No data to show
XNYS
HG
Market cap2.15bUSD
Apr 02, Last price
21.16USD
1D
-0.42%
1Q
13.22%
IPO
41.07%
Name
Hamilton Insurance Group Ltd
Chart & Performance
P/E
5.38
P/S
0.92
EPS
3.93
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
2.33b
+48.30%
Net income
400m
+54.77%
CFO
759m
+168.16%
Earnings
May 06, 2025
Profile
Hamilton Insurance Group, Ltd., through its subsidiaries, engages in underwriting specialty insurance and reinsurance risks in Bermuda and internationally. The company offers casualty reinsurance products, such as commercial motor, general liability, healthcare, multiline, personal motor, professional liability, umbrella and excess casualty, and worker's compensation and employer's liability reinsurance; property treaty reinsurance; and specialty reinsurance solutions, including accident and health, aviation, crisis management, financial lines, marine and energy, multiline specialty, and satellite reinsurance. It also provides accident and health, cyber, excess energy, environmental, financial lines, fine art and specie, kidnap and ransom, M&A, marine and energy liability, political risk, professional liability, property binders, property D&F, space, upstream energy, general and excess casualty, war and terrorism, allied medical, management liability, medical professionals, products liability and contractors, and small business casualty insurance plans. The company was incorporated in 2013 and is based in Pembroke, Bermuda with additional locations in Dublin, Ireland; London, United Kingdom; Miami, Florida; New York, New York; and Glen Allen, Virginia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑11 | 2020‑11 | |
| Income | |||||
Revenues | 2,329,924 48.30% | 1,571,045 28.05% | 1,226,891 59.72% | ||
Cost of revenue | 286,644 | 270,639 | 177,682 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,043,280 | 1,300,406 | 1,049,209 | ||
NOPBT Margin | 87.70% | 82.77% | 85.52% | ||
Operating Taxes | 8,402 | (25,066) | 3,104 | ||
Tax Rate | 0.41% | 0.30% | |||
NOPAT | 2,034,878 | 1,325,472 | 1,046,105 | ||
Net income | 400,429 54.77% | 258,727 -364.01% | (97,999) -77.24% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (149,954) | (2,435) | (1,511) | ||
BB yield | 7.73% | 0.15% | |||
| Debt | |||||
Debt current | |||||
Long-term debt | 149,945 | 149,830 | 149,715 | ||
Deferred revenue | |||||
Other long-term liabilities | 4,473,542 | (149,715) | |||
Net debt | (4,765,260) | (2,460,256) | (3,213,028) | ||
| Cash flow | |||||
Cash from operating activities | 759,303 | 283,155 | 190,927 | ||
CAPEX | |||||
Cash from investing activities | (184,160) | (652,088) | 133,102 | ||
Cash from financing activities | (362,688) | 59,016 | (69,617) | ||
FCF | 2,229,184 | 2,930,525 | 970,530 | ||
| Balance | |||||
Cash | 1,100,852 | 1,329,738 | 1,076,420 | ||
Long term investments | 3,814,353 | 1,280,348 | 2,286,323 | ||
Excess cash | 4,798,709 | 2,531,534 | 3,301,398 | ||
Stockholders' equity | 1,164,213 | 798,166 | 544,060 | ||
Invested Capital | 5,969,337 | 5,873,189 | 5,274,905 | ||
ROIC | 34.37% | 23.78% | 20.50% | ||
ROCE | 28.64% | 19.49% | 18.03% | ||
| EV | |||||
Common stock shares outstanding | 101,923 | 110,225 | 109,985 | ||
Price | 19.03 27.29% | 14.95 | |||
Market cap | 1,939,590 17.70% | 1,647,865 | |||
EV | (2,825,542) | (812,258) | |||
EBITDA | 2,059,746 | 1,312,816 | 1,064,203 | ||
EV/EBITDA | |||||
Interest | 22,616 | 21,434 | 15,741 | ||
Interest/NOPBT | 1.11% | 1.65% | 1.50% | ||