Financials Kinsale Capital Group, Inc.

Equities

KNSL

US49714P1084

Property & Casualty Insurance

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
374.6 USD -17.31% Intraday chart for Kinsale Capital Group, Inc. -17.08% +11.86%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,253 4,538 5,428 6,036 7,761 8,720 - -
Enterprise Value (EV) 1 2,253 4,538 5,428 6,036 7,761 8,720 8,720 8,720
P/E ratio 35.5 x 51.7 x 35.9 x 38 x 25.3 x 25 x 21.2 x 17.4 x
Yield 0.31% 0.18% 0.18% 0.2% 0.17% 0.16% 0.17% -
Capitalization / Revenue 7.13 x 9.87 x 8.48 x 7.37 x 6.34 x 5.64 x 4.65 x 3.81 x
EV / Revenue 7.13 x 9.87 x 8.48 x 7.37 x 6.34 x 5.64 x 4.65 x 3.81 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 5.56 x 7.9 x 7.77 x 8.1 x 7.14 x 6.12 x 4.66 x 3.63 x
Nbr of stocks (in thousands) 22,158 22,677 22,819 23,080 23,173 23,276 - -
Reference price 2 101.7 200.1 237.9 261.5 334.9 374.6 374.6 374.6
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 315.9 459.9 639.8 819.2 1,224 1,545 1,876 2,291
EBITDA - - - - - - - -
EBIT - 80.02 190.5 200.6 - - - -
Operating Margin - 17.4% 29.77% 24.48% - - - -
Earnings before Tax (EBT) 1 76.05 100.4 188.8 195.6 384 442.2 514.1 626.3
Net income 1 63.32 88.42 152.7 159.1 308.1 349.3 412.1 501.5
Net margin 20.04% 19.23% 23.86% 19.42% 25.16% 22.61% 21.97% 21.89%
EPS 2 2.860 3.870 6.620 6.880 13.22 14.98 17.67 21.50
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.3200 0.3600 0.4400 0.5200 0.5600 0.6000 0.6240 -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 183.6 180.3 179 217 243 256.9 295.8 314.4 351.2 372.8 374.8 392.6 410.7 437.8 475.7
EBITDA - - - - - - - - - - - - - - -
EBIT - - - - - 71.36 - - - - - - - - -
Operating Margin - - - - - 27.77% - - - - - - - - -
Earnings before Tax (EBT) 1 60.08 38.87 32.44 40.1 84.15 68.39 90.11 95.49 130 115.9 101.9 108.5 122.9 120 132.2
Net income 1 48.32 31.79 27.09 32.98 67.25 55.8 72.79 76.12 103.4 98.94 80.85 91.24 95.89 102 111
Net margin 26.32% 17.63% 15.14% 15.2% 27.68% 21.72% 24.61% 24.21% 29.44% 26.54% 21.57% 23.24% 23.35% 23.3% 23.33%
EPS 2 2.090 1.380 1.170 1.430 2.900 2.400 3.120 3.260 4.430 4.240 3.466 3.914 4.112 3.855 4.280
Dividend per Share 2 0.1100 0.1300 0.1300 0.1300 0.1300 0.1400 0.1400 - 0.1400 - 0.1475 0.1475 0.1475 0.1600 0.1600
Announcement Date 2/17/22 4/28/22 7/28/22 10/27/22 2/16/23 4/27/23 7/27/23 10/26/23 2/15/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 15.9% 14.7% 20.8% 25% 31.8% 27.2% 24.6% 22.5%
ROA (Net income/ Total Assets) - - - - 9.45% 8% 7.5% -
Assets 1 - - - - 3,260 4,366 5,495 -
Book Value Per Share 2 18.30 25.30 30.60 32.30 46.90 61.20 80.50 103.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
374.6 USD
Average target price
505.4 USD
Spread / Average Target
+34.91%
Consensus
  1. Stock Market
  2. Equities
  3. KNSL Stock
  4. Financials Kinsale Capital Group, Inc.