Kingstone Companies, Inc. (NASDAQ: KINS)

Sector: Financial Services Industry: Insurance - Property & Casualty CIK: 0000033992
Market Cap 205.55 Mn
P/B 2.17
P/E 7.46
P/S 1.11
ROIC (Qtr) 30.09
Div Yield % 0.62
Rev 1y % (Qtr) 36.50
Total Debt (Qtr) 4.75 Mn
Debt/Equity (Qtr) 0.04
Add ratio to table...

About

Kingstone Companies, Inc., or KINS, operates as a multi-line regional property and casualty insurance company in the United States. The company's main business activities involve offering property and casualty insurance products, including personal lines, livery physical damage, and other specialty products. Kingstone generates revenue through earned premiums, ceding commissions from quota share reinsurance, net investment income generated from its investment portfolio, and net realized gains and losses on investment securities. The company's business...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 76.05M provides robust 16x coverage of total debt 4.75M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 428.09M provides 90.07x coverage of total debt 4.75M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 76.05M provides exceptional 75.55x coverage of interest expenses 1.01M, showing strong debt service capability.
  • Operating cash flow of 76.05M provides strong 44.28x coverage of stock compensation 1.72M, indicating sustainable incentive practices.
  • Robust free cash flow of 73.36M exceeds capital expenditure of 2.69M by 27.26x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 76.05M barely covers its investment activities of (82.41M), with a coverage ratio of -0.92, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 76.05M provides thin coverage of dividend payments of (707101) with a -107.55 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 76.05M provides insufficient coverage of deferred revenue obligations of 147.60M, which is 0.52x, raising concerns about future service delivery capabilities.
  • Free cash flow of 73.36M represents just -5.58x of debt issuance (13.16M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 20.54M provide limited buffer against comprehensive income items of (6.74M), which is -3.05x, indicating elevated exposure to market risks.

Peer comparison

Companies in the Insurance - Property & Casualty
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PGR Progressive Corp/Oh/ 121.46 Bn 30.80 3.11 6.90 Bn
2 CB Chubb Ltd 109.27 Bn 36.88 5.64 21.01 Bn
3 ALL Allstate Corp 69.21 Bn 29.01 1.62 8.09 Bn
4 TRV Travelers Companies, Inc. 67.61 Bn 10.75 1.38 9.27 Bn
5 HIG Hartford Insurance Group, Inc. 61.19 Bn 37.09 3.27 4.37 Bn
6 WRB Berkley W R Corp 38.52 Bn 124.63 8.69 2.87 Bn
7 CINF Cincinnati Financial Corp 26.91 Bn 74.14 6.73 0.88 Bn
8 MKL Markel Group Inc. 26.46 Bn 13.00 1.68 4.28 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.40 0.50
EV to Cash from Ops. EV/CFO 2.41 -16.03
EV to Debt EV to Debt 36.49 11.42
EV to EBIT EV/EBIT 4.75 22.13
EV to EBITDA EV/EBITDA 4.45 17.53
EV to Free Cash Flow [EV/FCF] EV/FCF 2.51 68.07
EV to Market Cap EV to Market Cap 0.84 0.91
EV to Revenue EV/Rev 0.93 2.31
Price to Book Value [P/B] P/B 2.17 2.97
Price to Earnings [P/E] P/E 7.46 29.62
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 44.47 7.41
Dividend Payout Ratio % Div Payout % (Qtr) 2.20 19.66
Dividend per Basic Share Div per Share (Qtr) 0.10 1.49
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 1.93 37.69
Interest Coverage Int. cover (Qtr) 40.01 -9.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -23.11 -17.83
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -20.70 30.27
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 16.34
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 70.92 62.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 59.18 35.62
EBIT Growth (1y) % EBIT 1y % (Qtr) 65.14 56.25
EBT Growth (1y) % EBT 1y % (Qtr) 91.50 52.70
EPS Growth (1y) % EPS 1y % (Qtr) 61.54 48.20
FCF Growth (1y) % FCF 1y % (Qtr) 97.19 15.47
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 32.28 16.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.47 0.38
Cash Payout Ratio Cash Payout (Qtr) 0.01 0.45
Cash Ratio Cash Ratio (Qtr) 0.00 0.02
Current Ratio Curr Ratio (Qtr) 0.00 0.06
Debt to Equity Ratio Debt/Equity (Qtr) 0.04 0.23
Interest Cover Ratio Int Coverage (Qtr) 40.01 -9.19
Times Interest Earned Times Interest Earned (Qtr) 40.01 -9.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 21.30 14.01
EBIT Margin % EBIT Margin % (Qtr) 20.08 13.05
EBT Margin % EBT Margin % (Qtr) 19.58 12.25
Gross Margin % Gross Margin % (Qtr) 58.20 40.49
Net Profit Margin % Net Margin % (Qtr) 15.70 9.63