    the filing states its uninsured deposits on a netted basis ("after certain exclusions…"), which cannot be checked against the deposits line the record carries — withheld rather than shown unverifiedverify →

  • Which reported numbers are a judgment call?
    Management names Credit & receivables as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Banks

The same industry, side by side on the bank lens. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDROEmedian over the recordROTCEmedian over the recordEfficiencymedian over the recordNII / assetsmedian over the recordNoninterest-bearing sharelatest FY
FSBWFS Bancorp Inc.$153M13%13%66%4.1%25%
HBCPHome Bancorp Inc.$149M10%12%61%3.6%27%
NECBNorthEast Community Bancorp Inc.$105M11%11%44%4.7%17%
AVBCAvidia Bancorp Inc.$104M3%2y3%2y83%2y2.9%2y
PBFSPioneer Bancorp Inc.$96M6%6%71%3.4%26%
FGBIPFirst Guaranty Bancshares, Inc.$95M9%10%66%3.0%11%
TSBKTimberland Bancorp Inc.$83M12%13%56%3.5%25%
GCBCGreene County Bancorp Inc.$75M15%15%53%2.5%4%
Group median10%12%63%3.4%25%
IV

The price

What a price has to assume.

What the price implies

price / tangible book

A bank is worth a multiple of its tangible book value, and the multiple it deserves is set by the return it earns on that book. Type today’s price; we show what you would be paying against what Greene County Bancorp Inc.’s record justifies.

$
The assumptions

Tangible book / share, delivered−4%/yr’20→’25

The justified multiple is (return on tangible equity − growth) ÷ (cost of equity − growth). A bank earning exactly its cost of equity is worth about one times tangible book; the premium above that prices each point of durable excess return. A higher cost of equity lowers the justified multiple for a bank.

Enter a price above to run it.

Price / tangible book
Justified by the return
Normalized return on tangible equity15%
Price / book
Earnings yield
P/E (3-yr avg ’23–’25)
Graham’s price gate

Graham applied the same standards to financial enterprises (Intelligent Investor ch.14): the 15× multiple cap on averaged earnings, and P/E times price-to-book at most 22.5. The gate marks the bargain-hunter’s floor, not a verdict.

Tangible book $239M on 17M shares, a 15% normalized return on it. The dials set the multiple such a return would justify; your price sets the multiple you are paying. It assumes the bank keeps earning that return; a credit cycle, a rate shock or a bad acquisition changes it, which is what the record and the 10-K are for.

Cite: Owner Scorecard, "Greene County Bancorp Inc. (GCBC), the owner's record," https://ownerscorecard.com/c/GCBC, data as of 2026-08-17.

Manual order: ← GBX its page in the Manual GCMG →

Industry order: ← GBFH the Banks chapter GGAL →