XTSEFFH.PR.E
Market cap32bUSD
Dec 23, Last price
13.15CAD
Name
Fairfax Financial Holdings Ltd
Profile
Fairfax Financial Holdings Limited, through its subsidiaries, provides property and casualty insurance and reinsurance, and investment management services in the United States, Canada, Asia, and internationally. The company operates through Insurance and Reinsurance, Run-off, and Non-Insurance Companies segments. It insures against losses to property from fire, explosion, earthquake, windstorm, flood, boiler explosion, machinery breakdown, and construction defects, as well as underwrites automobile, commercial and personal property, and crop insurance. The company also offers workers' compensation, employer's liability, accident and health, medical malpractice, professional liability, and umbrella coverage insurance products; marine, aerospace, surety risk, and other risks and liabilities insurance products; and reinsurance products. In addition, it retails home improvement goods, toys and baby products, golf equipment, sports apparel and accessories, housewares and home décors, and tableware and gifts; invests in retail business; and owns and operates holiday resorts. Further, the company provides integrated travel and travel-related financial services; originates, processes, and distributes pulses and staple foods; creates, produces, and distributes entertainment content; and provision of pet medical insurance and database services, as well as media and marketing solutions. The company was formerly known as Markel Financial Holdings Limited and changed its name to Fairfax Financial Holdings Limited in 1987. Fairfax Financial Holdings Limited was incorporated in 1951 and is headquartered in Toronto, Canada.
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 | 31,834,200 23.31% | 25,815,600 0.05% | 25,801,900 30.37% | |||||||
Cost of revenue | 6,461,300 | 1,359,900 | 3,016,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 25,372,900 | 24,455,700 | 22,785,700 | |||||||
NOPBT Margin | 79.70% | 94.73% | 88.31% | |||||||
Operating Taxes | 813,400 | 425,200 | 726,000 | |||||||
Tax Rate | 3.21% | 1.74% | 3.19% | |||||||
NOPAT | 24,559,500 | 24,030,500 | 22,059,700 | |||||||
Net income | 4,381,800 281.96% | 1,147,200 -66.27% | 3,401,100 8,993.85% | |||||||
Dividends | (294,900) | (295,100) | (316,600) | |||||||
Dividend yield | 0.96% | 1.45% | 1.83% | |||||||
Proceeds from repurchase of equity | (363,200) | (347,800) | 558,400 | |||||||
BB yield | 1.19% | 1.71% | -3.23% | |||||||
Debt | ||||||||||
Debt current | 790,600 | 693,400 | 647,600 | |||||||
Long-term debt | 11,083,300 | 9,718,900 | 8,893,700 | |||||||
Deferred revenue | 429,800 | 353,900 | ||||||||
Other long-term liabilities | 54,276,100 | 1,419,100 | (8,705,700) | |||||||
Net debt | (53,644,600) | (43,417,600) | (42,523,600) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (39,400) | (4,419,900) | 6,641,000 | |||||||
CAPEX | (514,100) | (418,900) | (353,900) | |||||||
Cash from investing activities | 92,000 | 384,800 | 1,838,600 | |||||||
Cash from financing activities | (1,067,100) | (1,294,600) | (1,189,300) | |||||||
FCF | 42,133,500 | 21,335,400 | 20,919,200 | |||||||
Balance | ||||||||||
Cash | 7,962,500 | 11,697,800 | 25,343,800 | |||||||
Long term investments | 57,556,000 | 42,132,100 | 26,721,100 | |||||||
Excess cash | 63,926,790 | 52,539,120 | 50,774,805 | |||||||
Stockholders' equity | 28,607,600 | 29,865,800 | 30,485,800 | |||||||
Invested Capital | 64,168,100 | 61,608,500 | 55,555,700 | |||||||
ROIC | 39.05% | 41.02% | 41.37% | |||||||
ROCE | 27.35% | 26.59% | 26.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 25,006 | 25,340 | 27,821 | |||||||
Price | 1,222.51 52.42% | 802.07 28.90% | 622.24 43.42% | |||||||
Market cap | 30,570,227 50.41% | 20,324,793 17.41% | 17,311,251 14.92% | |||||||
EV | (16,988,473) | (18,097,707) | (18,946,649) | |||||||
EBITDA | 26,268,900 | 25,139,300 | 23,716,100 | |||||||
EV/EBITDA | ||||||||||
Interest | 510,000 | 452,800 | 513,900 | |||||||
Interest/NOPBT | 2.01% | 1.85% | 2.26% |