Kinsale Capital Group, Inc. (NYSE: KNSL)

Sector: Financial Services Industry: Insurance - Property & Casualty CIK: 0001669162
Market Cap 8.66 Bn
P/B 9.37
P/E 31.84
P/S 7.72
ROIC (Qtr) 24.26
Div Yield % 0.19
Rev 1y % (Qtr) 19.00
Total Debt (Qtr) 199.33 Mn
Debt/Equity (Qtr) 0.11
Add ratio to table...

About

Kinsale Capital Group, Inc. (KNSL) is a property and casualty insurance company operating exclusively in the excess and surplus lines ("E&S") market in the United States. Established in 2009 and headquartered in Virginia Beach, Virginia, Kinsale specializes in underwriting a diverse range of insurance coverages for unusual or hard-to-place risks in the standard insurance market. Kinsale's main business activities revolve around writing a broad array of insurance coverages, focusing on small- to medium-sized accounts. The company's underwriters...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 1.02B provides robust 5.09x coverage of total debt 199.33M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 5.83B provides 29.25x coverage of total debt 199.33M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 1.02B provides strong 71.77x coverage of stock compensation 14.15M, indicating sustainable incentive practices.
  • Operating cash flow of 1.02B provides exceptional 99.32x coverage of interest expenses 10.22M, showing strong debt service capability.
  • Robust free cash flow of 961.45M exceeds capital expenditure of 53.87M by 17.85x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 1.02B barely covers its investment activities of (900.88M), with a coverage ratio of -1.13, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.02B provides thin coverage of dividend payments of (15.34M) with a -66.17 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 1.02B provides insufficient coverage of deferred revenue obligations of 909.59M, which is 1.12x, raising concerns about future service delivery capabilities.
  • Retained earnings of 1.58B provide limited buffer against comprehensive income items of (36.24M), which is -43.66x, indicating elevated exposure to market risks.
  • Operating cash flow of 1.02B is outpaced by equity issuance of (49.27M) (-20.61 ratio), indicating concerning reliance on equity markets for funding operations.

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 1.50 0.50
EV to Cash from Ops. EV/CFO 11.65 -16.03
EV to Debt EV to Debt 43.79 11.42
EV to EBIT EV/EBIT 25.09 22.13
EV to EBITDA EV/EBITDA 24.89 17.53
EV to Free Cash Flow [EV/FCF] EV/FCF 11.77 68.07
EV to Market Cap EV to Market Cap 1.01 0.91
EV to Revenue EV/Rev 7.78 2.31
Price to Book Value [P/B] P/B 9.37 2.97
Price to Earnings [P/E] P/E 31.84 29.62
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 30.90 7.41
Dividend Payout Ratio % Div Payout % (Qtr) 3.20 19.66
Dividend per Basic Share Div per Share (Qtr) 0.66 1.49
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 1.59 37.69
Interest Coverage Int. cover (Qtr) 59.51 -9.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -277.68 -17.83
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 52.35 30.27
Dividend Growth (1y) % Div 1y % (Qtr) 11.86 16.34
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 15.57 62.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 18.25 35.62
EBIT Growth (1y) % EBIT 1y % (Qtr) 17.88 56.25
EBT Growth (1y) % EBT 1y % (Qtr) 18.19 52.70
EPS Growth (1y) % EPS 1y % (Qtr) 15.72 48.20
FCF Growth (1y) % FCF 1y % (Qtr) 0.09 15.47
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 18.43 16.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.31 0.38
Cash Payout Ratio Cash Payout (Qtr) 0.01 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) 0.11 0.23
Interest Cover Ratio Int Coverage (Qtr) 59.51 -9.19
Times Interest Earned Times Interest Earned (Qtr) 59.51 -9.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 34.10 14.01
EBIT Margin % EBIT Margin % (Qtr) 33.74 13.05
EBT Margin % EBT Margin % (Qtr) 33.18 12.25
Gross Margin % Gross Margin % (Qtr) 51.70 40.49
Net Profit Margin % Net Margin % (Qtr) 26.30 9.63