Hamilton Insurance Group, Ltd. HG
Last close
35.60
2026-09-04
Market cap
$2.35B
2026-06-30 share count
52-week range
22.66 - 37.31
Valuation FY2025 figures against the last close
P/S0.8x
P/E6.4x
P/FCF2.8x
EV/EBITDA—
Dividend yield—
Diluted EPS5.55
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $2.91B | $2.33B | $1.57B | $1.23B | $1.33B | — |
| SG&A | $278.9M | $271.1M | $259.9M | $177.7M | $172.3M | — |
| Interest expense | $20.2M | $22.6M | $21.4M | $15.7M | $14.9M | — |
| Pre-tax income | $824.9M | $621.6M | $255.2M | -$26.8M | $262.2M | — |
| Income tax | $15.1M | $8.4M | $25.1M | $3.1M | $12.4M | — |
| Net income | $840.0M | $613.2M | $280.3M | -$29.9M | $249.8M | — |
| EPS, basic | 5.75 | 3.81 | 2.47 | -0.95 | 1.83 | — |
| EPS, diluted | 5.55 | 3.67 | 2.44 | -0.95 | 1.82 | — |
| Shares, diluted (wtd. avg.) | $103.8M | $109.1M | $106.2M | $103.1M | $103.5M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash and equivalents | $1.06B | $996.5M | $900.9M | $1.21B | $964.1M | $660.1M |
| Goodwill | — | $0 | $0 | $0 | $24.9M | — |
| Other intangibles | $86.6M | $93.1M | $91.0M | $49.8M | $54.9M | — |
| Total assets | $9.57B | $7.80B | $6.67B | $5.82B | — | — |
| Long-term debt | $149.7M | $149.9M | $149.8M | $149.7M | — | — |
| Total liabilities | $6.75B | $5.47B | $4.62B | $4.15B | — | — |
| Retained earnings | $1.69B | $1.17B | $801.4M | $547.4M | — | — |
| Total equity | $2.82B | $2.33B | $2.05B | $1.66B | $1.79B | $1.66B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating cash flow | $842.4M | $759.3M | $283.2M | $190.9M | $226.5M | — |
| Depreciation and amortisation | $15.9M | $16.5M | $12.4M | $15.0M | $13.9M | — |
| Stock-based compensation | $29.3M | $30.4M | $44.4M | $10.8M | $8.9M | — |
| Investing cash flow | -$414.1M | -$184.2M | -$652.1M | $133.1M | $137.8M | — |
| Financing cash flow | -$376.2M | -$362.7M | $59.0M | -$69.6M | -$68.0M | — |
| Buybacks | $112.5M | $150.3M | $2.4M | $1.5M | $7.4M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001593275-26-000021.
Others in SIC 6331
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CB | Chubb Ltd | $132.49B | 13.3x | 6.5% |
| PGR | PROGRESSIVE CORP/OH/ | $127.29B | 11.4x | 16.3% |
| TRV | TRAVELERS COMPANIES, INC. | $77.04B | 13.5x | 5.2% |
| ALL | ALLSTATE CORP | $65.63B | 6.8x | 5.6% |
| AIG | AMERICAN INTERNATIONAL GROUP, INC. | $39.85B | 14.0x | -1.7% |
| HIG | HARTFORD INSURANCE GROUP, INC. | $37.48B | 10.4x | 3.3% |
| ACGL | ARCH CAPITAL GROUP LTD. | $33.47B | 8.5x | 14.3% |
| CINF | CINCINNATI FINANCIAL CORP | $26.26B | 11.3x | 11.4% |