KEMPER Corp (NYSE: KMPR)

Sector: Financial Services Industry: Insurance - Property & Casualty CIK: 0000860748
Market Cap 2.01 Bn
P/B 0.75
P/E 14.00
P/S 0.42
ROIC (Qtr) 3.80
Div Yield % 0.00
Rev 1y % (Qtr) -4.67
Total Debt (Qtr) 943.50 Mn
Debt/Equity (Qtr) 0.35
Add ratio to table...

About

Kemper Corporation, a diversified insurance holding company, operates in the insurance industry, providing a range of products through its two main segments: Specialty Property & Casualty Insurance and Life Insurance. The company's operations span across 31 states and the District of Columbia in the United States. The Specialty Property & Casualty Insurance segment is the primary contributor to Kemper's revenue, accounting for approximately 80% of consolidated insurance premiums. This segment offers personal automobile insurance to consumers who...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 584.50M provides robust 0.62x coverage of total debt 943.50M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 11.22B provides 11.89x coverage of total debt 943.50M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 584.50M provides exceptional 15.18x coverage of interest expenses 38.50M, showing strong debt service capability.
  • Robust free cash flow of 556.90M exceeds capital expenditure of 27.60M by 20.18x, indicating strong organic growth funding capability.
  • Tangible assets of 11.22B provide exceptional 9.01x coverage of deferred revenue 1.25B, showing strong service capability backing.

Bear case

  • Operating cash flow of 584.50M provides thin coverage of dividend payments of (79.60M) with a -7.34 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 584.50M provides insufficient coverage of deferred revenue obligations of 1.25B, which is 0.47x, raising concerns about future service delivery capabilities.
  • Operating earnings of 209.90M show weak coverage of depreciation charges of 74.30M, with a 2.83 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 556.90M represents just -1.24x of debt issuance (450M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 584.50M shows concerning coverage of minority interest expenses of (10.70M), which is -54.63x, suggesting complex corporate structure risks.

Segments Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

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 0.23 0.50
EV to Cash from Ops. EV/CFO 4.86 -16.03
EV to Debt EV to Debt 3.01 11.42
EV to EBIT EV/EBIT 13.54 22.13
EV to EBITDA EV/EBITDA 10.39 17.53
EV to Free Cash Flow [EV/FCF] EV/FCF 5.10 68.07
EV to Market Cap EV to Market Cap 1.42 0.91
EV to Revenue EV/Rev 0.59 2.31
Price to Book Value [P/B] P/B 0.75 2.97
Price to Earnings [P/E] P/E 14.00 29.62
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.80 7.41
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 19.66
Dividend per Basic Share Div per Share (Qtr) 0.00 1.49
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 37.69
Interest Coverage Int. cover (Qtr) 5.45 -9.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 45.99 -17.83
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 92.66 30.27
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 16.34
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -51.75 62.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -45.20 35.62
EBIT Growth (1y) % EBIT 1y % (Qtr) -53.43 56.25
EBT Growth (1y) % EBT 1y % (Qtr) -56.48 52.70
EPS Growth (1y) % EPS 1y % (Qtr) -53.33 48.20
FCF Growth (1y) % FCF 1y % (Qtr) 67.84 15.47
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -55.28 16.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.38 0.38
Cash Payout Ratio Cash Payout (Qtr) 0.13 0.45
Cash Ratio Cash Ratio 0.00 0.02
Current Ratio Current Ratio 0.00 0.06
Debt to Equity Ratio Debt/Equity (Qtr) 0.35 0.23
Interest Cover Ratio Int Coverage (Qtr) 5.45 -9.19
Times Interest Earned Times Interest Earned (Qtr) 5.45 -9.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.90 14.01
EBIT Margin % EBIT Margin % (Qtr) 4.38 13.05
EBT Margin % EBT Margin % (Qtr) 3.58 12.25
Gross Margin % Gross Margin % (Qtr) 4.20 40.49
Net Profit Margin % Net Margin % (Qtr) 3.00 9.63