Free Trial

Essent Group (ESNT) Financials

Essent Group logo
$55.80 +0.87 (+1.58%)
As of 04/14/2025 03:58 PM Eastern
Annual Income Statements for Essent Group

Annual Income Statements for Essent Group

This table shows Essent Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
157 223 380 467 556 413 682 831 696 729
Consolidated Net Income / (Loss)
157 223 380 467 556 413 682 831 696 729
Net Income / (Loss) Continuing Operations
157 223 380 467 556 413 682 831 696 729
Total Pre-Tax Income
228 312 399 547 659 490 822 988 823 855
Total Revenue
353 458 571 709 858 946 1,020 985 1,080 1,208
Net Interest Income / (Expense)
0.00 -0.43 -5.18 -10 -10 -9.07 -8.28 -16 -30 -35
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.43 5.18 10 10 9.07 8.28 16 30 35
Long-Term Debt Interest Expense
0.00 0.43 5.18 10 10 9.07 8.28 16 30 35
Total Non-Interest Income
353 458 577 719 868 955 1,029 1,001 1,110 1,243
Other Service Charges
4.38 5.73 4.14 4.45 3.57 10 10 18 25 25
Net Realized & Unrealized Capital Gains on Investments
22 30 42 65 87 83 146 140 168 227
Premiums Earned
326 423 530 649 777 863 873 843 917 991
Total Non-Interest Expense
125 146 173 162 198 456 198 -2.97 257 352
Property & Liability Insurance Claims
12 16 27 12 33 301 31 -175 32 81
Insurance Policy Acquisition Costs
113 130 146 151 165 155 167 172 225 271
Income Tax Expense
71 89 19 79 103 77 141 157 127 126
Basic Earnings per Share
$1.74 $2.45 $4.07 $4.80 $5.68 $3.89 $6.13 $7.75 $6.56 $6.92
Weighted Average Basic Shares Outstanding
90.35M 90.91M 93.33M 97.40M 97.76M 106.10M 111.16M 107.21M 106.22M 105.39M
Diluted Earnings per Share
$1.72 $2.41 $3.99 $4.77 $5.66 $3.88 $6.11 $7.72 $6.50 $6.85
Weighted Average Diluted Shares Outstanding
91.74M 92.25M 95.21M 97.97M 98.23M 106.38M 111.56M 107.65M 107.13M 106.55M
Weighted Average Basic & Diluted Shares Outstanding
90.40M 90.90M 93.30M 97.40M 98.45M 112.84M 108.78M 108.10M 106.87M 103.84M
Cash Dividends to Common per Share
- - - - $0.30 $0.64 $0.70 $0.86 $1.00 $1.12

Quarterly Income Statements for Essent Group

This table shows Essent 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
Net Income / (Loss) Attributable to Common Shareholders
178 147 171 172 178 175 182 204 176 168
Consolidated Net Income / (Loss)
178 147 171 172 178 175 182 204 176 168
Net Income / (Loss) Continuing Operations
178 147 171 172 178 175 182 204 176 168
Total Pre-Tax Income
211 173 201 209 209 203 214 239 208 195
Total Revenue
257 224 249 253 288 289 290 305 305 307
Net Interest Income / (Expense)
-4.45 -6.05 -6.94 -7.39 -7.85 -7.95 -7.86 -7.85 -11 -8.15
Total Interest Expense
4.45 6.05 6.94 7.39 7.85 7.95 7.86 7.85 11 8.15
Long-Term Debt Interest Expense
4.45 6.05 6.94 7.39 7.85 7.95 7.86 7.85 11 8.15
Total Non-Interest Income
262 230 256 260 296 297 298 313 317 315
Other Service Charges
11 -1.89 4.94 8.09 5.61 6.40 3.74 6.55 7.41 7.23
Net Realized & Unrealized Capital Gains on Investments
42 25 40 39 44 45 49 55 60 63
Premiums Earned
208 207 211 213 247 246 246 252 249 244
Total Non-Interest Expense
46 51 48 43 79 86 77 66 98 112
Property & Liability Insurance Claims
- - -0.18 1.26 11 20 9.91 -0.33 31 41
Insurance Policy Acquisition Costs
42 47 48 42 55 80 57 56 57 100
Income Tax Expense
33 26 30 37 31 28 32 36 31 27
Basic Earnings per Share
$1.67 $1.38 $1.60 $1.62 $1.68 $1.66 $1.72 $1.93 $1.67 $1.60
Weighted Average Basic Shares Outstanding
106.87M 107.21M 106.94M 106.25M 105.98M 106.22M 105.70M 105.66M 105.27M 105.39M
Diluted Earnings per Share
$1.66 $1.38 $1.59 $1.61 $1.66 $1.64 $1.70 $1.91 $1.65 $1.59
Weighted Average Diluted Shares Outstanding
107.34M 107.65M 107.59M 107.09M 107.03M 107.13M 106.77M 106.78M 106.55M 106.55M
Weighted Average Basic & Diluted Shares Outstanding
107.71M 108.10M 107.26M 106.99M 106.76M 106.87M 106.67M 106.25M 106.21M 103.84M

Annual Cash Flow Statements for Essent Group

This table details how cash moves in and out of Essent 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
0.20 2.93 16 21 6.40 31 -21 -0.25 61 -10
Net Cash From Operating Activities
227 275 369 625 590 728 709 589 763 862
Net Cash From Continuing Operating Activities
227 275 369 625 590 728 709 589 763 862
Net Income / (Loss) Continuing Operations
157 223 380 467 556 413 682 831 696 729
Consolidated Net Income / (Loss)
157 223 380 467 556 413 682 831 696 729
Depreciation Expense
3.22 4.06 3.92 3.40 3.77 3.33 3.38 3.02 4.53 5.78
Amortization Expense
10 10 12 14 16 23 34 18 15 20
Non-Cash Adjustments to Reconcile Net Income
63 73 -2.76 65 74 56 74 75 31 66
Changes in Operating Assets and Liabilities, net
-7.23 -35 -24 76 -59 232 -83 -339 16 40
Net Cash From Investing Activities
-221 -365 -690 -547 -545 -1,154 -583 -399 -526 -707
Net Cash From Continuing Investing Activities
-221 -365 -690 -547 -545 -1,154 -583 -399 -526 -707
Purchase of Property, Leasehold Improvements and Equipment
-4.96 -3.16 -2.78 -4.05 -3.41 -2.45 -2.50 -3.98 -4.00 -6.77
Purchase of Investment Securities
-674 -657 -833 -999 -1,095 -1,592 -1,924 -1,453 -1,243 -1,533
Sale and/or Maturity of Investments
458 295 146 456 553 440 1,344 1,058 721 833
Net Cash From Financing Activities
-5.65 94 338 -57 -38 458 -147 -190 -177 -165
Net Cash From Continuing Financing Activities
-5.65 94 338 -57 -38 458 -147 -190 -177 -165
Issuance of Debt
0.00 100 200 15 0.00 200 225 0.00 0.00 498
Repayment of Debt
0.00 -2.44 -53 -41 -0.02 -106 -131 -0.15 0.00 -433
Repurchase of Common Equity
-5.17 -4.02 -7.58 -31 -9.01 -6.35 -164 -98 -71 -112
Payment of Dividends
- - 0.00 0.00 -29 -69 -78 -92 -106 -118
Cash Interest Paid
0.00 0.32 4.69 9.45 9.86 8.26 6.95 14 29 17
Cash Income Taxes Paid
16 31 40 29 42 39 56 98 140 93

Quarterly Cash Flow Statements for Essent Group

This table details how cash moves in and out of Essent 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
Net Change in Cash & Equivalents
1.62 1.77 -13 -0.53 29 45 22 33 -88 22
Net Cash From Operating Activities
173 172 185 168 195 215 217 189 229 227
Net Cash From Continuing Operating Activities
173 172 185 168 195 215 217 189 229 227
Net Income / (Loss) Continuing Operations
178 147 171 172 178 175 182 204 176 168
Consolidated Net Income / (Loss)
178 147 171 172 178 175 182 204 176 168
Depreciation Expense
0.74 0.79 0.70 0.74 1.74 1.34 1.39 1.47 1.49 1.43
Amortization Expense
4.20 3.69 3.20 3.50 3.74 4.46 4.54 5.13 5.28 5.28
Non-Cash Adjustments to Reconcile Net Income
11 30 26 -38 23 20 21 21 16 7.11
Changes in Operating Assets and Liabilities, net
-21 -9.31 -16 29 -12 14 8.28 -43 30 45
Net Cash From Investing Activities
-147 -146 -149 -112 -135 -129 -151 -104 -344 -108
Net Cash From Continuing Investing Activities
-147 -146 -149 -112 -135 -129 -151 -104 -344 -108
Purchase of Property, Leasehold Improvements and Equipment
-0.86 -1.47 -0.39 -0.41 -1.05 -2.16 -4.48 -1.06 -0.50 -0.72
Purchase of Investment Securities
-284 -362 -800 -69 -106 -268 -69 -6.92 -1,046 -410
Sale and/or Maturity of Investments
137 217 651 -43 -28 141 -77 -96 703 303
Net Cash From Financing Activities
-24 -25 -48 -56 -32 -41 -43 -52 26 -97
Net Cash From Continuing Financing Activities
-24 -25 -48 -56 -32 -41 -43 -52 26 -97
Repayment of Debt
- - - - - - - - - -0.89
Repurchase of Common Equity
-0.02 -0.14 -21 -30 -5.04 -15 -14 -22 -9.65 -66
Payment of Dividends
-24 -25 -27 -27 -26 -26 -30 -30 -29 -29
Cash Income Taxes Paid
24 25 0.00 35 19 86 0.62 51 21 20

Annual Balance Sheets for Essent Group

This table presents Essent 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
1,469 1,883 2,674 3,150 3,873 5,203 5,722 5,724 6,427 7,112
Cash and Due from Banks
25 28 44 65 71 103 81 81 142 131
Trading Account Securities
1,191 1,483 1,993 2,637 3,430 4,654 5,133 5,000 5,541 6,181
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accrued Investment Income
7.77 9.49 13 18 19 20 27 33 36 44
Premises and Equipment, Net
9.02 8.12 6.98 7.63 17 15 12 20 41 42
Mortgage Servicing Rights
119 181 252 202 262 303 361 418 471 490
Deferred Acquisition Cost
12 13 15 16 16 17 12 9.91 9.14 9.65
Intangible Assets
- - - - - - - 0.00 73 80
Other Assets
106 160 351 205 59 91 96 162 114 135
Total Liabilities & Shareholders' Equity
1,469 1,883 2,674 3,150 3,873 5,203 5,722 5,724 6,427 7,112
Total Liabilities
350 539 734 784 889 1,340 1,486 1,261 1,324 1,508
Short-Term Debt
0.00 100 249 224 224 322 420 421 422 0.00
Long-Term Debt
- - - - - - - - 0.00 494
Claims and Claim Expense
18 28 47 49 69 375 407 216 260 329
Unearned Premiums Liability
201 220 260 295 279 250 185 163 140 116
Other Long-Term Liabilities
131 191 179 216 316 393 473 461 502 569
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,119 1,344 1,940 2,366 2,985 3,863 4,236 4,462 5,103 5,604
Total Preferred & Common Equity
1,119 1,344 1,940 2,366 2,985 3,863 4,236 4,462 5,103 5,604
Total Common Equity
1,119 1,344 1,940 2,366 2,985 3,863 4,236 4,462 5,103 5,604
Common Stock
906 920 1,129 1,112 1,120 1,573 1,431 1,352 1,301 1,217
Retained Earnings
214 436 815 1,282 1,809 2,152 2,755 3,493 4,082 4,691
Accumulated Other Comprehensive Income / (Loss)
-0.10 -12 -3.25 -29 56 138 51 -383 -280 -304

Quarterly Balance Sheets for Essent Group

This table presents Essent 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
Total Assets
5,557 5,928 5,983 6,094 6,565 6,693 7,127
Cash and Due from Banks
79 69 68 97 164 197 109
Trading Account Securities
4,848 5,205 5,289 5,270 5,649 5,738 6,245
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accrued Investment Income
30 37 36 37 36 36 40
Premises and Equipment, Net
20 19 31 41 44 43 41
Mortgage Servicing Rights
406 418 446 461 467 487 494
Deferred Acquisition Cost
10 9.51 9.46 9.38 8.98 9.20 9.49
Intangible Assets
- - - 64 72 70 70
Other Assets
164 170 103 115 124 112 116
Total Liabilities & Shareholders' Equity
5,557 5,928 5,983 6,094 6,565 6,693 7,127
Total Liabilities
1,263 1,279 1,250 1,286 1,339 1,313 1,486
Short-Term Debt
421 421 421 422 422 422 494
Claims and Claim Expense
212 216 217 241 267 261 288
Unearned Premiums Liability
169 158 154 148 133 127 121
Other Long-Term Liabilities
460 484 458 475 516 503 583
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
4,294 4,649 4,733 4,808 5,226 5,380 5,641
Total Preferred & Common Equity
4,294 4,649 4,733 4,808 5,226 5,380 5,641
Total Common Equity
4,294 4,649 4,733 4,808 5,226 5,380 5,641
Common Stock
1,347 1,336 1,311 1,311 1,295 1,281 1,278
Retained Earnings
3,371 3,637 3,782 3,933 4,233 4,407 4,553
Accumulated Other Comprehensive Income / (Loss)
-424 -324 -360 -436 -302 -308 -190

Annual Metrics and Ratios for Essent Group

This table displays calculated financial ratios and metrics derived from Essent Group's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
47.53% 29.59% 24.79% 24.13% 20.93% 10.32% 7.84% -3.43% 9.58% 11.85%
EBITDA Growth
66.37% 35.10% 26.99% 36.14% 20.28% -23.86% 66.29% 17.47% -16.56% 4.64%
EBIT Growth
68.03% 36.55% 27.79% 37.17% 20.59% -25.66% 67.79% 20.17% -16.72% 3.95%
NOPAT Growth
77.78% 41.49% 70.59% 23.07% 18.90% -25.67% 65.06% 21.94% -16.23% 4.74%
Net Income Growth
77.78% 41.49% 70.59% 23.07% 18.90% -25.67% 65.06% 21.94% -16.23% 4.74%
EPS Growth
66.99% 40.12% 65.56% 19.55% 18.66% -31.45% 57.47% 26.35% -15.80% 5.38%
Operating Cash Flow Growth
47.40% 21.19% 34.24% 69.66% -5.67% 23.41% -2.57% -16.98% 29.58% 12.91%
Free Cash Flow Firm Growth
95.75% -1,551.43% -258.60% 118.33% -195.49% -778.65% 137.39% 187.40% -90.88% 183.64%
Invested Capital Growth
17.11% 29.00% 51.62% 18.29% 23.93% 30.39% 11.27% 4.88% 13.13% 10.37%
Revenue Q/Q Growth
7.53% 6.64% 6.19% 4.61% 4.41% 1.97% 0.97% -3.03% 6.44% 1.47%
EBITDA Q/Q Growth
9.25% 7.74% 4.78% 9.05% 3.53% -5.02% 9.42% -4.61% 3.86% -0.80%
EBIT Q/Q Growth
9.39% 8.21% 4.74% 9.34% 3.54% -5.48% 9.43% -4.27% 3.78% -0.93%
NOPAT Q/Q Growth
11.02% 8.91% 35.72% -6.80% 3.43% -5.35% 9.19% -3.89% 4.19% -1.01%
Net Income Q/Q Growth
11.02% 8.91% 35.72% -6.80% 3.43% -5.35% 9.19% -3.89% 4.19% -1.01%
EPS Q/Q Growth
10.26% 8.07% 33.89% -7.02% 3.28% -9.35% 9.69% -3.26% 4.17% -0.72%
Operating Cash Flow Q/Q Growth
7.21% 2.73% 12.82% 3.79% 4.59% 1.98% 1.67% -3.08% 5.99% 1.32%
Free Cash Flow Firm Q/Q Growth
95.58% -28.08% -16.39% 296.36% 38.09% 14.23% -31.08% -5.72% -64.12% 192.94%
Invested Capital Q/Q Growth
4.00% 6.14% 12.02% 6.18% 4.22% 0.32% 3.68% 3.57% 5.64% -0.60%
Profitability Metrics
- - - - - - - - - -
EBITDA Margin
68.39% 71.30% 72.55% 79.57% 79.15% 54.63% 84.24% 102.47% 78.03% 73.00%
EBIT Margin
64.65% 68.12% 69.76% 77.09% 76.87% 51.80% 80.60% 100.30% 76.23% 70.84%
Profit (Net Income) Margin
44.53% 48.62% 66.47% 65.90% 64.80% 43.66% 66.83% 84.38% 64.50% 60.40%
Tax Burden Percent
68.88% 71.38% 95.28% 85.49% 84.32% 84.28% 82.91% 84.13% 84.62% 85.26%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 99.97% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
31.12% 28.62% 4.72% 14.51% 15.68% 15.72% 17.09% 15.87% 15.38% 14.74%
Return on Invested Capital (ROIC)
15.16% 17.37% 20.91% 19.56% 19.17% 11.17% 15.42% 17.43% 13.38% 12.55%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 17.37% 20.91% 19.56% 19.17% 11.17% 15.42% 17.43% 13.38% 12.55%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.71% 2.22% 2.15% 1.60% 0.89% 1.41% 1.68% 1.18% 1.07%
Return on Equity (ROE)
0.00% 18.08% 23.13% 21.71% 20.77% 12.06% 16.84% 19.12% 14.56% 13.63%
Cash Return on Invested Capital (CROIC)
-0.59% -7.95% -20.12% 2.80% -2.21% -15.21% 4.76% 12.67% 1.06% 2.69%
Operating Return on Assets (OROA)
17.23% 18.61% 17.49% 18.77% 18.77% 10.80% 15.05% 17.27% 13.55% 12.64%
Return on Assets (ROA)
11.87% 13.28% 16.67% 16.05% 15.82% 9.10% 12.48% 14.53% 11.46% 10.78%
Return on Common Equity (ROCE)
0.00% 18.08% 23.13% 21.71% 20.77% 12.06% 16.84% 19.12% 14.56% 13.63%
Return on Equity Simple (ROE_SIMPLE)
14.06% 16.57% 19.57% 19.76% 18.62% 10.69% 16.09% 18.63% 13.65% 13.02%
Net Operating Profit after Tax (NOPAT)
157 223 380 467 556 413 682 831 696 729
NOPAT Margin
44.53% 48.62% 66.47% 65.90% 64.80% 43.66% 66.83% 84.38% 64.50% 60.40%
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
35.35% 31.88% 30.24% 22.91% 23.13% 48.20% 19.40% -0.30% 23.77% 29.16%
Earnings before Interest and Taxes (EBIT)
228 312 399 547 659 490 822 988 823 855
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
242 326 415 564 679 517 859 1,010 842 882
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.65 2.05 2.01 1.29 1.57 1.17 1.13 0.90 1.08 1.03
Price to Tangible Book Value (P/TBV)
1.65 2.05 2.01 1.29 1.57 1.17 1.13 0.90 1.10 1.05
Price to Revenue (P/Rev)
5.24 6.01 6.83 4.32 5.48 4.79 4.67 4.08 5.12 4.79
Price to Earnings (P/E)
11.77 12.36 10.28 6.55 8.46 10.98 7.00 4.84 7.93 7.93
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.63% 1.59% 1.62% 2.30% 1.93% 2.06%
Earnings Yield
8.49% 8.09% 9.73% 15.26% 11.83% 9.11% 14.30% 20.68% 12.61% 12.61%
Enterprise Value to Invested Capital (EV/IC)
1.63 1.96 1.88 1.24 1.51 1.14 1.10 0.89 1.05 1.01
Enterprise Value to Revenue (EV/Rev)
5.17 6.17 7.19 4.54 5.66 5.02 5.01 4.43 5.38 5.09
Enterprise Value to EBITDA (EV/EBITDA)
7.56 8.65 9.91 5.71 7.15 9.20 5.94 4.32 6.89 6.97
Enterprise Value to EBIT (EV/EBIT)
8.00 9.06 10.31 5.89 7.36 9.70 6.21 4.41 7.05 7.18
Enterprise Value to NOPAT (EV/NOPAT)
11.62 12.69 10.82 6.89 8.73 11.51 7.49 5.24 8.33 8.42
Enterprise Value to Operating Cash Flow (EV/OCF)
8.07 10.29 11.15 5.15 8.23 6.53 7.20 7.40 7.61 7.13
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 48.08 0.00 0.00 24.30 7.22 105.34 39.32
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.07 0.13 0.09 0.08 0.08 0.10 0.09 0.08 0.09
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09
Financial Leverage
0.00 0.04 0.11 0.11 0.08 0.08 0.09 0.10 0.09 0.09
Leverage Ratio
1.28 1.36 1.39 1.35 1.31 1.33 1.35 1.32 1.27 1.26
Compound Leverage Factor
1.28 1.36 1.39 1.35 1.31 1.33 1.35 1.32 1.27 1.26
Debt to Total Capital
0.00% 6.93% 11.36% 8.64% 6.99% 7.69% 9.02% 8.62% 7.64% 8.10%
Short-Term Debt to Total Capital
0.00% 6.93% 11.36% 8.64% 6.99% 7.69% 9.02% 8.62% 7.64% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.10%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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
100.00% 93.07% 88.64% 91.36% 93.01% 92.31% 90.98% 91.38% 92.36% 91.90%
Debt to EBITDA
0.00 0.31 0.60 0.40 0.33 0.62 0.49 0.42 0.50 0.56
Net Debt to EBITDA
0.00 0.22 0.49 0.28 0.23 0.42 0.39 0.34 0.33 0.41
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.56
Debt to NOPAT
0.00 0.45 0.65 0.48 0.40 0.78 0.62 0.51 0.61 0.68
Net Debt to NOPAT
0.00 0.33 0.54 0.34 0.28 0.53 0.50 0.41 0.40 0.50
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.68
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-6.17 -102 -366 67 -64 -562 210 604 55 156
Operating Cash Flow to CapEx
4,567.72% 8,683.08% 13,243.73% 15,424.79% 17,302.67% 29,760.06% 28,392.95% 14,790.68% 19,065.49% 12,733.25%
Free Cash Flow to Firm to Interest Expense
0.00 -239.26 -70.59 6.58 -6.30 -61.96 25.38 38.71 1.83 4.42
Operating Cash Flow to Interest Expense
0.00 644.50 71.18 61.43 58.11 80.22 85.64 37.73 25.32 24.39
Operating Cash Flow Less CapEx to Interest Expense
0.00 637.08 70.64 61.03 57.77 79.95 85.34 37.47 25.19 24.20
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.27 0.27 0.25 0.24 0.24 0.21 0.19 0.17 0.18 0.18
Fixed Asset Turnover
47.54 53.42 75.68 97.09 68.78 58.39 75.53 62.57 35.47 29.04
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
1,119 1,444 2,189 2,589 3,209 4,184 4,656 4,883 5,524 6,098
Invested Capital Turnover
0.34 0.36 0.31 0.30 0.30 0.26 0.23 0.21 0.21 0.21
Increase / (Decrease) in Invested Capital
164 325 745 400 620 975 472 227 641 573
Enterprise Value (EV)
1,827 2,825 4,108 3,222 4,852 4,754 5,107 4,360 5,803 6,145
Market Capitalization
1,852 2,752 3,903 3,063 4,699 4,535 4,769 4,020 5,523 5,782
Book Value per Share
$12.08 $14.43 $19.71 $24.11 $30.34 $34.36 $38.36 $41.43 $47.79 $52.76
Tangible Book Value per Share
$12.08 $14.43 $19.71 $24.11 $30.34 $34.36 $38.36 $41.43 $47.11 $52.01
Total Capital
1,119 1,444 2,189 2,589 3,209 4,184 4,656 4,883 5,524 6,098
Total Debt
0.00 100 249 224 224 322 420 421 422 494
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 494
Net Debt
-25 72 205 159 153 219 338 340 280 362
Capital Expenditures (CapEx)
4.96 3.16 2.78 4.05 3.41 2.45 2.50 3.98 4.00 6.77
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)
0.00 100 249 224 224 322 420 421 422 494
Total Depreciation and Amortization (D&A)
13 15 16 18 20 27 37 21 19 26
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.74 $2.45 $4.07 $4.80 $5.68 $3.89 $6.13 $7.75 $6.56 $6.92
Adjusted Weighted Average Basic Shares Outstanding
90.35M 90.91M 93.33M 97.40M 97.76M 106.10M 111.16M 107.21M 106.22M 105.39M
Adjusted Diluted Earnings per Share
$1.72 $2.41 $3.99 $4.77 $5.66 $3.88 $6.11 $7.72 $6.50 $6.85
Adjusted Weighted Average Diluted Shares Outstanding
91.74M 92.25M 95.21M 97.97M 98.23M 106.38M 111.56M 107.65M 107.13M 106.55M
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
93.06M 93.39M 98.09M 98.29M 98.45M 112.84M 108.78M 108.10M 106.87M 103.84M
Normalized Net Operating Profit after Tax (NOPAT)
157 223 380 467 556 413 682 831 696 729
Normalized NOPAT Margin
44.53% 48.62% 66.47% 65.90% 64.80% 43.66% 66.83% 84.38% 64.50% 60.40%
Pre Tax Income Margin
64.65% 68.12% 69.76% 77.09% 76.85% 51.80% 80.60% 100.30% 76.23% 70.84%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 732.12 76.97 53.71 64.95 54.01 99.29 63.31 27.31 24.22
NOPAT to Interest Expense
0.00 522.55 73.34 45.91 54.74 45.52 82.32 53.26 23.11 20.65
EBIT Less CapEx to Interest Expense
0.00 724.69 76.44 53.31 64.61 53.74 98.99 63.06 27.18 24.03
NOPAT Less CapEx to Interest Expense
0.00 515.13 72.80 45.52 54.41 45.25 82.02 53.01 22.97 20.46
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 5.28% 16.80% 11.40% 11.08% 15.25% 16.18%
Augmented Payout Ratio
3.28% 1.81% 2.00% 6.72% 6.90% 18.34% 35.43% 22.86% 25.40% 31.48%

Quarterly Metrics and Ratios for Essent Group

This table displays calculated financial ratios and metrics derived from Essent 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
Growth Metrics
- - - - - - - - - -
Revenue Growth
-8.58% -12.10% -4.98% 4.64% 12.02% 29.17% 16.52% 20.72% 5.85% 6.07%
EBITDA Growth
-16.03% -21.56% -38.99% -23.70% -0.44% 17.62% 7.06% 15.12% -0.27% -3.40%
EBIT Growth
-14.50% -20.29% -38.71% -24.12% -0.70% 17.32% 6.18% 14.30% -0.89% -3.95%
NOPAT Growth
-13.30% -18.58% -37.69% -25.69% -0.05% 19.00% 6.38% 18.22% -1.00% -4.26%
Net Income Growth
-13.30% -18.58% -37.69% -25.69% -0.05% 19.00% 6.38% 18.22% -1.00% -4.26%
EPS Growth
-9.78% -15.85% -36.90% -25.46% 0.00% 18.84% 6.92% 18.63% -0.60% -3.05%
Operating Cash Flow Growth
-3.26% -9.80% 2.30% 165.08% 13.03% 25.00% 17.40% 12.51% 17.51% 5.22%
Free Cash Flow Firm Growth
59.52% 72.52% -123.78% -443.23% -629.86% -483.36% -50.15% -52.97% -116.33% 13.02%
Invested Capital Growth
4.99% 4.88% 9.38% 9.85% 10.92% 13.13% 11.41% 12.56% 17.31% 10.37%
Revenue Q/Q Growth
6.54% -12.95% 11.30% 1.37% 14.05% 0.37% 0.40% 5.03% 0.01% 0.58%
EBITDA Q/Q Growth
-22.87% -17.78% 15.61% 4.07% 0.64% -2.87% 5.23% 11.90% -12.81% -5.92%
EBIT Q/Q Growth
-23.53% -17.98% 16.36% 3.98% 0.07% -3.09% 5.31% 11.92% -13.23% -6.08%
NOPAT Q/Q Growth
-23.18% -17.23% 15.92% 0.82% 3.32% -1.46% 3.62% 12.05% -13.47% -4.70%
Net Income Q/Q Growth
-23.18% -17.23% 15.92% 0.82% 3.32% -1.46% 3.62% 12.05% -13.47% -4.70%
EPS Q/Q Growth
-23.15% -16.87% 15.22% 1.26% 3.11% -1.20% 3.66% 12.35% -13.61% -3.64%
Operating Cash Flow Q/Q Growth
172.74% -0.11% 7.21% -9.24% 16.30% 10.46% 0.69% -13.02% 21.47% -1.09%
Free Cash Flow Firm Q/Q Growth
13.59% -73.03% -230.66% -9.87% -16.10% -38.30% 14.89% -11.94% -64.19% 44.40%
Invested Capital Q/Q Growth
0.48% 3.57% 3.83% 1.67% 1.45% 5.64% 2.24% 2.72% 5.73% -0.60%
Profitability Metrics
- - - - - - - - - -
EBITDA Margin
83.89% 79.24% 82.31% 84.49% 74.56% 72.15% 75.62% 80.57% 70.25% 65.71%
EBIT Margin
81.97% 77.23% 80.74% 82.81% 72.66% 70.15% 73.58% 78.41% 68.03% 63.53%
Profit (Net Income) Margin
69.20% 65.79% 68.52% 68.15% 61.74% 60.61% 62.55% 66.74% 57.74% 54.71%
Tax Burden Percent
84.42% 85.18% 84.86% 82.29% 84.97% 86.40% 85.02% 85.11% 84.87% 86.12%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
15.58% 14.82% 15.14% 17.71% 15.03% 13.60% 14.98% 14.89% 15.13% 13.88%
Return on Invested Capital (ROIC)
15.27% 13.59% 13.73% 13.61% 12.59% 12.58% 13.08% 14.29% 12.09% 11.37%
ROIC Less NNEP Spread (ROIC-NNEP)
15.27% 13.59% 13.73% 13.61% 12.59% 12.58% 13.08% 14.29% 12.09% 11.37%
Return on Net Nonoperating Assets (RNNOA)
1.34% 1.31% 1.30% 1.27% 1.17% 1.11% 1.12% 1.19% 1.06% 0.97%
Return on Equity (ROE)
16.62% 14.90% 15.03% 14.88% 13.76% 13.68% 14.20% 15.48% 13.15% 12.34%
Cash Return on Invested Capital (CROIC)
13.92% 12.67% 6.04% 4.19% 3.09% 1.06% 2.41% 1.66% -2.96% 2.69%
Operating Return on Assets (OROA)
14.94% 13.30% 13.63% 14.16% 12.65% 12.47% 13.20% 14.51% 12.25% 11.33%
Return on Assets (ROA)
12.61% 11.33% 11.57% 11.65% 10.75% 10.77% 11.22% 12.35% 10.39% 9.76%
Return on Common Equity (ROCE)
16.62% 14.90% 15.03% 14.88% 13.76% 13.68% 14.20% 15.48% 13.15% 12.34%
Return on Equity Simple (ROE_SIMPLE)
20.14% 0.00% 15.66% 14.12% 13.90% 0.00% 13.53% 13.73% 13.06% 0.00%
Net Operating Profit after Tax (NOPAT)
178 147 171 172 178 175 182 204 176 168
NOPAT Margin
69.20% 65.79% 68.52% 68.15% 61.74% 60.61% 62.55% 66.74% 57.74% 54.71%
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% 4.57% 0.00% 3.27% 3.35% 3.15% 0.00%
Operating Expenses to Revenue
18.03% 22.77% 19.26% 17.19% 27.34% 29.85% 26.42% 21.59% 31.97% 36.47%
Earnings before Interest and Taxes (EBIT)
211 173 201 209 209 203 214 239 208 195
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
216 177 205 214 215 209 220 246 214 202
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.84 0.90 0.91 1.04 1.03 1.08 1.21 1.11 1.21 1.03
Price to Tangible Book Value (P/TBV)
0.84 0.90 0.91 1.04 1.05 1.10 1.23 1.13 1.23 1.05
Price to Revenue (P/Rev)
3.56 4.08 4.34 5.00 4.89 5.12 5.64 5.11 5.74 4.79
Price to Earnings (P/E)
4.18 4.84 5.80 7.36 7.42 7.93 8.94 8.11 9.27 7.93
Dividend Yield
2.44% 2.30% 2.33% 2.07% 2.11% 1.93% 1.74% 1.89% 1.70% 2.06%
Earnings Yield
23.91% 20.68% 17.25% 13.59% 13.47% 12.61% 11.19% 12.32% 10.79% 12.61%
Enterprise Value to Invested Capital (EV/IC)
0.84 0.89 0.90 1.02 1.01 1.05 1.16 1.07 1.18 1.01
Enterprise Value to Revenue (EV/Rev)
3.90 4.43 4.70 5.36 5.21 5.38 5.87 5.30 6.06 5.09
Enterprise Value to EBITDA (EV/EBITDA)
3.74 4.32 5.20 6.49 6.52 6.89 7.68 6.99 8.12 6.97
Enterprise Value to EBIT (EV/EBIT)
3.84 4.41 5.31 6.64 6.67 7.05 7.88 7.19 8.36 7.18
Enterprise Value to NOPAT (EV/NOPAT)
4.58 5.24 6.28 7.89 7.91 8.33 9.30 8.42 9.79 8.42
Enterprise Value to Operating Cash Flow (EV/OCF)
6.52 7.40 7.71 7.56 7.34 7.61 8.27 7.62 8.49 7.13
Enterprise Value to Free Cash Flow (EV/FCFF)
6.18 7.22 15.60 25.59 34.43 105.34 51.00 68.22 0.00 39.32
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.10 0.09 0.09 0.09 0.09 0.08 0.08 0.08 0.09 0.09
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09
Financial Leverage
0.09 0.10 0.09 0.09 0.09 0.09 0.09 0.08 0.09 0.09
Leverage Ratio
1.32 1.32 1.30 1.28 1.28 1.27 1.27 1.25 1.27 1.26
Compound Leverage Factor
1.32 1.32 1.30 1.28 1.28 1.27 1.27 1.25 1.27 1.26
Debt to Total Capital
8.92% 8.62% 8.31% 8.17% 8.06% 7.64% 7.47% 7.28% 8.05% 8.10%
Short-Term Debt to Total Capital
8.92% 8.62% 8.31% 8.17% 8.06% 7.64% 7.47% 7.28% 8.05% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.10%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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
91.08% 91.38% 91.69% 91.83% 91.94% 92.36% 92.53% 92.72% 91.95% 91.90%
Debt to EBITDA
0.40 0.42 0.48 0.52 0.52 0.50 0.49 0.48 0.56 0.56
Net Debt to EBITDA
0.32 0.34 0.40 0.44 0.40 0.33 0.30 0.25 0.43 0.41
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.56
Debt to NOPAT
0.49 0.51 0.58 0.63 0.63 0.61 0.60 0.57 0.67 0.68
Net Debt to NOPAT
0.39 0.41 0.48 0.53 0.49 0.40 0.36 0.30 0.52 0.50
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.68
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-46 -80 -264 -290 -337 -466 -397 -444 -729 -405
Operating Cash Flow to CapEx
20,018.33% 11,725.24% 47,381.79% 41,206.63% 18,647.04% 9,979.30% 4,837.98% 17,834.69% 45,566.80% 31,443.13%
Free Cash Flow to Firm to Interest Expense
-10.37 -13.21 -38.08 -39.25 -42.89 -58.59 -50.44 -56.55 -63.61 -49.72
Operating Cash Flow to Interest Expense
38.78 28.51 26.64 22.68 24.83 27.09 27.59 24.04 20.01 27.81
Operating Cash Flow Less CapEx to Interest Expense
38.58 28.27 26.59 22.63 24.70 26.82 27.02 23.91 19.96 27.72
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.18 0.17 0.17 0.17 0.17 0.18 0.18 0.19 0.18 0.18
Fixed Asset Turnover
62.99 62.57 50.08 37.90 33.54 35.47 36.00 31.61 29.05 29.04
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
4,715 4,883 5,070 5,155 5,230 5,524 5,648 5,802 6,135 6,098
Invested Capital Turnover
0.22 0.21 0.20 0.20 0.20 0.21 0.21 0.21 0.21 0.21
Increase / (Decrease) in Invested Capital
224 227 435 462 515 641 578 647 905 573
Enterprise Value (EV)
3,959 4,360 4,572 5,273 5,286 5,803 6,580 6,219 7,215 6,145
Market Capitalization
3,617 4,020 4,219 4,919 4,961 5,523 6,322 5,994 6,831 5,782
Book Value per Share
$39.87 $41.43 $43.01 $44.13 $44.94 $47.79 $49.44 $50.43 $53.09 $52.76
Tangible Book Value per Share
$39.87 $41.43 $43.01 $44.13 $44.34 $47.11 $48.76 $49.77 $52.43 $52.01
Total Capital
4,715 4,883 5,070 5,155 5,230 5,524 5,648 5,802 6,135 6,098
Total Debt
421 421 421 421 422 422 422 422 494 494
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 494
Net Debt
341 340 352 353 325 280 258 225 384 362
Capital Expenditures (CapEx)
0.86 1.47 0.39 0.41 1.05 2.16 4.48 1.06 0.50 0.72
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)
421 421 421 421 422 422 422 422 494 494
Total Depreciation and Amortization (D&A)
4.94 4.49 3.90 4.25 5.48 5.80 5.93 6.60 6.77 6.71
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.67 $1.38 $1.60 $1.62 $1.68 $1.66 $1.72 $1.93 $1.67 $1.60
Adjusted Weighted Average Basic Shares Outstanding
106.87M 107.21M 106.94M 106.25M 105.98M 106.22M 105.70M 105.66M 105.27M 105.39M
Adjusted Diluted Earnings per Share
$1.66 $1.38 $1.59 $1.61 $1.66 $1.64 $1.70 $1.91 $1.65 $1.59
Adjusted Weighted Average Diluted Shares Outstanding
107.34M 107.65M 107.59M 107.09M 107.03M 107.13M 106.77M 106.78M 106.55M 106.55M
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
107.71M 108.10M 107.26M 106.99M 106.76M 106.87M 106.67M 106.25M 106.21M 103.84M
Normalized Net Operating Profit after Tax (NOPAT)
178 147 171 172 178 175 182 204 176 168
Normalized NOPAT Margin
69.20% 65.79% 68.52% 68.15% 61.74% 60.61% 62.55% 66.74% 57.74% 54.71%
Pre Tax Income Margin
81.97% 77.23% 80.74% 82.81% 72.66% 70.15% 73.58% 78.41% 68.03% 63.53%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
47.40 28.62 29.02 28.31 26.67 25.52 27.19 30.48 18.12 23.92
NOPAT to Interest Expense
40.01 24.38 24.63 23.29 22.66 22.05 23.11 25.94 15.38 20.60
EBIT Less CapEx to Interest Expense
47.20 28.37 28.97 28.25 26.53 25.25 26.62 30.34 18.07 23.83
NOPAT Less CapEx to Interest Expense
39.82 24.14 24.57 23.24 22.53 21.78 22.54 25.81 15.33 20.51
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
10.21% 11.08% 13.37% 15.17% 15.62% 15.25% 15.42% 15.18% 15.62% 16.18%
Augmented Payout Ratio
29.50% 22.86% 19.38% 22.80% 24.00% 25.40% 24.32% 22.68% 23.76% 31.48%

Frequently Asked Questions About Essent Group's Financials

When does Essent Group's financial year end?

According to the most recent income statement we have on file, Essent Group's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Essent Group's net income changed over the last 9 years?

Essent Group's net income appears to be on an upward trend, with a most recent value of $729.40 million in 2024, rising from $157.33 million in 2015. The previous period was $696.39 million in 2023.

How has Essent Group revenue changed over the last 9 years?

Over the last 9 years, Essent Group's total revenue changed from $353.29 million in 2015 to $1.21 billion in 2024, a change of 241.8%.

How much debt does Essent Group have?

Essent Group's total liabilities were at $1.51 billion at the end of 2024, a 13.9% increase from 2023, and a 331.0% increase since 2015.

How much cash does Essent Group have?

In the past 9 years, Essent Group's cash and equivalents has ranged from $24.61 million in 2015 to $141.79 million in 2023, and is currently $131.48 million as of their latest financial filing in 2024.

How has Essent Group's book value per share changed over the last 9 years?

Over the last 9 years, Essent Group's book value per share changed from 12.08 in 2015 to 52.76 in 2024, a change of 336.7%.

Remove Ads


This page (NYSE:ESNT) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners