showing the working

← Kinsale Capital Group

The business behind the dividend

MeasureKNSLMedianFormula
Return on equity25.7%10.6%Net income ÷ shareholders’ equity
Return on capital employedOperating income ÷ (equity + total debt)
Owner earnings$455.76m$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$990.05m$155.08mOperating cash flow − capital expenditure
Operating margin33.8%14.3%Operating income ÷ revenue
Net margin26.9%10.1%Net income ÷ revenue
Debt to equityTotal debt ÷ shareholders’ equity
Interest coverOperating income ÷ interest expense
Current ratioCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversionOperating cash flow ÷ net income
Accruals-8.9%-3.1%(Net income − operating cash flow) ÷ total assets

Not computed here: Cash conversion, Current ratio, Debt to equity, Long-term debt to working capital, Interest cover, Return on capital employed — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure2025202420232022202120202019201820172016Median
Return on equity25.7%28.0%28.3%21.3%21.8%15.3%15.6%12.8%10.5%12.4%15.6%
Operating margin33.8%32.4%31.4%23.3%28.9%21.8%24.1%18.2%20.6%27.9%24.1%
Net margin26.9%26.1%25.2%19.0%23.4%19.2%20.0%15.2%13.3%18.5%19.2%

How it compares in banks & insurers

Among the 377 banks & insurers companies here measured on GAAP earnings, Kinsale Capital Group pays out less than 373 of them. The median for that group is 30.6%, against this company’s 3.1%.

Closest on GAAP earnings

Same sector and same denominator, so the figures are comparable. All 377 in banks & insurers →