Hamilton Insurance Group, Ltd. (NYSE: HG)

Sector: Financial Services Industry: Insurance - Reinsurance CIK: 0001593275
Market Cap 3.15 Bn
P/B 1.18
P/E 7.19
P/S 1.15
ROIC (Qtr) 25.81
Div Yield % 0.00
Rev 1y % (Qtr) 30.19
Total Debt (Qtr) 149.72 Mn
Debt/Equity (Qtr) 0.06
Add ratio to table...

About

Hamilton Insurance Group, Ltd. (HG), a global specialty insurance and reinsurance company, has experienced significant growth since its inception in 2013. Starting with $571 million in premiums written in 2018, the company has expanded its reach to $2.0 billion in 2023, all while reducing its combined ratio. Hamilton's primary business activities revolve around three principal underwriting platforms: Hamilton Global Specialty, Hamilton Select, and Hamilton Re. Hamilton Global Specialty focuses on commercial specialty and casualty insurance for...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 833.01M provides robust 5.56x coverage of total debt 149.72M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 9.12B provides 60.95x coverage of total debt 149.72M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 833.01M provides strong 28.47x coverage of stock compensation 29.26M, indicating sustainable incentive practices.
  • Operating cash flow of 833.01M provides exceptional 40.07x coverage of interest expenses 20.79M, showing strong debt service capability.
  • Strong operating cash flow of 833.01M provides 2.83x coverage of SG&A expenses 294.79M, showing efficient operational cost management.

Bear case

  • Operating cash flow of 833.01M barely covers its investment activities of (460.26M), with a coverage ratio of -1.81, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 833.01M provides insufficient coverage of deferred revenue obligations of 1.44B, which is 0.58x, raising concerns about future service delivery capabilities.
  • Free cash flow of 833.01M represents just -2678.50x of debt issuance (311000), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 833.01M is outpaced by equity issuance of (119.30M) (-6.98 ratio), indicating concerning reliance on equity markets for funding operations.
  • Retained earnings of 1.53B provide limited buffer against comprehensive income items of (4.44M), which is -344.44x, indicating elevated exposure to market risks.

Peer comparison

Companies in the Insurance - Reinsurance
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 RGA Reinsurance Group Of America Inc 16.26 Bn 28.93 1.93 5.73 Bn
2 RNR Renaissancere Holdings Ltd 14.46 Bn 5.46 1.13 2.33 Bn
3 EG Everest Group, Ltd. 14.18 Bn 25.69 0.80 3.59 Bn
4 HG Hamilton Insurance Group, Ltd. 3.15 Bn 7.19 1.15 0.15 Bn
5 SPNT SiriusPoint Ltd 2.31 Bn 12.64 0.81 0.68 Bn
6 GLRE Greenlight Capital Re, Ltd. 0.67 Bn -359.00 1.01 0.03 Bn
7 OXBR OXBRIDGE RE HOLDINGS Ltd 0.01 Bn -3.11 1.75 0.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.24 0.19
EV to Cash from Ops. EV/CFO 2.68 4.67
EV to Debt EV to Debt 14.89 6.23
EV to EBIT EV/EBIT 4.73 10.21
EV to EBITDA EV/EBITDA 2.98 9.47
EV to Free Cash Flow [EV/FCF] EV/FCF 2.68 4.67
EV to Market Cap EV to Market Cap 0.71 0.74
EV to Revenue EV/Rev 0.81 0.89
Price to Book Value [P/B] P/B 1.18 1.44
Price to Earnings [P/E] P/E 7.19 -40.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 5.81
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 10.57
Dividend per Basic Share Div per Share (Qtr) 0.00 1.54
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.76
Interest Coverage Int. cover (Qtr) 22.67 9.07
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex Growth (1y) % 0.00 0.00
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 1.33 4.59
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -5.49
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -11.31 -15.00
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 9.31 -4.52
EBIT Growth (1y) % EBIT 1y % (Qtr) -3.84 -3.67
EBT Growth (1y) % EBT 1y % (Qtr) -3.65 -4.69
EPS Growth (1y) % EPS 1y % (Qtr) -5.62 -7.41
FCF Growth (1y) % FCF 1y % (Qtr) 63.11 -593.17
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 13.07 49.82
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.30 0.29
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 0.06 0.19
Interest Cover Ratio Int Coverage (Qtr) 22.67 9.07
Times Interest Earned Times Interest Earned (Qtr) 22.67 9.07
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 17.70 1.49
EBIT Margin % EBIT Margin % (Qtr) 17.15 1.33
EBT Margin % EBT Margin % (Qtr) 16.39 0.23
Gross Margin % Gross Margin % (Qtr) 55.10 38.56
Net Profit Margin % Net Margin % (Qtr) 16.00 -0.94