NASDAQ: GBLI - Global Indemnity Group, LLC

Yield per half year: +8.95%
Dividend yield: +3.86%
Sector: Financials

Reporting Global Indemnity Group, LLC

Capitalization

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.7093 0.5224 0.6496 0.5883 0.5072 0.4148 0.3765 0.4271 0.4384 0.4733 0.4328 -2.87
Выручка, млрд $
0.539 0.535 0.486 0.499 0.604 0.584 0.6473 0.6285 0.5281 0.5281 0.5984 -2.65
Чистая прибыль, млрд $
0.041 0.05 -0.01 -0.057 0.07 -0.021 0.0049 -0.00085 0.0254 0.0254 0.0157 -18.35
EV, млрд $
0.8295 0.6219 -0.5118 -0.4578 -0.4936 -0.7174 0.488 0.3188 0.3888 0.3888 -0.0031 -195.34
EBIT, млрд $
0.0377 0.0565 0.0069 -0.0562 0.1018 -0.0133 0.0433 0.005 0.033 0.0268 0.0340 -20.17
EBITDA, млрд $
0.038 0.0539 -0.0035 -0.0689 0.0889 -0.0221 0.0227 0.0134 0.0392 0.033 0.0284 -15.11
Баланс стоимость, млрд $
0.3184 0.3683 0.2758 0.6291 0.7268 0.7183 0.7066 0.6262 0.6488 0.6488 0.6853 -2.24
FCF, млрд $
0.004 -0.024 -0.024 0.042 0.032 0.033 0.0908 0.0442 0.0429 0.0429 0.0486 6.04
Операционный денежный поток, млрд $
0.0038 -0.0244 -0.0237 0.0421 0.0324 0.0327 0.0908 0.0442 0.0429 0.0429 0.0486 5.77
Операционная прибыль, млрд $
0.0377 0.0565 0.0069 -0.0562 0.1018 -0.0291 0.0328 -0.0034 0.0355 0.033 0.0275 -19.00
Операционные расходы, млрд $
0.506 0.487 0.496 0.575 0.523 0.6127 0.0272 -0.6075 0.5281 0.204 0.2167 0.19
CAPEX, млрд $
0.0054 0.1137 0.1137 0.0409 0.0015 0.0095 0.0241 0.0257 0.1341 0.1341 0.0390 145.62


Balance sheet

IFRS
Reporting Annual Quarterly
2010 2011 2012 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.067 0.0751 1.46 1.33 1.3 1.26 0.0406 0.0388 0.038 0.038 0.5355 -50.66
Short Term Investments $
1.45 1.36 1.38 1.24 1.25 1.19 1.2 1.25 1.29 0.6601 1.24 0.63
Long term investments $
1.44 1.45 1.43 1.46 1.41 1.56 1.39 1.3 1.27 1.31 1.37 -3.43
Total Receivables $
0.2098 0.2359 0.2013 0.213 0.213 0.1981 0.2283 0.2545 0.1865 0.1865 0.2161 -2.62
Total Current Assets $
0.1563 0.1672 0.1588 1.55 1.51 1.46 1.51 1.54 0.038 0.9066 1.21 -52.12
Чистые активы, млрд $
0.7499 0.798 0.7184 1.42 1.51 1.46 1.51 0.0117 0.1904 1.54 0.9364 -33.91
Активы, млрд $
1.96 1.97 2 1.96 2.08 1.9 2.01 1.8 1.73 1.74 1.90 -3.62
Short Term Debt $
0.1747 0.0756 0.0115 0.008 0.0041 0.0103 0.000126 0.1455 0.8497 0.0157 0.2019 190.60
Long Term Debt $
0.121 0.1029 0.0849 0.172 0.1631 0.2947 0.2886 0.2966 0.1263 0.1264 0.2265 -15.57
Задолженность, млрд $
1.21 1.17 1.28 1.33 1.35 1.19 0.1455 1.17 1.08 1.09 0.9871 -4.36
Чистый долг, млрд $
0.1203 0.0996 0.2283 0.1891 0.2524 0.0589 0.0672 -0.0231 -0.0253 -0.0253 0.0660 -163.13
Долг, млрд $
0.1873 0.1747 0.2947 0.2886 0.2966 0.1263 0.1595 0.0157 0.0127 0.0127 0.1222 -46.75
Interest income $
0.0049 0.0089 0.0169 0.0197 0.02 0.0141 32.49
Расходы на обслуживание долга $
0.0049 0.0089 0.0169 0.0197 0.0158 0.0105 0.003 0.003 0.0000 0.0000 0.0104 -31.37
Чист. проц. доходы, млрд $
-0.0089 -0.0169 0.0197 0.02 -0.0158 -0.0105 -0.003 0.0000 0.0021 -168.63
Goodwill $
0.0048 0.0065 0.0065 0.0065 0.0065 0.0065 0.0065 0.0054 0.0048 0.0048 0.0056 -5.88
Амортизация, млрд $
0.0053 0.0063 0.0065 0.007 0.0071 0.007 0.0104 0.0084 0.0062 0.0062 0.0078 -2.67
Себестоимость, млрд $
0.0244 0.0173 0.0257 0.0298 0.0189 0.042 0.0272 0.0244 0.0234 0.0234 0.0272 4.36
Товарно материальные запасы $
-1.91 -1.95 -1.92 -0.4713 0.3415 0.3692 0.4386 0.4434 0.1402 0.1402 0.3466 -16.31


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.69 2.84 -0.55 -4.02 4.88 -1.48 0.34 -0.0587 1.86 1.86 1.11 -17.54
Цена акции ао 38.21 42.02 36.23 29.63 26.12 23.31 32.24 36 35.68 35.68 30.67 6.44
Число акций ао, млн 25 18 17 14 14 14 14 14.48 13.67 13.67 14.03 -0.48
FCF/акцию -4.4 -3.63 -1.48 2.99 2.26 2.29 6.19 3.05 3.14 3.14 3.39 6.80


Efficiency

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 5 6.44 -1.26 -8.42 10.33 -2.94 0.76 -0.1275 3.99 3.92 -47.64 2.40 -17.32
ROA, % 2.13 2.54 -0.48 -2.86 3.47 -1.06 0.47 -0.0446 1.44 1.46 10.63 0.8551 -16.13
ROIC, % 7.76 7 5.17 6.16 0.64 -4.58 8.52 -2.49 3.52 2.16 6.57 1.43 -186.04
ROS, % 1.41 -11.27 16.84 -2.28 6.38 -0.1352 4.81 4.81 4.81 4.81 26.51 4.13 -5.49
ROCE, % 7.08 0.9544 -6.13 9.94 -0.6993 2.32 0.2838 3.77 4.13 4.13 -48.11 1.96 -242.65
Ebit margin, % 13.22 -2.28 6.38 0.7915 6.24 5.07 5.07 3.24 -217.33
Рентаб EBITDA, % 10.09 -0.73 -13.81 14.7 -3.78 2.27 2.13 7.42 6.24 6.24 32.94 2.86 -210.54
Чистая рентаб, % 7.7 9.33 -1.97 -11.36 11.58 -3.6 0.83 -0.1352 4.81 4.81 26.51 2.70 -16.11
Operation Margin, % 1.41 -11.27 16.84 -4.99 4.84 -0.5446 6.72 6.24 6.24 6.24 31.28 4.70 5.21
Чистая процентная маржа, % 11.86 19.33 18.83 7.7 9.33 -1.97 -11.36 11.58 -3.63 -0.38 22.37 0.7900 -182.80
Доходность FCF, % 15.44 -15.92 -11.81 -3.71 6.09 1.99 1.93 21.95 12.55 9.78 9.64 37.50


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
29.6 21.2 14.3 -8.33 5.71 62.1 76.47 19.88 16.28 16.28 25.68 36.09 23.31
P/BV
0.5 0.9 0.7 0.7 0.6 0.6 0.54 0.546 0.6383 0.6383 -12.14 0.5849 1.25
P/S
1.6 1.3 1.5 1.1 0.8 0.7 0.59 0.544 0.7841 0.7841 6.65 0.6836 -0.40
P/FCF
-22.53 11.22 12.34 12.31 4 7.97 10.71 11.04 11.04 11.04 19.68 8.95 22.51
E/P
-0.0141 -0.1059 0.1688 -0.0583 0.0709 -0.0024 0.058 0.0537 0.0537 0.0537 0.05 0.0468 -5.41
EV/EBIT
8.47 -35.1 10.07 64.08 11.79 14.52 14.52 14.52 23.00 7.59
EV/EBITDA
12.84 10.83 -214.68 -9.65 7.45 -20.89 28.31 23.84 9.92 11.79 19.23 9.73 5.89
EV/S
1.87 1.46 1.12 0.719 0.8955 0.5072 0.7362 0.7362 0.7362 0.7362 6.88 0.7223 -3.84
EV/FCF
-36.07 22.34 82.05 60.37 6.69 7.21 9.07 9.07 9.07 9.07 24.45 8.22 6.28
Debt/EBITDA
22.65 -5.95 3.34 -5.72 2.71 1.17 0.325 0.3861 0.3861 0.3861 2.24 0.9954 -32.28
Netdebt/Ebitda
-64.39 -2.8 2.96 -2.67 3.88 -1.73 -0.6459 -0.7673 -0.7673 -0.7673 1.03 -0.0061 -172.31
Debt/Ratio
0.64 0.68 0.65 0.62 0.75 0.0087 0.0074 0.0073 0.0073 0.0073 0.39 0.1561 -60.40
Debt/Equity
1.79 2.12 1.86 1.65 1.85 0.0251 0.0196 0.0083 0.0083 0.0083 8.08 0.3823 -66.09
Debt/Net Income
-31.69 -5.16 4.38 -6.02 9.26 -18.47 0.5007 0.5007 0.5007 0.5007 3.29 -1.5416 -44.21
PEG
13.28 13.28 13.28 0.00
Бета
0.26 0.41 -1.01 0.9498 -0.6132 -0.6132 0.65 -0.0007 -218.72
Индекс Альтмана
0.94 0.76 1.2 0.66 0.6213 0.6145 -39.43 -35.7 -35.7 -35.7 25.62 -21.9188 -324.84


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0985 0.014 0.014 0.0142 0.0144 0.0149 0.0148 0.0147 0.0147 0.0151 0.0147 0.41
Дивиденд
1 1 1 1 1 1 1.75 1.75 1.15 11.84
Див доход, ао, %
2.76 3.37 3.5 3.84 4.29 3.1 3.92 3.86 1.60 3.73 2.29
Дивиденды / прибыль, %
237.43 28.13 -146.86 -24.74 20.31 217.4 294.12 -1728 57.76 57.76 56.24 -227.6820 23.25


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2021 2022 2023 2024 CAGR 5
Персонал, чел
390 390 355 266 -9.12