Annual Income Statements for Selective Insurance Group
This table shows Selective Insurance Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Selective Insurance Group
This table shows Selective Insurance Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
40 |
84 |
90 |
56 |
87 |
123 |
80 |
-66 |
90 |
93 |
108 |
Consolidated Net Income / (Loss) |
|
43 |
87 |
93 |
59 |
89 |
125 |
83 |
-63 |
92 |
96 |
110 |
Net Income / (Loss) Continuing Operations |
|
43 |
87 |
93 |
59 |
89 |
125 |
83 |
-63 |
92 |
96 |
110 |
Total Pre-Tax Income |
|
53 |
108 |
115 |
74 |
113 |
157 |
103 |
-80 |
116 |
119 |
139 |
Total Revenue |
|
888 |
945 |
993 |
1,033 |
1,074 |
1,103 |
1,158 |
1,189 |
1,237 |
1,249 |
1,276 |
Net Interest Income / (Expense) |
|
-7.18 |
-7.25 |
-7.17 |
-7.26 |
-7.19 |
-7.19 |
-7.18 |
-7.20 |
-7.25 |
-7.25 |
-9.57 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
7.18 |
7.25 |
7.17 |
7.26 |
7.19 |
7.19 |
7.18 |
7.20 |
7.25 |
7.25 |
9.57 |
Long-Term Debt Interest Expense |
|
7.18 |
7.25 |
7.17 |
7.26 |
7.19 |
7.19 |
7.18 |
7.20 |
7.25 |
7.25 |
9.57 |
Total Non-Interest Income |
|
895 |
952 |
1,000 |
1,041 |
1,081 |
1,111 |
1,165 |
1,196 |
1,244 |
1,256 |
1,285 |
Other Service Charges |
|
2.93 |
3.84 |
2.63 |
6.10 |
5.18 |
5.48 |
7.80 |
5.84 |
8.93 |
8.55 |
5.51 |
Net Realized & Unrealized Capital Gains on Investments |
|
38 |
76 |
95 |
92 |
94 |
104 |
106 |
110 |
123 |
115 |
121 |
Premiums Earned |
|
854 |
873 |
902 |
942 |
982 |
1,001 |
1,051 |
1,080 |
1,112 |
1,133 |
1,159 |
Total Non-Interest Expense |
|
835 |
837 |
878 |
959 |
961 |
947 |
1,055 |
1,269 |
1,121 |
1,130 |
1,137 |
Property & Liability Insurance Claims |
|
548 |
545 |
567 |
646 |
646 |
625 |
704 |
926 |
766 |
769 |
746 |
Insurance Policy Acquisition Costs |
|
103 |
102 |
109 |
109 |
109 |
108 |
116 |
108 |
115 |
115 |
125 |
Amortization Expense |
|
179 |
184 |
190 |
195 |
201 |
211 |
219 |
226 |
236 |
241 |
247 |
Other Special Charges |
|
5.52 |
6.67 |
12 |
9.33 |
5.87 |
3.38 |
15 |
9.15 |
4.66 |
5.29 |
18 |
Income Tax Expense |
|
10 |
21 |
22 |
16 |
23 |
32 |
20 |
-17 |
24 |
24 |
29 |
Preferred Stock Dividends Declared |
|
2.30 |
2.30 |
2.30 |
2.30 |
2.30 |
2.30 |
2.30 |
2.30 |
2.30 |
2.30 |
2.30 |
Basic Earnings per Share |
|
$0.67 |
$1.39 |
$1.49 |
$0.93 |
$1.43 |
$2.02 |
$1.32 |
($1.08) |
$1.48 |
$1.53 |
$1.77 |
Weighted Average Basic Shares Outstanding |
|
60.28M |
60.34M |
60.49M |
60.57M |
60.59M |
60.64M |
60.79M |
60.83M |
60.79M |
60.81M |
60.77M |
Diluted Earnings per Share |
|
$0.66 |
$1.38 |
$1.48 |
$0.92 |
$1.42 |
$2.02 |
$1.31 |
($1.08) |
$1.47 |
$1.53 |
$1.76 |
Weighted Average Diluted Shares Outstanding |
|
60.28M |
60.34M |
60.49M |
60.57M |
60.59M |
60.64M |
60.79M |
60.83M |
60.79M |
60.81M |
60.77M |
Weighted Average Basic & Diluted Shares Outstanding |
|
60.28M |
60.34M |
60.49M |
60.57M |
60.59M |
60.64M |
60.79M |
60.83M |
60.79M |
60.81M |
60.77M |
Cash Dividends to Common per Share |
|
$0.28 |
- |
$0.30 |
$0.30 |
$0.30 |
- |
$0.35 |
$0.35 |
$0.35 |
- |
$0.38 |
Annual Cash Flow Statements for Selective Insurance Group
This table details how cash moves in and out of Selective Insurance Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-23 |
25 |
7.31 |
7.32 |
-8.94 |
7.26 |
30 |
-20 |
-12 |
50 |
Net Cash From Operating Activities |
|
382 |
330 |
380 |
455 |
477 |
554 |
771 |
802 |
759 |
1,100 |
Net Cash From Continuing Operating Activities |
|
382 |
330 |
380 |
490 |
477 |
554 |
771 |
802 |
759 |
1,100 |
Net Income / (Loss) Continuing Operations |
|
166 |
158 |
169 |
179 |
272 |
246 |
404 |
225 |
365 |
207 |
Consolidated Net Income / (Loss) |
|
166 |
158 |
169 |
179 |
272 |
246 |
404 |
225 |
365 |
207 |
Depreciation Expense |
|
60 |
62 |
52 |
45 |
55 |
59 |
55 |
42 |
30 |
35 |
Non-Cash Adjustments to Reconcile Net Income |
|
-2.31 |
16 |
-11 |
64 |
-5.27 |
12 |
-69 |
164 |
21 |
25 |
Changes in Operating Assets and Liabilities, net |
|
158 |
94 |
169 |
202 |
156 |
237 |
381 |
372 |
343 |
833 |
Net Cash From Investing Activities |
|
-392 |
-321 |
-333 |
-436 |
-544 |
-688 |
-619 |
-734 |
-686 |
-947 |
Net Cash From Continuing Investing Activities |
|
-392 |
-321 |
-333 |
-436 |
-544 |
-688 |
-619 |
-734 |
-686 |
-947 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
-16 |
-31 |
-22 |
-22 |
-26 |
-23 |
-31 |
Purchase of Investment Securities |
|
-2,872 |
-5,605 |
-6,543 |
-7,348 |
-8,055 |
-7,843 |
-6,751 |
-7,326 |
-7,083 |
-12,497 |
Sale and/or Maturity of Investments |
|
2,480 |
5,285 |
6,210 |
6,928 |
7,543 |
7,177 |
6,154 |
6,618 |
6,419 |
11,580 |
Net Cash From Financing Activities |
|
-13 |
16 |
-40 |
-47 |
57 |
141 |
-123 |
-88 |
-84 |
-103 |
Net Cash From Continuing Financing Activities |
|
-13 |
16 |
-40 |
-47 |
57 |
141 |
-122 |
-88 |
-84 |
-103 |
Issuance of Debt |
|
15 |
165 |
- |
130 |
356 |
- |
0.00 |
60 |
20 |
0.00 |
Issuance of Common Equity |
|
10 |
7.81 |
7.60 |
7.25 |
8.24 |
8.41 |
7.98 |
9.09 |
9.13 |
9.63 |
Repayment of Debt |
|
-4.69 |
-120 |
-88 |
-130 |
-251 |
-588 |
-52 |
-62 |
-23 |
-2.63 |
Repurchase of Common Equity |
|
-4.18 |
-4.99 |
-6.02 |
-6.56 |
-8.16 |
-7.05 |
-9.05 |
-18 |
-7.93 |
-16 |
Payment of Dividends |
|
-31 |
-34 |
-37 |
-42 |
-48 |
-54 |
-69 |
-76 |
-83 |
-94 |
Quarterly Cash Flow Statements for Selective Insurance Group
This table details how cash moves in and out of Selective Insurance Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
1.47 |
16 |
10 |
-14 |
-7.91 |
-0.07 |
-1.43 |
-0.94 |
1.76 |
50 |
45 |
Net Cash From Operating Activities |
|
242 |
317 |
136 |
158 |
229 |
237 |
114 |
266 |
387 |
332 |
284 |
Net Cash From Continuing Operating Activities |
|
242 |
317 |
136 |
158 |
229 |
237 |
114 |
266 |
387 |
332 |
284 |
Net Income / (Loss) Continuing Operations |
|
43 |
87 |
93 |
59 |
89 |
125 |
83 |
-63 |
92 |
96 |
110 |
Consolidated Net Income / (Loss) |
|
43 |
87 |
93 |
59 |
89 |
125 |
83 |
-63 |
92 |
96 |
110 |
Depreciation Expense |
|
12 |
7.99 |
8.96 |
8.22 |
6.25 |
6.61 |
9.08 |
9.83 |
8.31 |
7.57 |
9.13 |
Non-Cash Adjustments to Reconcile Net Income |
|
42 |
19 |
-0.44 |
8.64 |
9.53 |
3.14 |
11 |
2.15 |
-1.28 |
13 |
11 |
Changes in Operating Assets and Liabilities, net |
|
145 |
203 |
35 |
82 |
124 |
102 |
12 |
317 |
288 |
216 |
154 |
Net Cash From Investing Activities |
|
-216 |
-284 |
-98 |
-155 |
-216 |
-216 |
-86 |
-247 |
-354 |
-260 |
-585 |
Net Cash From Continuing Investing Activities |
|
-216 |
-284 |
-98 |
-155 |
-216 |
-216 |
-86 |
-247 |
-354 |
-260 |
-585 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.66 |
-4.26 |
-5.51 |
-4.04 |
-5.21 |
-7.87 |
-6.20 |
-7.73 |
-9.41 |
-7.47 |
-13 |
Purchase of Investment Securities |
|
-1,812 |
-1,890 |
-2,385 |
-1,656 |
-1,578 |
-1,463 |
-1,796 |
-2,330 |
-4,612 |
-3,759 |
-5,779 |
Sale and/or Maturity of Investments |
|
1,604 |
1,610 |
2,292 |
1,505 |
1,367 |
1,255 |
1,716 |
2,090 |
4,268 |
3,506 |
5,207 |
Net Cash From Financing Activities |
|
-24 |
-17 |
-27 |
-17 |
-20 |
-20 |
-30 |
-20 |
-32 |
-22 |
346 |
Net Cash From Continuing Financing Activities |
|
-24 |
-17 |
-27 |
-17 |
-20 |
-20 |
-30 |
-20 |
-32 |
-22 |
346 |
Issuance of Debt |
|
- |
25 |
- |
- |
- |
- |
- |
- |
- |
- |
396 |
Issuance of Common Equity |
|
1.22 |
3.59 |
0.97 |
3.72 |
0.92 |
3.52 |
0.89 |
3.86 |
0.98 |
3.91 |
0.79 |
Repayment of Debt |
|
-0.62 |
-26 |
-0.62 |
-21 |
-0.70 |
-0.73 |
-0.73 |
-0.54 |
-0.67 |
-0.69 |
-0.70 |
Repurchase of Common Equity |
|
-6.01 |
-0.26 |
-7.44 |
-0.07 |
-0.29 |
-0.13 |
-6.70 |
-0.03 |
-8.81 |
-0.08 |
-25 |
Payment of Dividends |
|
-19 |
-20 |
-20 |
-20 |
-20 |
-23 |
-23 |
-23 |
-23 |
-25 |
-25 |
Annual Balance Sheets for Selective Insurance Group
This table presents Selective Insurance Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
6,904 |
7,356 |
7,686 |
7,953 |
8,797 |
9,688 |
10,461 |
10,802 |
11,803 |
13,514 |
Cash and Due from Banks |
|
0.90 |
0.46 |
0.53 |
0.51 |
0.30 |
0.39 |
0.46 |
0.03 |
0.18 |
0.09 |
Restricted Cash |
|
- |
- |
44 |
16 |
7.68 |
15 |
45 |
25 |
13 |
63 |
Trading Account Securities |
|
4,817 |
5,041 |
5,387 |
5,458 |
6,189 |
6,783 |
7,074 |
6,805 |
7,709 |
8,366 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46 |
15 |
-16 |
-19 |
-20 |
Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
0.00 |
0.00 |
14 |
16 |
19 |
20 |
Accrued Investment Income |
|
39 |
40 |
41 |
42 |
45 |
45 |
48 |
59 |
66 |
77 |
Premises and Equipment, Net |
|
66 |
70 |
64 |
65 |
77 |
78 |
82 |
84 |
83 |
93 |
Mortgage Servicing Rights |
|
- |
- |
- |
- |
0.00 |
46 |
96 |
149 |
188 |
234 |
Unearned Premiums Asset |
|
756 |
828 |
901 |
928 |
991 |
1,594 |
1,728 |
2,041 |
2,173 |
2,764 |
Deferred Acquisition Cost |
|
213 |
223 |
235 |
253 |
271 |
289 |
327 |
369 |
425 |
479 |
Goodwill |
|
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
Other Assets |
|
1,006 |
1,146 |
1,006 |
1,182 |
1,208 |
830 |
1,052 |
1,262 |
1,136 |
1,429 |
Total Liabilities & Shareholders' Equity |
|
6,904 |
7,356 |
7,686 |
7,953 |
8,797 |
9,688 |
10,461 |
10,802 |
11,803 |
13,514 |
Total Liabilities |
|
5,506 |
5,824 |
5,973 |
6,161 |
6,602 |
6,949 |
7,479 |
8,275 |
8,848 |
10,394 |
Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
- |
- |
122 |
122 |
Long-Term Debt |
|
328 |
439 |
439 |
440 |
551 |
551 |
506 |
505 |
504 |
508 |
Claims and Claim Expense |
|
3,518 |
3,692 |
3,771 |
3,894 |
4,067 |
4,260 |
4,581 |
5,145 |
5,337 |
6,590 |
Unearned Premiums Liability |
|
1,170 |
1,263 |
1,350 |
1,432 |
1,523 |
1,618 |
1,803 |
1,993 |
2,331 |
2,616 |
Other Long-Term Liabilities |
|
431 |
431 |
413 |
396 |
461 |
520 |
588 |
632 |
555 |
558 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,398 |
1,531 |
1,713 |
1,792 |
2,195 |
2,739 |
2,983 |
2,528 |
2,954 |
3,120 |
Total Preferred & Common Equity |
|
1,398 |
1,531 |
1,713 |
1,792 |
2,195 |
2,739 |
2,983 |
2,528 |
2,954 |
3,120 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
200 |
200 |
200 |
200 |
200 |
Total Common Equity |
|
1,398 |
1,531 |
1,713 |
1,792 |
2,195 |
2,539 |
2,783 |
2,328 |
2,754 |
2,920 |
Common Stock |
|
528 |
551 |
572 |
596 |
625 |
647 |
673 |
703 |
733 |
768 |
Retained Earnings |
|
1,446 |
1,569 |
1,699 |
1,858 |
2,081 |
2,272 |
2,603 |
2,750 |
3,029 |
3,139 |
Treasury Stock |
|
-567 |
-572 |
-578 |
-585 |
-593 |
-600 |
-609 |
-627 |
-635 |
-651 |
Accumulated Other Comprehensive Income / (Loss) |
|
-9.43 |
-16 |
20 |
-78 |
82 |
220 |
115 |
-498 |
-373 |
-337 |
Quarterly Balance Sheets for Selective Insurance Group
This table presents Selective Insurance Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
10,520 |
11,015 |
11,217 |
11,428 |
12,056 |
12,565 |
13,473 |
14,198 |
Cash and Due from Banks |
|
0.54 |
0.15 |
0.35 |
0.11 |
0.12 |
0.16 |
0.10 |
0.12 |
Restricted Cash |
|
8.50 |
36 |
21 |
13 |
12 |
11 |
13 |
108 |
Trading Account Securities |
|
6,505 |
7,121 |
7,056 |
7,176 |
7,798 |
7,880 |
8,316 |
8,897 |
Loans and Leases, Net of Allowance |
|
130 |
165 |
157 |
-19 |
-20 |
-21 |
-21 |
-22 |
Allowance for Loan and Lease Losses |
|
15 |
17 |
18 |
19 |
20 |
21 |
21 |
22 |
Accrued Investment Income |
|
54 |
57 |
59 |
62 |
68 |
72 |
74 |
77 |
Premises and Equipment, Net |
|
85 |
83 |
81 |
81 |
83 |
89 |
92 |
100 |
Mortgage Servicing Rights |
|
145 |
157 |
175 |
186 |
208 |
219 |
224 |
258 |
Unearned Premiums Asset |
|
2,005 |
1,996 |
2,124 |
2,221 |
2,298 |
2,485 |
2,820 |
2,701 |
Deferred Acquisition Cost |
|
371 |
388 |
414 |
426 |
448 |
477 |
489 |
492 |
Goodwill |
|
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
7.85 |
Other Assets |
|
1,154 |
1,169 |
1,157 |
1,255 |
1,133 |
1,324 |
1,438 |
1,556 |
Total Liabilities & Shareholders' Equity |
|
10,520 |
11,015 |
11,217 |
11,428 |
12,056 |
12,565 |
13,473 |
14,198 |
Total Liabilities |
|
8,093 |
8,346 |
8,546 |
8,784 |
9,050 |
9,643 |
10,305 |
10,939 |
Other Short-Term Payables |
|
112 |
89 |
92 |
114 |
98 |
93 |
113 |
106 |
Long-Term Debt |
|
505 |
504 |
504 |
505 |
503 |
509 |
508 |
903 |
Claims and Claim Expense |
|
4,965 |
5,099 |
5,177 |
5,301 |
5,502 |
5,904 |
6,452 |
6,611 |
Unearned Premiums Liability |
|
2,022 |
2,092 |
2,251 |
2,342 |
2,441 |
2,599 |
2,655 |
2,698 |
Other Long-Term Liabilities |
|
488 |
561 |
522 |
521 |
506 |
539 |
577 |
621 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,428 |
2,669 |
2,671 |
2,644 |
3,006 |
2,923 |
3,168 |
3,259 |
Total Preferred & Common Equity |
|
2,428 |
2,669 |
2,671 |
2,644 |
3,006 |
2,923 |
3,168 |
3,259 |
Preferred Stock |
|
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
Total Common Equity |
|
2,228 |
2,469 |
2,471 |
2,444 |
2,806 |
2,723 |
2,968 |
3,059 |
Common Stock |
|
696 |
713 |
722 |
727 |
745 |
756 |
761 |
783 |
Retained Earnings |
|
2,684 |
2,822 |
2,860 |
2,928 |
3,088 |
3,001 |
3,070 |
3,224 |
Treasury Stock |
|
-627 |
-635 |
-635 |
-635 |
-642 |
-642 |
-651 |
-676 |
Accumulated Other Comprehensive Income / (Loss) |
|
-525 |
-430 |
-476 |
-576 |
-385 |
-393 |
-212 |
-272 |
Annual Metrics And Ratios for Selective Insurance Group
This table displays calculated financial ratios and metrics derived from Selective Insurance Group's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.85% |
7.21% |
8.14% |
4.74% |
11.12% |
1.58% |
15.86% |
5.35% |
19.10% |
14.98% |
EBITDA Growth |
|
20.58% |
-3.68% |
11.52% |
-18.30% |
65.73% |
-14.80% |
54.67% |
-42.45% |
51.45% |
-40.05% |
EBIT Growth |
|
18.04% |
-5.47% |
19.10% |
-19.18% |
74.79% |
-18.12% |
66.78% |
-44.55% |
63.61% |
-43.71% |
NOPAT Growth |
|
16.95% |
-4.44% |
6.52% |
5.99% |
51.80% |
-9.30% |
63.92% |
-44.31% |
62.41% |
-43.32% |
Net Income Growth |
|
16.95% |
-4.44% |
6.52% |
5.99% |
51.80% |
-9.30% |
63.92% |
-44.31% |
62.41% |
-43.32% |
EPS Growth |
|
15.38% |
-5.26% |
5.19% |
5.63% |
51.00% |
-9.71% |
58.92% |
-45.54% |
64.97% |
-44.69% |
Operating Cash Flow Growth |
|
63.94% |
-13.65% |
15.19% |
19.87% |
4.96% |
16.03% |
39.23% |
4.02% |
-5.42% |
44.93% |
Free Cash Flow Firm Growth |
|
-30.06% |
-190.70% |
47.81% |
854.50% |
-343.37% |
-22.75% |
168.69% |
233.24% |
-108.93% |
161.34% |
Invested Capital Growth |
|
8.37% |
10.29% |
9.24% |
3.68% |
23.04% |
19.82% |
6.06% |
-13.09% |
14.05% |
4.91% |
Revenue Q/Q Growth |
|
2.07% |
1.65% |
1.88% |
0.36% |
3.34% |
1.36% |
2.92% |
2.39% |
3.92% |
3.11% |
EBITDA Q/Q Growth |
|
2.86% |
-4.47% |
3.14% |
-7.26% |
16.26% |
8.74% |
-2.16% |
-6.52% |
10.86% |
-11.20% |
EBIT Q/Q Growth |
|
2.92% |
-5.77% |
4.68% |
-7.05% |
18.03% |
9.81% |
-2.30% |
-5.43% |
12.03% |
-12.81% |
NOPAT Q/Q Growth |
|
2.50% |
-3.66% |
-5.12% |
9.50% |
15.33% |
22.47% |
-6.50% |
-5.25% |
11.73% |
-12.40% |
Net Income Q/Q Growth |
|
2.50% |
-3.66% |
-5.12% |
9.50% |
15.33% |
22.47% |
-6.50% |
-5.25% |
11.73% |
-12.40% |
EPS Q/Q Growth |
|
1.79% |
-3.57% |
-5.65% |
9.49% |
15.56% |
22.09% |
-7.67% |
-5.09% |
12.31% |
-13.17% |
Operating Cash Flow Q/Q Growth |
|
7.07% |
13.84% |
-12.95% |
19.19% |
-0.24% |
2.19% |
7.67% |
12.45% |
-9.58% |
9.52% |
Free Cash Flow Firm Q/Q Growth |
|
-58.79% |
68.60% |
-134.73% |
-19.51% |
11.65% |
-34.13% |
70.31% |
-6.33% |
-155.03% |
112.84% |
Invested Capital Q/Q Growth |
|
1.88% |
-1.42% |
0.64% |
2.45% |
2.14% |
5.74% |
1.93% |
3.39% |
9.82% |
-1.31% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
13.86% |
12.45% |
12.84% |
10.02% |
14.94% |
12.53% |
16.73% |
9.14% |
11.62% |
6.06% |
EBIT Margin |
|
11.03% |
9.73% |
10.71% |
8.27% |
13.00% |
10.48% |
15.08% |
7.94% |
10.91% |
5.34% |
Profit (Net Income) Margin |
|
7.86% |
7.01% |
6.90% |
6.99% |
9.54% |
8.52% |
12.05% |
6.37% |
8.69% |
4.28% |
Tax Burden Percent |
|
71.28% |
72.06% |
64.45% |
84.52% |
80.75% |
81.31% |
79.92% |
80.26% |
79.67% |
80.23% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
90.90% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
28.72% |
27.94% |
35.55% |
15.48% |
19.25% |
18.69% |
20.08% |
19.74% |
20.33% |
19.77% |
Return on Invested Capital (ROIC) |
|
9.66% |
8.44% |
8.19% |
8.16% |
10.92% |
8.16% |
11.92% |
6.90% |
11.25% |
5.84% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.66% |
8.44% |
8.19% |
8.16% |
10.92% |
8.16% |
11.92% |
6.90% |
11.25% |
5.84% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.75% |
2.38% |
2.22% |
2.05% |
2.71% |
1.82% |
2.20% |
1.27% |
2.07% |
0.97% |
Return on Equity (ROE) |
|
12.41% |
10.82% |
10.41% |
10.21% |
13.63% |
9.99% |
14.12% |
8.16% |
13.33% |
6.82% |
Cash Return on Invested Capital (CROIC) |
|
1.62% |
-1.35% |
-0.64% |
4.55% |
-9.75% |
-9.87% |
6.03% |
20.90% |
-1.88% |
1.05% |
Operating Return on Assets (OROA) |
|
3.45% |
3.08% |
3.48% |
2.71% |
4.42% |
3.28% |
5.02% |
2.64% |
4.06% |
2.04% |
Return on Assets (ROA) |
|
2.46% |
2.22% |
2.24% |
2.29% |
3.24% |
2.67% |
4.01% |
2.12% |
3.23% |
1.64% |
Return on Common Equity (ROCE) |
|
12.41% |
10.82% |
10.41% |
10.21% |
13.63% |
9.58% |
13.13% |
7.57% |
12.35% |
6.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.86% |
10.35% |
9.86% |
9.99% |
12.38% |
8.99% |
13.54% |
8.90% |
12.36% |
6.63% |
Net Operating Profit after Tax (NOPAT) |
|
166 |
158 |
169 |
179 |
272 |
246 |
404 |
225 |
365 |
207 |
NOPAT Margin |
|
7.86% |
7.01% |
6.90% |
6.99% |
9.54% |
8.52% |
12.05% |
6.37% |
8.69% |
4.28% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
88.97% |
90.27% |
89.29% |
91.74% |
87.00% |
89.52% |
84.92% |
92.06% |
89.09% |
94.66% |
Earnings before Interest and Taxes (EBIT) |
|
233 |
220 |
262 |
212 |
370 |
303 |
505 |
280 |
458 |
258 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
292 |
282 |
314 |
257 |
425 |
362 |
560 |
323 |
488 |
293 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.22 |
1.46 |
1.82 |
1.94 |
1.65 |
1.50 |
1.71 |
2.23 |
2.16 |
1.95 |
Price to Tangible Book Value (P/TBV) |
|
1.22 |
1.47 |
1.83 |
1.94 |
1.65 |
1.50 |
1.71 |
2.24 |
2.16 |
1.95 |
Price to Revenue (P/Rev) |
|
0.81 |
0.99 |
1.28 |
1.35 |
1.27 |
1.32 |
1.42 |
1.47 |
1.41 |
1.18 |
Price to Earnings (P/E) |
|
10.25 |
14.14 |
18.52 |
19.38 |
13.32 |
15.46 |
12.03 |
24.10 |
16.68 |
28.74 |
Dividend Yield |
|
1.92% |
1.57% |
1.23% |
1.26% |
1.36% |
1.48% |
1.31% |
1.32% |
1.28% |
1.53% |
Earnings Yield |
|
9.76% |
7.07% |
5.40% |
5.16% |
7.51% |
6.47% |
8.31% |
4.15% |
6.00% |
3.48% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.17 |
1.36 |
1.64 |
1.74 |
1.52 |
1.38 |
1.55 |
1.94 |
1.92 |
1.74 |
Enterprise Value to Revenue (EV/Rev) |
|
0.99 |
1.19 |
1.44 |
1.52 |
1.46 |
1.57 |
1.61 |
1.67 |
1.58 |
1.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.14 |
9.52 |
11.21 |
15.16 |
9.78 |
12.54 |
9.65 |
18.22 |
13.57 |
21.62 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.97 |
12.18 |
13.44 |
18.37 |
11.24 |
14.99 |
10.70 |
20.97 |
14.46 |
24.53 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.58 |
16.91 |
20.85 |
21.74 |
15.32 |
18.44 |
13.39 |
26.13 |
18.15 |
30.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.47 |
8.13 |
9.27 |
8.55 |
8.71 |
8.20 |
7.01 |
7.32 |
8.73 |
5.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
74.80 |
0.00 |
0.00 |
39.03 |
0.00 |
0.00 |
26.43 |
8.62 |
0.00 |
169.60 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.28 |
0.29 |
0.26 |
0.25 |
0.25 |
0.20 |
0.17 |
0.20 |
0.17 |
0.16 |
Long-Term Debt to Equity |
|
0.23 |
0.29 |
0.26 |
0.25 |
0.25 |
0.20 |
0.17 |
0.20 |
0.17 |
0.16 |
Financial Leverage |
|
0.28 |
0.28 |
0.27 |
0.25 |
0.25 |
0.22 |
0.18 |
0.18 |
0.18 |
0.17 |
Leverage Ratio |
|
5.04 |
4.87 |
4.64 |
4.46 |
4.20 |
3.75 |
3.52 |
3.86 |
4.12 |
4.17 |
Compound Leverage Factor |
|
5.04 |
4.87 |
4.64 |
4.46 |
3.82 |
3.75 |
3.52 |
3.86 |
4.12 |
4.17 |
Debt to Total Capital |
|
21.73% |
22.27% |
20.40% |
19.70% |
20.05% |
16.74% |
14.50% |
16.64% |
14.57% |
14.00% |
Short-Term Debt to Total Capital |
|
3.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
18.37% |
22.27% |
20.40% |
19.70% |
20.05% |
16.74% |
14.50% |
16.64% |
14.57% |
14.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.08% |
5.73% |
6.60% |
5.78% |
5.51% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
78.27% |
77.73% |
79.60% |
80.30% |
79.95% |
77.18% |
79.76% |
76.76% |
79.64% |
80.49% |
Debt to EBITDA |
|
1.33 |
1.56 |
1.40 |
1.71 |
1.29 |
1.52 |
0.90 |
1.56 |
1.03 |
1.73 |
Net Debt to EBITDA |
|
1.32 |
1.56 |
1.26 |
1.65 |
1.28 |
1.48 |
0.82 |
1.49 |
1.00 |
1.52 |
Long-Term Debt to EBITDA |
|
1.12 |
1.56 |
1.40 |
1.71 |
1.29 |
1.52 |
0.90 |
1.56 |
1.03 |
1.73 |
Debt to NOPAT |
|
2.34 |
2.77 |
2.60 |
2.46 |
2.03 |
2.24 |
1.25 |
2.24 |
1.38 |
2.45 |
Net Debt to NOPAT |
|
2.34 |
2.76 |
2.34 |
2.36 |
2.00 |
2.17 |
1.14 |
2.13 |
1.34 |
2.15 |
Long-Term Debt to NOPAT |
|
1.98 |
2.77 |
2.60 |
2.46 |
2.03 |
2.24 |
1.25 |
2.24 |
1.38 |
2.45 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.05% |
6.99% |
7.26% |
7.30% |
6.59% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
28 |
-25 |
-13 |
100 |
-243 |
-298 |
205 |
682 |
-61 |
37 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
2,823.99% |
1,541.45% |
2,511.08% |
3,480.68% |
3,083.93% |
3,353.40% |
3,569.91% |
Free Cash Flow to Firm to Interest Expense |
|
1.24 |
-1.11 |
-0.54 |
4.08 |
-7.20 |
-9.65 |
7.01 |
23.63 |
-2.11 |
1.29 |
Operating Cash Flow to Interest Expense |
|
17.01 |
14.47 |
15.58 |
18.63 |
14.18 |
17.97 |
26.45 |
27.82 |
26.35 |
38.09 |
Operating Cash Flow Less CapEx to Interest Expense |
|
17.01 |
14.47 |
15.58 |
17.97 |
13.26 |
17.25 |
25.69 |
26.91 |
25.57 |
37.02 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.31 |
0.32 |
0.33 |
0.33 |
0.34 |
0.31 |
0.33 |
0.33 |
0.37 |
0.38 |
Fixed Asset Turnover |
|
33.72 |
33.44 |
36.63 |
39.65 |
39.91 |
37.28 |
41.94 |
42.43 |
50.17 |
54.74 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,786 |
1,970 |
2,152 |
2,231 |
2,746 |
3,290 |
3,489 |
3,032 |
3,458 |
3,628 |
Invested Capital Turnover |
|
1.23 |
1.20 |
1.19 |
1.17 |
1.14 |
0.96 |
0.99 |
1.08 |
1.30 |
1.36 |
Increase / (Decrease) in Invested Capital |
|
138 |
184 |
182 |
79 |
514 |
544 |
199 |
-457 |
426 |
170 |
Enterprise Value (EV) |
|
2,087 |
2,680 |
3,520 |
3,890 |
4,161 |
4,543 |
5,406 |
5,877 |
6,629 |
6,330 |
Market Capitalization |
|
1,700 |
2,242 |
3,126 |
3,468 |
3,618 |
3,808 |
4,745 |
5,197 |
5,938 |
5,685 |
Book Value per Share |
|
$24.44 |
$26.47 |
$29.34 |
$30.40 |
$36.95 |
$42.43 |
$46.29 |
$38.62 |
$45.46 |
$48.03 |
Tangible Book Value per Share |
|
$24.31 |
$26.33 |
$29.20 |
$30.26 |
$36.82 |
$42.30 |
$46.16 |
$38.49 |
$45.33 |
$47.90 |
Total Capital |
|
1,786 |
1,970 |
2,152 |
2,231 |
2,746 |
3,290 |
3,489 |
3,032 |
3,458 |
3,628 |
Total Debt |
|
388 |
439 |
439 |
440 |
551 |
551 |
506 |
505 |
504 |
508 |
Total Long-Term Debt |
|
328 |
439 |
439 |
440 |
551 |
551 |
506 |
505 |
504 |
508 |
Net Debt |
|
387 |
438 |
394 |
423 |
543 |
536 |
461 |
479 |
491 |
445 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
16 |
31 |
22 |
22 |
26 |
23 |
31 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
388 |
439 |
439 |
440 |
551 |
551 |
506 |
505 |
504 |
508 |
Total Depreciation and Amortization (D&A) |
|
60 |
62 |
52 |
45 |
55 |
59 |
55 |
42 |
30 |
35 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.90 |
$2.74 |
$2.89 |
$3.04 |
$0.00 |
$0.00 |
$6.55 |
$3.57 |
$5.87 |
$3.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
57.59M |
58.20M |
58.72M |
58.95M |
0.00 |
0.00 |
60.19M |
60.34M |
60.64M |
60.81M |
Adjusted Diluted Earnings per Share |
|
$2.85 |
$2.70 |
$2.84 |
$3.00 |
$0.00 |
$0.00 |
$6.50 |
$3.54 |
$5.84 |
$3.23 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
57.59M |
58.20M |
58.72M |
58.95M |
0.00 |
0.00 |
60.19M |
60.34M |
60.64M |
60.81M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
57.59M |
58.20M |
58.72M |
58.95M |
0.00 |
0.00 |
60.19M |
60.34M |
60.64M |
60.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
186 |
184 |
192 |
200 |
297 |
267 |
426 |
250 |
390 |
235 |
Normalized NOPAT Margin |
|
8.82% |
8.12% |
7.86% |
7.82% |
10.42% |
9.23% |
12.73% |
7.08% |
9.27% |
4.86% |
Pre Tax Income Margin |
|
11.03% |
9.73% |
10.71% |
8.27% |
11.82% |
10.48% |
15.08% |
7.94% |
10.91% |
5.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.38 |
9.66 |
10.76 |
8.67 |
10.99 |
9.82 |
17.33 |
9.71 |
15.92 |
8.94 |
NOPAT to Interest Expense |
|
7.40 |
6.96 |
6.93 |
7.33 |
8.07 |
7.99 |
13.85 |
7.80 |
12.68 |
7.17 |
EBIT Less CapEx to Interest Expense |
|
10.38 |
9.66 |
10.76 |
8.01 |
10.07 |
9.11 |
16.57 |
8.81 |
15.13 |
7.87 |
NOPAT Less CapEx to Interest Expense |
|
7.40 |
6.96 |
6.93 |
6.67 |
7.15 |
7.27 |
13.09 |
6.89 |
11.90 |
6.10 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
18.72% |
21.30% |
21.94% |
23.53% |
17.55% |
22.12% |
17.21% |
33.85% |
22.73% |
45.47% |
Augmented Payout Ratio |
|
21.24% |
24.45% |
25.51% |
27.19% |
20.56% |
24.98% |
19.45% |
42.01% |
24.90% |
53.02% |
Quarterly Metrics And Ratios for Selective Insurance Group
This table displays calculated financial ratios and metrics derived from Selective Insurance Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.50% |
9.56% |
18.33% |
20.49% |
20.96% |
16.78% |
16.63% |
15.05% |
15.19% |
13.20% |
10.18% |
EBITDA Growth |
|
-38.62% |
-16.28% |
49.60% |
39.40% |
82.75% |
41.34% |
-9.75% |
-185.30% |
5.08% |
-22.58% |
32.57% |
EBIT Growth |
|
-43.18% |
-12.99% |
64.20% |
48.60% |
113.75% |
45.68% |
-10.62% |
-208.01% |
3.53% |
-24.14% |
35.41% |
NOPAT Growth |
|
-42.30% |
-12.60% |
64.34% |
48.30% |
109.78% |
44.31% |
-10.86% |
-195.67% |
3.44% |
-23.48% |
33.18% |
Net Income Growth |
|
-42.30% |
-12.60% |
64.34% |
48.30% |
109.78% |
44.31% |
-10.86% |
-208.04% |
3.44% |
-23.48% |
33.18% |
EPS Growth |
|
-44.07% |
-12.10% |
66.29% |
50.82% |
115.15% |
46.38% |
-11.49% |
-217.39% |
3.52% |
-24.26% |
34.35% |
Operating Cash Flow Growth |
|
-3.54% |
38.95% |
46.49% |
4.69% |
-5.50% |
-25.35% |
-15.88% |
68.57% |
69.41% |
40.40% |
148.66% |
Free Cash Flow Firm Growth |
|
323.77% |
641.45% |
200.61% |
-104.51% |
-123.86% |
-155.46% |
-225.10% |
-1,712.18% |
-241.99% |
75.38% |
-113.65% |
Invested Capital Growth |
|
-14.32% |
-13.09% |
-3.36% |
2.45% |
7.38% |
14.05% |
10.60% |
8.08% |
16.74% |
4.91% |
18.58% |
Revenue Q/Q Growth |
|
3.53% |
6.43% |
5.05% |
4.09% |
3.93% |
2.76% |
4.92% |
2.68% |
4.06% |
0.98% |
2.12% |
EBITDA Q/Q Growth |
|
9.98% |
78.08% |
6.89% |
-33.41% |
44.18% |
37.73% |
-31.75% |
-162.94% |
277.61% |
1.48% |
16.87% |
EBIT Q/Q Growth |
|
5.48% |
104.70% |
6.50% |
-35.38% |
51.73% |
39.52% |
-34.66% |
-178.09% |
245.43% |
2.23% |
16.63% |
NOPAT Q/Q Growth |
|
7.60% |
103.44% |
7.01% |
-36.69% |
52.21% |
39.95% |
-33.91% |
-167.95% |
264.58% |
3.53% |
15.03% |
Net Income Q/Q Growth |
|
7.60% |
103.44% |
7.01% |
-36.69% |
52.21% |
39.95% |
-33.91% |
-176.73% |
245.74% |
3.53% |
15.03% |
EPS Q/Q Growth |
|
8.20% |
109.09% |
7.25% |
-37.84% |
54.35% |
42.25% |
-35.15% |
-182.44% |
236.11% |
4.08% |
15.03% |
Operating Cash Flow Q/Q Growth |
|
60.45% |
31.00% |
-57.17% |
16.28% |
44.83% |
3.47% |
-51.73% |
133.03% |
45.56% |
-14.25% |
-14.51% |
Free Cash Flow Firm Q/Q Growth |
|
39.27% |
1.95% |
-62.66% |
-108.50% |
-637.07% |
-136.97% |
15.77% |
-23.18% |
-39.10% |
82.94% |
-631.03% |
Invested Capital Q/Q Growth |
|
-5.37% |
3.39% |
4.66% |
0.05% |
-0.82% |
9.82% |
1.49% |
-2.23% |
7.13% |
-1.31% |
14.71% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
7.32% |
12.25% |
12.46% |
7.97% |
11.06% |
14.82% |
9.64% |
-5.91% |
10.09% |
10.14% |
11.60% |
EBIT Margin |
|
5.93% |
11.40% |
11.56% |
7.18% |
10.48% |
14.23% |
8.86% |
-6.74% |
9.42% |
9.53% |
10.89% |
Profit (Net Income) Margin |
|
4.79% |
9.16% |
9.33% |
5.67% |
8.31% |
11.31% |
7.13% |
-5.33% |
7.46% |
7.65% |
8.62% |
Tax Burden Percent |
|
80.79% |
80.29% |
80.67% |
79.03% |
79.28% |
79.53% |
80.45% |
79.05% |
79.22% |
80.23% |
79.13% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
19.21% |
19.71% |
19.33% |
20.97% |
20.72% |
20.47% |
19.55% |
0.00% |
20.78% |
19.77% |
20.87% |
Return on Invested Capital (ROIC) |
|
5.20% |
9.91% |
10.64% |
6.98% |
11.05% |
14.65% |
9.32% |
-6.46% |
10.25% |
10.43% |
11.12% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.20% |
9.91% |
10.64% |
6.98% |
11.05% |
14.65% |
9.32% |
-7.89% |
10.25% |
10.43% |
11.12% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.98% |
1.82% |
1.97% |
1.34% |
2.20% |
2.70% |
1.65% |
-1.43% |
1.79% |
1.74% |
2.50% |
Return on Equity (ROE) |
|
6.17% |
11.73% |
12.61% |
8.31% |
13.25% |
17.35% |
10.97% |
-7.89% |
12.03% |
12.17% |
13.62% |
Cash Return on Invested Capital (CROIC) |
|
22.90% |
20.90% |
11.50% |
6.51% |
3.64% |
-1.88% |
0.57% |
-0.70% |
-8.52% |
1.05% |
-10.89% |
Operating Return on Assets (OROA) |
|
1.95% |
3.79% |
3.99% |
2.57% |
3.86% |
5.29% |
3.35% |
-2.56% |
3.54% |
3.64% |
4.11% |
Return on Assets (ROA) |
|
1.58% |
3.04% |
3.22% |
2.03% |
3.06% |
4.21% |
2.70% |
-2.03% |
2.81% |
2.92% |
3.25% |
Return on Common Equity (ROCE) |
|
5.71% |
10.88% |
11.68% |
7.68% |
12.20% |
16.08% |
10.20% |
-7.32% |
11.20% |
11.37% |
12.75% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.78% |
0.00% |
9.78% |
10.49% |
12.36% |
0.00% |
11.81% |
7.98% |
7.46% |
0.00% |
7.19% |
Net Operating Profit after Tax (NOPAT) |
|
43 |
87 |
93 |
59 |
89 |
125 |
83 |
-56 |
92 |
96 |
110 |
NOPAT Margin |
|
4.79% |
9.16% |
9.33% |
5.67% |
8.31% |
11.31% |
7.13% |
-4.72% |
7.46% |
7.65% |
8.62% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.43% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
94.07% |
88.60% |
88.44% |
92.82% |
89.52% |
85.77% |
91.14% |
106.74% |
90.58% |
90.47% |
89.11% |
Earnings before Interest and Taxes (EBIT) |
|
53 |
108 |
115 |
74 |
113 |
157 |
103 |
-80 |
116 |
119 |
139 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
116 |
124 |
82 |
119 |
164 |
112 |
-70 |
125 |
127 |
148 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.15 |
2.23 |
2.28 |
2.31 |
2.52 |
2.16 |
2.34 |
2.09 |
1.91 |
1.95 |
1.82 |
Price to Tangible Book Value (P/TBV) |
|
2.15 |
2.24 |
2.29 |
2.32 |
2.53 |
2.16 |
2.35 |
2.09 |
1.92 |
1.95 |
1.82 |
Price to Revenue (P/Rev) |
|
1.39 |
1.47 |
1.53 |
1.48 |
1.52 |
1.41 |
1.50 |
1.26 |
1.21 |
1.18 |
1.12 |
Price to Earnings (P/E) |
|
20.96 |
24.10 |
22.37 |
21.04 |
19.38 |
16.68 |
18.97 |
25.36 |
24.99 |
28.74 |
24.72 |
Dividend Yield |
|
1.41% |
1.32% |
1.24% |
1.25% |
1.18% |
1.28% |
1.20% |
1.44% |
1.50% |
1.53% |
1.59% |
Earnings Yield |
|
4.77% |
4.15% |
4.47% |
4.75% |
5.16% |
6.00% |
5.27% |
3.94% |
4.00% |
3.48% |
4.05% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.87 |
1.94 |
1.99 |
2.01 |
2.18 |
1.92 |
2.07 |
1.86 |
1.73 |
1.74 |
1.58 |
Enterprise Value to Revenue (EV/Rev) |
|
1.59 |
1.67 |
1.71 |
1.65 |
1.69 |
1.58 |
1.66 |
1.41 |
1.36 |
1.31 |
1.33 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.88 |
18.22 |
17.34 |
16.51 |
15.55 |
13.57 |
15.23 |
19.70 |
19.32 |
21.62 |
19.93 |
Enterprise Value to EBIT (EV/EBIT) |
|
18.49 |
20.97 |
19.39 |
18.28 |
16.74 |
14.46 |
16.26 |
21.85 |
21.53 |
24.53 |
22.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
23.08 |
26.13 |
24.14 |
22.79 |
20.95 |
18.15 |
20.43 |
27.35 |
26.96 |
30.58 |
27.99 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.68 |
7.32 |
7.46 |
7.49 |
8.16 |
8.73 |
9.84 |
7.54 |
6.34 |
5.76 |
5.17 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.53 |
8.62 |
16.97 |
31.25 |
61.95 |
0.00 |
383.14 |
0.00 |
0.00 |
169.60 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.21 |
0.20 |
0.19 |
0.19 |
0.19 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.28 |
Long-Term Debt to Equity |
|
0.21 |
0.20 |
0.19 |
0.19 |
0.19 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.28 |
Financial Leverage |
|
0.19 |
0.18 |
0.19 |
0.19 |
0.20 |
0.18 |
0.18 |
0.18 |
0.17 |
0.17 |
0.22 |
Leverage Ratio |
|
3.92 |
3.86 |
3.91 |
4.09 |
4.33 |
4.12 |
4.06 |
4.25 |
4.28 |
4.17 |
4.19 |
Compound Leverage Factor |
|
3.92 |
3.86 |
3.91 |
4.09 |
4.33 |
4.12 |
4.06 |
4.25 |
4.28 |
4.17 |
4.19 |
Debt to Total Capital |
|
17.22% |
16.64% |
15.89% |
15.86% |
16.02% |
14.57% |
14.34% |
14.83% |
13.83% |
14.00% |
21.70% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
17.22% |
16.64% |
15.89% |
15.86% |
16.02% |
14.57% |
14.34% |
14.83% |
13.83% |
14.00% |
21.70% |
Preferred Equity to Total Capital |
|
6.82% |
6.60% |
6.30% |
6.30% |
6.35% |
5.78% |
5.70% |
5.83% |
5.44% |
5.51% |
4.81% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
75.96% |
76.76% |
77.81% |
77.84% |
77.63% |
79.64% |
79.96% |
79.34% |
80.73% |
80.49% |
73.49% |
Debt to EBITDA |
|
1.46 |
1.56 |
1.39 |
1.30 |
1.15 |
1.03 |
1.06 |
1.57 |
1.54 |
1.73 |
2.74 |
Net Debt to EBITDA |
|
1.44 |
1.49 |
1.29 |
1.25 |
1.11 |
1.00 |
1.03 |
1.54 |
1.50 |
1.52 |
2.41 |
Long-Term Debt to EBITDA |
|
1.46 |
1.56 |
1.39 |
1.30 |
1.15 |
1.03 |
1.06 |
1.57 |
1.54 |
1.73 |
2.74 |
Debt to NOPAT |
|
2.13 |
2.24 |
1.93 |
1.80 |
1.54 |
1.38 |
1.42 |
2.18 |
2.15 |
2.45 |
3.85 |
Net Debt to NOPAT |
|
2.09 |
2.13 |
1.79 |
1.72 |
1.50 |
1.34 |
1.38 |
2.13 |
2.10 |
2.15 |
3.39 |
Long-Term Debt to NOPAT |
|
2.13 |
2.24 |
1.93 |
1.80 |
1.54 |
1.38 |
1.42 |
2.18 |
2.15 |
2.45 |
3.85 |
Noncontrolling Interest Sharing Ratio |
|
7.48% |
7.26% |
7.34% |
7.60% |
7.89% |
7.30% |
7.05% |
7.15% |
6.88% |
6.59% |
6.38% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
533 |
543 |
203 |
-17 |
-127 |
-301 |
-254 |
-313 |
-435 |
-74 |
-542 |
Operating Cash Flow to CapEx |
|
3,160.00% |
7,438.75% |
2,464.05% |
3,908.81% |
4,385.50% |
3,007.14% |
1,842.33% |
3,441.48% |
4,118.73% |
4,445.14% |
2,182.33% |
Free Cash Flow to Firm to Interest Expense |
|
74.22 |
74.95 |
28.30 |
-2.38 |
-17.69 |
-41.90 |
-35.33 |
-43.40 |
-59.97 |
-10.23 |
-56.63 |
Operating Cash Flow to Interest Expense |
|
33.70 |
43.73 |
18.95 |
21.75 |
31.82 |
32.91 |
15.90 |
36.95 |
53.43 |
45.85 |
29.67 |
Operating Cash Flow Less CapEx to Interest Expense |
|
32.64 |
43.14 |
18.18 |
21.20 |
31.09 |
31.82 |
15.04 |
35.88 |
52.13 |
44.82 |
28.31 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.33 |
0.33 |
0.35 |
0.36 |
0.37 |
0.37 |
0.38 |
0.38 |
0.38 |
0.38 |
0.38 |
Fixed Asset Turnover |
|
42.99 |
42.43 |
44.23 |
46.88 |
48.53 |
50.17 |
52.61 |
53.08 |
54.01 |
54.74 |
54.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,933 |
3,032 |
3,174 |
3,175 |
3,149 |
3,458 |
3,510 |
3,431 |
3,676 |
3,628 |
4,162 |
Invested Capital Turnover |
|
1.08 |
1.08 |
1.14 |
1.23 |
1.33 |
1.30 |
1.31 |
1.37 |
1.37 |
1.36 |
1.29 |
Increase / (Decrease) in Invested Capital |
|
-490 |
-457 |
-110 |
76 |
216 |
426 |
336 |
256 |
527 |
170 |
652 |
Enterprise Value (EV) |
|
5,477 |
5,877 |
6,304 |
6,386 |
6,850 |
6,629 |
7,255 |
6,379 |
6,371 |
6,330 |
6,561 |
Market Capitalization |
|
4,781 |
5,197 |
5,636 |
5,703 |
6,159 |
5,938 |
6,564 |
5,681 |
5,676 |
5,685 |
5,566 |
Book Value per Share |
|
$36.92 |
$38.62 |
$40.93 |
$40.85 |
$40.36 |
$45.46 |
$46.17 |
$44.79 |
$48.79 |
$48.03 |
$50.30 |
Tangible Book Value per Share |
|
$36.79 |
$38.49 |
$40.80 |
$40.72 |
$40.23 |
$45.33 |
$46.04 |
$44.66 |
$48.66 |
$47.90 |
$50.17 |
Total Capital |
|
2,933 |
3,032 |
3,174 |
3,175 |
3,149 |
3,458 |
3,510 |
3,431 |
3,676 |
3,628 |
4,162 |
Total Debt |
|
505 |
505 |
504 |
504 |
505 |
504 |
503 |
509 |
508 |
508 |
903 |
Total Long-Term Debt |
|
505 |
505 |
504 |
504 |
505 |
504 |
503 |
509 |
508 |
508 |
903 |
Net Debt |
|
496 |
479 |
468 |
482 |
491 |
491 |
491 |
498 |
496 |
445 |
795 |
Capital Expenditures (CapEx) |
|
7.66 |
4.26 |
5.51 |
4.04 |
5.21 |
7.87 |
6.20 |
7.73 |
9.41 |
7.47 |
13 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.25 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
505 |
505 |
504 |
504 |
505 |
504 |
503 |
509 |
508 |
508 |
903 |
Total Depreciation and Amortization (D&A) |
|
12 |
7.99 |
8.96 |
8.22 |
6.25 |
6.61 |
9.08 |
9.83 |
8.31 |
7.57 |
9.13 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.67 |
$1.39 |
$1.49 |
$0.93 |
$1.43 |
$2.02 |
$1.32 |
($1.08) |
$1.48 |
$1.53 |
$1.77 |
Adjusted Weighted Average Basic Shares Outstanding |
|
60.28M |
60.34M |
60.49M |
60.57M |
60.59M |
60.64M |
60.79M |
60.83M |
60.79M |
60.81M |
60.77M |
Adjusted Diluted Earnings per Share |
|
$0.66 |
$1.38 |
$1.48 |
$0.92 |
$1.42 |
$2.02 |
$1.31 |
($1.08) |
$1.47 |
$1.53 |
$1.76 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
60.28M |
60.34M |
60.49M |
60.57M |
60.59M |
60.64M |
60.79M |
60.83M |
60.79M |
60.81M |
60.77M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
60.28M |
60.34M |
60.49M |
60.57M |
60.59M |
60.64M |
60.79M |
60.83M |
60.79M |
60.81M |
60.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
47 |
92 |
102 |
66 |
94 |
128 |
95 |
-50 |
96 |
100 |
124 |
Normalized NOPAT Margin |
|
5.29% |
9.72% |
10.31% |
6.39% |
8.74% |
11.56% |
8.20% |
-4.18% |
7.76% |
7.99% |
9.74% |
Pre Tax Income Margin |
|
5.93% |
11.40% |
11.56% |
7.18% |
10.48% |
14.23% |
8.86% |
-6.74% |
9.42% |
9.53% |
10.89% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.33 |
14.87 |
16.01 |
10.22 |
15.66 |
21.84 |
14.28 |
-11.12 |
16.07 |
16.44 |
14.51 |
NOPAT to Interest Expense |
|
5.92 |
11.94 |
12.92 |
8.08 |
12.41 |
17.37 |
11.49 |
-7.79 |
12.73 |
13.19 |
11.48 |
EBIT Less CapEx to Interest Expense |
|
6.27 |
14.28 |
15.25 |
9.66 |
14.93 |
20.74 |
13.42 |
-12.20 |
14.77 |
15.40 |
13.15 |
NOPAT Less CapEx to Interest Expense |
|
4.86 |
11.35 |
12.15 |
7.52 |
11.69 |
16.27 |
10.63 |
-8.86 |
11.43 |
12.15 |
10.12 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.55% |
33.85% |
29.63% |
28.06% |
24.45% |
22.73% |
24.25% |
38.25% |
39.04% |
45.47% |
40.80% |
Augmented Payout Ratio |
|
39.20% |
42.01% |
37.36% |
32.97% |
26.92% |
24.90% |
26.27% |
41.31% |
45.67% |
53.02% |
55.35% |
Key Financial Trends
Selective Insurance Group (NASDAQ: SIGI) has demonstrated solid financial performance over the last several years, with notable trends in revenue, earnings, and capital management observed from Q3 2022 through Q1 2025.
Positive Highlights:
- Consistent increase in premiums earned, growing from approximately $853.9 million in Q3 2022 to over $1.15 billion in Q1 2025, indicating strong top-line growth in the core insurance business.
- Net income attributable to common shareholders improved significantly, from $40.2 million in Q3 2022 to $107.6 million in Q1 2025, reflecting improved profitability and operational efficiency.
- Diluted earnings per share increased steadily, reaching $1.76 in Q1 2025 compared to $0.66 in Q3 2022, benefiting from higher net income and stable share count.
- Robust net realized and unrealized capital gains on investments, contributing positively to non-interest income, with gains rising to $120.9 million in Q1 2025 from $38.2 million in Q3 2022.
- Strong operating cash flow generation, with net cash from operating activities around $284 million in Q1 2025, supporting business operations and capital needs.
- Selective maintained steady dividend payments with common dividends per share increasing from $0.28 in Q1 2023 to $0.38 in Q1 2025, signaling confidence in cash flow and commitment to shareholders.
- Equity base strengthened over time, with total common equity rising from approximately $2.2 billion in early 2023 to about $3.1 billion by Q1 2025, providing a solid capital foundation.
Neutral Observations:
- Long-term debt levels increased from around $504 million in Q3 2022 to over $903 million in Q1 2025, which may reflect strategic financing decisions or acquisitions but also increases interest obligations.
- Total assets grew from about $10.5 billion in Q3 2022 to $14.2 billion in Q1 2025, indicative of business expansion and investment growth.
- Property & Liability insurance claims and expenses rose consistently, correlating with higher premium volumes, which will require monitoring for underwriting discipline.
Potential Concerns:
- Net interest expense increased notably in Q1 2025 to about $9.6 million from around $7.2 million in prior quarters, reflecting higher debt-related costs that may pressure net income if sustained.
- Amortization expense has been rising, totaling $247 million in Q1 2025 compared to about $179 million in Q3 2022, which can weigh on profitability.
- Other special charges showed some volatility and a sharp increase in Q1 2025 to nearly $18.1 million from $5.9 million in Q3 2023, which may indicate restructuring or other one-time costs.
- Repurchases of common equity decreased in some quarters but were significant, reducing treasury stock and potentially limiting cash availability.
- The increase in deferred acquisition costs and unearned premiums assets indicates growth but also reflects higher future obligations and capital tied up in operations.
In summary, Selective Insurance Group has achieved commendable growth in premiums and profitability with increasing returns to shareholders. The company has navigated increased financing costs and amortization expenses but continues to generate strong cash flow and maintain its capital strength. Investors should monitor interest expenses, claims trends, and any recurring special charges to assess ongoing operational efficiency and financial health.
08/08/25 07:43 AMAI Generated. May Contain Errors.