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 overall financial growth across multiple key areas over the past four years through Q1 2025. Here is a summary of the main financial trends and notable points based on the company's quarterly reports:
- Net income attributable to common shareholders increased substantially, reaching approximately $108 million in Q1 2025, compared to $57 million in Q2 2024 and showing steady upward momentum since 2022.
- Earnings per share also showed improvement, with Q1 2025 diluted EPS at $1.76 compared to a loss of -$1.08 in Q2 2024, reflecting a strong recovery and profitability growth.
- Premiums earned, a core revenue driver for insurance companies, rose consistently, hitting nearly $1.16 billion in Q1 2025 compared to about $872 million in Q4 2022, indicating growing business volume.
- Net realized and unrealized capital gains on investments increased significantly to $120.9 million in Q1 2025, supporting higher non-interest income compared to roughly $75 million in Q4 2022, enhancing overall revenue quality.
- Operating cash flow remains robust with net cash from continuing operations of approximately $284 million in Q1 2025, sustaining strong liquidity and operational health.
- Total assets increased year-over-year, reaching nearly $14.2 billion in Q1 2025 from $12.6 billion in Q2 2024, primarily due to growth in investment securities and unearned premium assets, supporting business expansion.
- Selective's long-term debt rose to about $903 million in Q1 2025 from roughly $509 million in Q2 2024, reflecting increased leverage which could amplify returns but also financial risk.
- The company continues to pay steady dividends, with a cash dividend per common share of $0.38 in Q1 2025, up slightly from $0.35 most quarters in 2024 and $0.30 in 2023, providing shareholder returns while retaining capital.
- Total non-interest expenses including claims, amortization, and acquisition costs have increased alongside revenue, reaching $1.14 billion in Q1 2025, up from $837 million in Q4 2022, pressuring operating margins.
- A notable loss was recorded in Q2 2024 of approximately $65.6 million attributable to common shareholders, indicating some volatility and risk in insurance claim or investment experience during that period;
In summary, Selective Insurance Group has shown strong revenue growth, driven by rising premiums and investment income, coupled with solid profitability and cash flow generation in recent quarters. However, rising expenses and increased debt levels suggest monitoring for cost control and financial leverage risk going forward. The Q2 2024 loss quarter appears as an isolated setback amid an otherwise improving trend for earnings and shareholder returns.
08/29/25 12:45 AM ETAI Generated. May Contain Errors.