Trupanion, Inc. (NASDAQ: TRUP)

Sector: Financial Services Industry: Insurance - Property & Casualty CIK: 0001371285
Market Cap 1.25 Bn
P/B 3.26
P/E 64.42
P/S 0.87
ROIC (Qtr) 2.59
Div Yield % 0.00
Rev 1y % (Qtr) 11.72
Total Debt (Qtr) 111.78 Mn
Debt/Equity (Qtr) 0.29
Add ratio to table...

About

Trupanion, Inc., a company with the ticker symbol TRUP, operates in the pet insurance industry, providing medical coverage for cats and dogs in the United States, Canada, Continental Europe, and Australia. The company's mission is to help responsible pet owners budget and care for their pets, and it does so through its operations in two business segments: subscription business and other business. Trupanion's primary business activity is the provision of medical insurance for pets. It operates in the United States, Canada, Continental Europe, and...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 89.49M provides robust 0.80x coverage of total debt 111.78M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 171.46M provide 17.15x coverage of short-term debt 10M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 851.56M provides 7.62x coverage of total debt 111.78M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 75.36M exceeds capital expenditure of 14.13M by 5.33x, indicating strong organic growth funding capability.
  • Robust tangible asset base of 851.56M provides 3.03x coverage of working capital 281.25M, indicating strong operational backing.

Bear case

  • Operating cash flow of 89.49M barely covers its investment activities of (95.89M), with a coverage ratio of -0.93, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (95.89M) provide weak support for R&D spending of 37.85M, which is -2.53x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 89.49M provides insufficient coverage of deferred revenue obligations of 270.94M, which is 0.33x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 89.49M shows concerning coverage of stock compensation expenses of 38.31M, with a 2.34 ratio indicating potential earnings quality issues.
  • Operating earnings of 35.75M show weak coverage of depreciation charges of 15.84M, with a 2.26 ratio indicating high capital intensity and potential reinvestment needs.

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 1.29 0.50
EV to Cash from Ops. EV/CFO 13.16 -16.03
EV to Debt EV to Debt 10.53 11.42
EV to EBIT EV/EBIT 32.94 22.13
EV to EBITDA EV/EBITDA 39.28 17.53
EV to Free Cash Flow [EV/FCF] EV/FCF 15.63 68.07
EV to Market Cap EV to Market Cap 0.94 0.91
EV to Revenue EV/Rev 0.82 2.31
Price to Book Value [P/B] P/B 3.26 2.97
Price to Earnings [P/E] P/E 64.42 29.62
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 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) 2.60 -9.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -45.42 -17.83
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -14.07 30.27
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 16.34
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 550.34 62.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 320.21 35.62
EBIT Growth (1y) % EBIT 1y % (Qtr) 635.66 56.25
EBT Growth (1y) % EBT 1y % (Qtr) 328.20 52.70
EPS Growth (1y) % EPS 1y % (Qtr) 295.65 48.20
FCF Growth (1y) % FCF 1y % (Qtr) 95.38 15.47
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 29.20 16.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.57 0.38
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.45
Cash Ratio Cash Ratio (Qtr) 0.42 0.02
Current Ratio Curr Ratio (Qtr) 1.69 0.06
Debt to Equity Ratio Debt/Equity (Qtr) 0.29 0.23
Interest Cover Ratio Int Coverage (Qtr) 2.60 -9.19
Times Interest Earned Times Interest Earned (Qtr) 2.60 -9.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 3.60 14.01
EBIT Margin % EBIT Margin % (Qtr) 2.48 13.05
EBT Margin % EBT Margin % (Qtr) 1.53 12.25
Gross Margin % Gross Margin % (Qtr) 16.10 40.49
Net Profit Margin % Net Margin % (Qtr) 1.40 9.63