XLONLRE
Market cap1.98bUSD
Dec 20, Last price
656.00GBP
1D
-0.76%
1Q
-5.07%
Jan 2017
-5.48%
IPO
40.40%
Name
Lancashire Holdings Ltd
Chart & Performance
Profile
Lancashire Holdings Limited, together with its subsidiaries, provides specialty insurance and reinsurance products in London, Bermuda, and Australia. The company operates through five segments: Property and Casualty Reinsurance, Property and Casualty Insurance, Aviation, Energy, and Marine. It offers property direct and facultative, property political risk and sovereign risk, and property terrorism and political violence insurance products, as well as property reinsurance services; and aviation AV52, aviation consortium, airline hull and liability, and satellite insurance products. The company also provides marine hull, total loss only, mortgagees interests insurance, mortgagees additional perils, excess protection and indemnity, marine war, and builder's risks; and energy insurance products covering upstream, downstream and onshore operational, and upstream construction all risks business. In addition, it offers general insurance, support, insurance agent, and insurance mediation services. The company was incorporated in 2005 and is headquartered in Hamilton, Bermuda.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,251,500 24.18% | 1,007,800 34.18% | 751,100 38.89% | |||||||
Cost of revenue | ||||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,251,500 | 1,007,800 | 751,100 | |||||||
NOPBT Margin | 100.00% | 100.00% | 100.00% | |||||||
Operating Taxes | 11,200 | 500 | 4,800 | |||||||
Tax Rate | 0.89% | 0.05% | 0.64% | |||||||
NOPAT | 1,240,300 | 1,007,300 | 746,300 | |||||||
Net income | 321,500 -9,842.42% | (3,300) -94.64% | (61,600) -1,566.67% | |||||||
Dividends | (155,800) | (37,000) | (37,400) | |||||||
Dividend yield | 10.23% | 2.33% | 2.87% | |||||||
Proceeds from repurchase of equity | (19,700) | 413,200 | ||||||||
BB yield | 1.24% | -31.74% | ||||||||
Debt | ||||||||||
Debt current | 3,200 | 2,200 | 2,800 | |||||||
Long-term debt | 492,800 | 492,700 | 481,500 | |||||||
Deferred revenue | 32,900 | 27,000 | ||||||||
Other long-term liabilities | (188,300) | (502,800) | ||||||||
Net debt | (4,718,000) | (2,316,000) | (2,200,200) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 441,900 | 323,800 | 243,800 | |||||||
CAPEX | (9,600) | (11,000) | (3,900) | |||||||
Cash from investing activities | (54,300) | (194,900) | (186,800) | |||||||
Cash from financing activities | (185,400) | (90,800) | 32,800 | |||||||
FCF | 1,234,800 | 1,000,700 | 748,900 | |||||||
Balance | ||||||||||
Cash | 2,884,900 | 548,800 | 517,700 | |||||||
Long term investments | 2,329,100 | 2,262,100 | 2,166,800 | |||||||
Excess cash | 5,151,425 | 2,760,510 | 2,646,945 | |||||||
Stockholders' equity | 304,400 | 199,700 | 243,600 | |||||||
Invested Capital | 3,498,500 | 4,539,800 | 3,814,900 | |||||||
ROIC | 30.86% | 24.11% | 21.37% | |||||||
ROCE | 32.77% | 21.22% | 18.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 244,005 | 244,010 | 245,599 | |||||||
Price | 6.24 -4.00% | 6.50 22.64% | 5.30 -26.74% | |||||||
Market cap | 1,522,588 -4.00% | 1,586,065 21.85% | 1,301,674 -26.27% | |||||||
EV | (3,195,412) | (729,935) | (898,026) | |||||||
EBITDA | 1,256,000 | 1,010,900 | 754,400 | |||||||
EV/EBITDA | ||||||||||
Interest | 31,600 | 29,200 | 45,800 | |||||||
Interest/NOPBT | 2.52% | 2.90% | 6.10% |