XTSEIFC
Market cap32bUSD
Dec 20, Last price
262.06CAD
1D
0.90%
1Q
2.66%
Jan 2017
172.70%
Name
Intact Financial Corp
Chart & Performance
Profile
Intact Financial Corporation, through its subsidiaries, provides property and casualty insurance products to individuals and businesses in Canada, the United States, the United Kingdom, Ireland, rest of Europe, and the Middle East. It offers personal auto insurance; insurance for motor homes, recreational vehicles, motorcycles, snowmobiles, and all-terrain vehicles; personal property insurance, such as protection for homes and contents from risks, including fire, theft, vandalism, water damage, and other damages, as well as personal liability coverage; and property coverage for tenants, condominium owners, non-owner occupied residences, and seasonal residences. The company also provides insurance products for commercial lines for a group of small and medium sized businesses; commercial property insurance for the protection of physical assets of the business; and liability coverages comprising commercial general, product, and professional liability, as well as cyber endorsement. In addition, it offers commercial vehicle insurance coverages for the protection for commercial auto, fleets, garage operations, light trucks, public vehicles, and the specific needs of the sharing economy. Further, the company provides various personal levels of coverage to customers for their home, motor, pet, and other insurance products; general insurance, specialty lines, and risk management solutions; specialty insurance products for various product and customer groups, including accident and health, technology, ocean and inland marine, public entities, and entertainment, as well as financial services and institutions; and various products to specialty property, surety, tuition reimbursement, management liability, cyber, and environmental institutions. The company was formerly known as ING Canada Inc. and changed its name to Intact Financial Corporation in 2009. Intact Financial Corporation was founded in 1809 and is based in Toronto, Canada.
Valuation
Title CAD 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 | 22,089,000 4.43% | 21,151,000 20.99% | 17,482,000 40.28% | |||||||
Cost of revenue | ||||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,089,000 | 21,151,000 | 17,482,000 | |||||||
NOPBT Margin | 100.00% | 100.00% | 100.00% | |||||||
Operating Taxes | 473,000 | 522,000 | 480,000 | |||||||
Tax Rate | 2.14% | 2.47% | 2.75% | |||||||
NOPAT | 21,616,000 | 20,629,000 | 17,002,000 | |||||||
Net income | 1,316,000 -46.37% | 2,454,000 18.72% | 2,067,000 91.04% | |||||||
Dividends | (862,000) | (762,000) | (679,000) | |||||||
Dividend yield | 2.40% | 2.23% | 2.54% | |||||||
Proceeds from repurchase of equity | 423,000 | (116,000) | 6,453,000 | |||||||
BB yield | -1.18% | 0.34% | -24.17% | |||||||
Debt | ||||||||||
Debt current | 137,000 | 439,000 | ||||||||
Long-term debt | 6,401,000 | 5,629,000 | 6,066,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 32,146,000 | (3,316,000) | (6,126,000) | |||||||
Net debt | (31,789,000) | (52,255,000) | (52,592,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,846,000 | 3,665,000 | 3,129,000 | |||||||
CAPEX | (458,000) | (411,000) | (327,000) | |||||||
Cash from investing activities | (2,005,000) | (2,746,000) | (5,972,000) | |||||||
Cash from financing activities | 321,000 | (2,207,000) | 4,206,000 | |||||||
FCF | 24,084,000 | 20,670,000 | 11,645,000 | |||||||
Balance | ||||||||||
Cash | 2,555,000 | 23,846,000 | 24,997,000 | |||||||
Long term investments | 35,635,000 | 34,175,000 | 34,100,000 | |||||||
Excess cash | 37,085,550 | 56,963,450 | 58,222,900 | |||||||
Stockholders' equity | 16,185,000 | 15,416,000 | 16,572,000 | |||||||
Invested Capital | 38,712,000 | 48,531,000 | 48,977,000 | |||||||
ROIC | 49.55% | 42.31% | 45.95% | |||||||
ROCE | 39.71% | 32.72% | 26.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 176,200 | 175,600 | 162,400 | |||||||
Price | 203.86 4.59% | 194.91 18.54% | 164.42 9.09% | |||||||
Market cap | 35,920,132 4.95% | 34,226,196 28.18% | 26,701,808 23.89% | |||||||
EV | 6,035,132 | (16,421,804) | (23,606,192) | |||||||
EBITDA | 22,686,000 | 21,714,000 | 17,943,000 | |||||||
EV/EBITDA | 0.27 | |||||||||
Interest | 222,000 | 177,000 | 153,000 | |||||||
Interest/NOPBT | 1.01% | 0.84% | 0.88% |