XNYSHRTG
Market cap333mUSD
Jan 10, Last price
10.86USD
1D
-7.81%
1Q
2.16%
Jan 2017
-30.70%
IPO
-8.89%
Name
Heritage Insurance Holdings Inc
Chart & Performance
Profile
Heritage Insurance Holdings, Inc., through its subsidiaries, provides personal and commercial residential insurance products. The company offers personal residential property insurance for single-family homeowners and condominium owners, and rental property insurance in the states of Alabama, California, Connecticut, Delaware, Florida, Georgia, Hawaii, Maryland, Massachusetts, Mississippi, New Jersey, New York, North Carolina, Rhode Island, South Carolina, and Virginia; commercial residential insurance for properties in Florida, New Jersey, and New York; and licensed in the state of Pennsylvania, as well as personal residential and wind-only property insurance. It also provides restoration, and emergency and recovery services; and property management, and reinsurance services. The company writes personal line policies through a network of retail independent agents, wholesale agents, and a partnership with a direct agency, as well as indirectly to approximately 1,500 retail locations through eight wholesale agency relationships; and personal and commercial insurance policies through a network of approximately 70 independent agencies. Heritage Insurance Holdings, Inc. was founded in 2012 and is headquartered in Tampa, Florida.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 735,498 11.03% | 662,460 4.89% | |||||||
Cost of revenue | 77,777 | 70,396 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 657,721 | 592,064 | |||||||
NOPBT Margin | 89.43% | 89.37% | |||||||
Operating Taxes | 6,698 | (11,807) | |||||||
Tax Rate | 1.02% | ||||||||
NOPAT | 651,023 | 603,871 | |||||||
Net income | 45,307 -129.35% | (154,363) 106.57% | |||||||
Dividends | (11) | (4,770) | |||||||
Dividend yield | 0.01% | 10.06% | |||||||
Proceeds from repurchase of equity | 24,666 | (7,343) | |||||||
BB yield | -14.41% | 15.49% | |||||||
Debt | |||||||||
Debt current | 10,000 | ||||||||
Long-term debt | 176,656 | 191,437 | |||||||
Deferred revenue | 42,758 | ||||||||
Other long-term liabilities | 1,755,740 | 2,002,622 | |||||||
Net debt | (294,051) | (1,352,102) | |||||||
Cash flow | |||||||||
Cash from operating activities | 70,415 | (34,260) | |||||||
CAPEX | (9,890) | (12,382) | |||||||
Cash from investing activities | 100,806 | (37,862) | |||||||
Cash from financing activities | 14,546 | (5,058) | |||||||
FCF | 555,584 | 689,478 | |||||||
Balance | |||||||||
Cash | 463,640 | 916,453 | |||||||
Long term investments | 7,067 | 637,086 | |||||||
Excess cash | 433,932 | 1,520,416 | |||||||
Stockholders' equity | (9,130) | (72,772) | |||||||
Invested Capital | 2,162,330 | 2,418,380 | |||||||
ROIC | 28.42% | 30.23% | |||||||
ROCE | 30.55% | 24.83% | |||||||
EV | |||||||||
Common stock shares outstanding | 26,252 | 26,344 | |||||||
Price | 6.52 262.22% | 1.80 -69.39% | |||||||
Market cap | 171,165 260.96% | 47,419 -71.00% | |||||||
EV | (122,886) | (1,304,683) | |||||||
EBITDA | 666,410 | 600,423 | |||||||
EV/EBITDA | |||||||||
Interest | 11,210 | 8,809 | |||||||
Interest/NOPBT | 1.70% | 1.49% |