NYSE: HIPO - Hippo Holdings Inc.

Yield per half year: -14.3%
Dividend yield: 0.00%
Sector: Financials

Reporting Hippo Holdings Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			1.07	0.4336	0.2885		0.2544	0.5974	-35.40
Выручка, млрд $	0.0347	0.052	0.091	0.1197	0.2097	0.3721	0.3721	0.1689	48.23
Чистая прибыль, млрд $	-0.0831	-0.142	-0.371	-0.3265	-0.2731	-0.0405	-0.0405	-0.2306	-22.19
EV, млрд $	-0.0233	-0.1793	0.296	0.1094	0.0955	0.4665	0.4665	0.1576	-221.07
EBIT, млрд $	-0.0789	-0.1173	-0.1718	-0.3252	-0.2625		-0.2924	-0.1911	27.18
EBITDA, млрд $	-0.0041	-0.1106	-0.1719	-0.31	-0.2427		-0.2726	-0.1679	126.18
Баланс стоимость, млрд $	-0.1151	-0.2566	-0.628	0.5899	0.3779	0.3621	0.3621	0.0891	-207.13
FCF, млрд $	-0.03	-0.074	-0.142	-0.1812	-0.1391	0.0472	0.0472	-0.0978	-191.40
Операционный денежный поток, млрд $	-0.0291	-0.0654	-0.1245	-0.1615	-0.0924	0.0475	0.0475	-0.0793	-193.80
Операционная прибыль, млрд $	-0.0789	-0.1173	-0.3672	-0.3296	-0.0019	0.2195	0.2195	-0.1193	-213.35
Операционные расходы, млрд $	0.1177	0.1948	0.4584	0.2308	0.2116	0.1526	0.1526	0.2496	-4.77
CAPEX, млрд $	0.0009	0.009	0.017	0.0197	0.0467	0.0003	0.0003	0.0185	-49.35

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	0.1085	0.0843	0.0464	0.0335	0.0265	0.3456	0.3788	0.4056	0.2984	0.2004					0.3258	-10.33
Выручка, млрд $					0.0307	0.0358	0.0398	0.0477	0.0577	0.0645	0.0851	0.0896	0.0955	0.1019	0.0873	9.58
Чистая прибыль, млрд $					-0.1275	-0.0605	-0.0681	-0.1078	-0.0531	-0.0423	-0.0357	-0.0405	-0.0085	0.0442	-0.0166	-200.88
EV, млрд $					0.1473	0.1129	0.1975	0.201	-0.000595	0.0479	0.174	0.1855	0.2431	0.4665	0.2234	57.65
EBIT, млрд $			-0.0664	-0.0729	-0.1288	-0.0615	-0.0692	-0.1128	-0.0583	-0.003	-0.0411	-0.0457			-0.0522	-16.53
EBITDA, млрд $				-0.0694	-0.125	-0.0575	-0.0649	-0.1076	-0.0534	0.0024	-0.0355	-0.0398	-0.0052		-0.0263	-37.24
Баланс стоимость, млрд $					-0.898	0.5899	0.5383	0.4456	0.407	0.3779	0.3512	0.3226	0.3264	0.3621	0.3480	-0.85
FCF, млрд $					-0.0456	-0.0336	-0.0396	-0.0429	-0.0036	-0.053	0.0143	-0.0144	0.0538	-0.0078	-0.0014	-31.83
Операционный денежный поток, млрд $					-0.043	-0.0301	-0.0357	-0.0093	0.0011	-0.0485	0.0177	-0.0106	0.0468	-0.0064	-0.0002	-33.31
Операционная прибыль, млрд $				-0.0315	-0.0438	-0.0615	-0.0692	-0.1076	-0.0534	-0.003	-0.0355	-0.0398	-0.0052		-0.0274	-37.24
Операционные расходы, млрд $					0.1579	0.0858	0.0538	0.0572	0.0515	0.0632	0.06	0.0628	0.0955	0.1019	0.0767	10.03
CAPEX, млрд $					0.0055	0.0035	0.0039	0.0336	0.0047	0.0045	0.0034	0.0038	0.007	0.0014	0.0040	-20.83

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.0233	0.4523	0.791	0.1945	0.1421	0.1976	0.1976	0.3555	-15.26
Short Term Investments $		0.23	0.0091	0.3248	0.2167	0.3733	0.3733	0.2308	10.17
Long term investments $		0.056	0.064	0.4459	0.3488			0.2287	57.98
Total Receivables $	0.0035	0.1925	0.365	0.4483	0.1452	0.167	0.167	0.2636	-2.80
Total Current Assets $	0.142	0.6448	1.15	0.9586	0.1421	0.3646	0.3646	0.6520	-10.78
Чистые активы, млрд $	0.142	-0.1996	0.8596	0.033	0.5383		0.9586	0.2747	30.54
Активы, млрд $	0.1705	0.9794	1.64	1.57	1.52	1.54	1.54	1.45	9.47
Long Term Debt $		0.273						0.2730	0.00
Задолженность, млрд $	0.0182	1.18	0.781	0.9754	1.14	1.18	1.18	1.05	0.00
Чистый долг, млрд $	-0.0233	-0.1793	-0.7756	-0.1656	-0.1273	-0.1876	-0.1876	-0.2871	0.91
Долг, млрд $		0.273	0.299	0.0289	0.0148	0.01	0.01	0.1251	-48.39
Interest income $				0.0024	0.0054			0.0039	50.00
Расходы на обслуживание долга $		0.026	0.1989	0.0025	0.0015		0.0025	0.0572	-50.99
Чист. проц. доходы, млрд $		-0.026	-0.1989	0.0024	0.0054		0.0054	-0.0543	-167.51
Goodwill $	0.0019	0.0478	0.0535					0.0344	204.23
Амортизация, млрд $	0.0789	0.0067	0.011	0.0152	0.0198	0.0232	0.0232	0.0152	28.20
Товарно материальные запасы $		0.0017	0.9364	0.7417	0.9071		0.9071	0.6467	380.62

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $								0.3929	0.1945	0.1889	0.2002	0.2284	0.1951	0.2633	0.2202	0.1912	0.1976	0.2135	0.25
Short Term Investments $								0.2216	0.3248	0.308	0.2891	0.253	0.2167	0.1438	0.1795	0.1525	0.3733	0.2132	11.49
Long term investments $				0.072	0.064	0.4354	0.4543	0.3308	0.4459	0.4314	0.3644	0.33	0.3488					0.3841	-4.79
Total Receivables $								0.4912	0.4393	0.5047	0.5616	0.5338	0.1452	0.5274	0.1674	0.1578	0.5326	0.3061	29.68
Total Current Assets $							1.05	0.6579	0.9586	0.6129	0.5772	0.5623	0.6364	0.6444	0.6504	0.5015		0.5990	-2.26
Чистые активы, млрд $				0.9014	0.8596	0.8055	0.7491	0.635	0.033	0.5383	0.0511	0.0497						0.2614	-39.92
Активы, млрд $								1.63	1.57	1.6	1.68	1.65	0.9078	0.9309	0.9282	1.55	1.54	1.17	11.15
Short Term Debt $		0.0145	0.0166															0.0156	7.00
Long Term Debt $	0.273																	0.2730	0.00
Задолженность, млрд $								0.991	0.9754	0.0527	1.23	1.24	0.5231	0.5761	0.6016	1.22	1.18	0.8202	17.67
Чистый долг, млрд $								-0.3465	-0.1656	-0.1611	-0.183	-0.2125	-0.1803	-0.2499	-0.2079	-0.1801	-0.1876	-0.2012	0.80
Долг, млрд $								0.0212	0.0289	0.0278	0.0172	0.0159	0.0148	0.0134	0.0123	0.0111	0.01	0.0123	-7.54
Interest income $								0.0012	0.001	0.0012	0.0013	0.0015	0.0032					0.0016	26.19
Расходы на обслуживание долга $	0.0218	0.1471		0.0264	0.0424	0.001	0.0003	0.0001	0.0011	0.0003			0.0003					0.0004	0.00
Чист. проц. доходы, млрд $					-0.0424	0.001	0.0003	0.0012	0.001	0.0012	0.0013	0.0015	0.0032	0.0022				0.0019	12.89
Goodwill $	0.0478	0.0478		0.0532	0.0535	0.0535	0.0535											0.0523	2.28
Амортизация, млрд $								0.0038	0.004	0.0043	0.0052	0.0049	0.0054	0.0056	0.0059	0.0059	0.0058	0.0057	1.44
Товарно материальные запасы $							-0.8154	-1.18	0.7417	1.12	1.19	1.17	0.9071	0.5019	0.4918			0.8522	-16.20

Share

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-195.03	-1.63	-1.36	-14.35	-11.58	-1.64		-1.64	-6.1120	0.12
Цена акции ао			10.65	16.61	9.12	26.77	22.08	22.08	17.05	15.70
Число акций ао, млн	0.4261	3	10	22.75	23.58	24.7		24.7	16.81	52.45
FCF/акцию	-70.41	-21.52	-13.03	-7.97	-5.9	1.91		1.91	-9.3020	-161.61

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-5.66	-2.63	-2.94	-4.61	-2.24	-1.75	-1.47	-1.64	-0.3391	1.79			-0.6818	-200.45
Цена акции ао			2.07	1.48	1.16	15	16.33	17.34	12.58	8.3					26.51	22.08	17.36	4.95
Число акций ао, млн	15.48	22.6	22.46	22.64	22.84	23.04	23.2	23.39	23.73	24.15							23.50	0.95
FCF/акцию					-2.12	-1.46	-1.71	-1.83	-0.1517	-2.19	0.5903	-0.5846	2.15	-0.3158			-0.0700	-32.11

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-70.01	141.78	-112.55	-45.05	-56.44	-10.95		-10.95	23.22	-16.6420	-159.92
ROA, %	-48.74	-14.45	-28.33	-20.33	-17.66	-2.64		-2.64	4.05	-16.6820	-28.82
ROS, %	-239.48	-274.03	-403.4	-272.77	-130.23	-10.88	-10.88	-10.88	24.58	-165.6320	-51.45
ROCE, %	-54.5	-11.98	-19.67	-24.38	-17.59		-80.07	-80.07	25.21	-30.7380	46.22
Ebit margin, %	-239.19	-227.13	-402.63	-271.68	-125.18		-78.58	-78.58		-221.0400	-19.13
Рентаб EBITDA, %	-11.82	-214.34	-236.95	-258.98	-115.74		-73.26	-73.26	35.32	-179.8540	-19.32
Чистая рентаб, %	-239.48	-274.22	-407.24	-272.77	-130.23	-10.88		-10.88	24.52	-219.0680	-47.55
Operation Margin, %	-227.38	-277.71	-406.47	-275.36	-0.9061	58.99	58.99	58.99	47.29	-112.9512	-167.98
Чистая процентная маржа, %		-274.22	-407.24					-407.24	25.36	-340.7300	21.86
Доходность FCF, %			-78.84	-159.3	-42.32					-93.4867	-18.73

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-16.24	-8.3	-10.3	-24.19	-10.14	-9.02	-8.52	-10.66	-2.4	12.9		23.22	-3.5400	-207.42
ROA, %					-7.93	-3.78	-4.29	-6.41	-3.19	-3.31	-3.88	-4.36	-0.6873	2.86		4.05	-1.8755	-197.12
ROS, %						-168.99	-171.11	-226	-92.03	-65.58	-41.95	-45.2	-8.9	43.38	-10.88	24.58	-12.7100	-23.66
ROCE, %				-5.25	-9.44	-4.41	-5.07	-25.23	-4.38	-0.2701	-4.59	-6.73			-80.07	25.21	-19.2080	78.81
Ebit margin, %									-101.04	-4.65	-48.3	-51			-78.58		-56.7140	-4.90
Рентаб EBITDA, %					-407.17	-160.61	-163.07	-225.58	-92.55	3.72	-41.72	-44.42	-5.45		-73.26	35.32	-32.2260	-281.50
Чистая рентаб, %					-420.85	-168.99	-171.11	-226	-92.03	-65.58	-41.95	-45.2	-8.9	43.38		24.52	-23.6500	-192.07
Operation Margin, %					-419.54	-171.79	-173.87	-225.58	-92.55	-4.65	-41.72	-44.42	-5.45		58.99	47.29	-7.4500	-266.21
Доходность FCF, %	-116.54	-11.87	-139.54	-102.52	-182.68	-9.72	-10.45	-10.58	-1.21	-26.45							-11.6820	22.17

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-0.4892	0.51	-1.2			0.51	24.91	-0.3931	34.86
P/BV			1.8	0.4634	0.5792	1.79		1.79	5.58	1.16	-0.14
P/S			21.1	2.3	1.06	1.76		1.76	5.40	6.56	-46.26
P/FCF			-1.27	-0.6277	-1.4	-1.83	5.39	5.39	7.53	0.0525	-233.52
E/P			-2.04	-2.87	-0.8309	-1.07	-0.1592	-0.1592	1.16	-1.3940	-39.96
EV/EBIT	0.2807	1.53	-0.8695	-0.3364	-0.3639	-0.1454	-1.6	-1.6		-0.6630	12.97
EV/EBITDA	5.68	1.62	-3.09	-0.3529	-0.3936			-0.156	4.73	0.6927	-158.63
EV/S	-0.6715	-3.47	3.5	0.9141	0.4555	1.25	1.25	1.25	6.08	1.47	-18.61
EV/FCF	0.7767	2.4	-2.25	-0.6038	-0.6867	9.88	9.88	9.88	12.45	3.24	-234.44
Debt/EBITDA		-2.47		-0.0932	-0.061	-0.0543	-0.0367	-0.0367	-5.80	-0.5430	-56.91
Netdebt/Ebitda	5.68	1.31	2.16	0.5342	0.5245	0.6614	0.6882	0.6882	-12.97	0.9137	-20.45
Debt/Ratio		0.2787		0.0184	0.0097	0.0065	0.0065	0.0065	0.19	0.0640	-52.84
Debt/Equity		-1.37		0.049	0.0392	0.0276	3.23	0.0276	8.96	0.3952	-218.71
Debt/Net Income		-1.93		-0.0885	-0.0542	-0.2469	-0.2469	-0.2469	23.77	-0.5133	-33.72
PEG							0.1539	0.1539		0.1539	0.00
Бета			-4.27	0.82	0.1483	5.28	1.75	1.75	0.44	0.7457	-183.66
Индекс Альтмана			0	0	-3.78	-3.06	-2.9	-2.9	4.70	-3.2467	-8.45

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	-1.39	-0.6983	-0.4647	-0.2082	-5.71	-5.56	-3.76	-5.62	-4.74				-15.88			24.91	-7.1120	23.35
P/BV				0.7395	0.4692	0.2311	0.8591	0.5152	0.5932	1.19	1.2	1.28	1.79			5.58	1.21	24.72
P/S				3.58	2.3	2.63	2.47	1.15	1.07	1.64	1.3	1.24	1.76			5.40	1.40	10.47
P/FCF	-8.43	-0.7166	-0.9754	-0.5474	-10.29	-9.57	-9.45	-82.9	-3.78						5.39	7.53	-20.0620	-189.15
E/P	-0.7203	-1.43	-2.15	-4.8	-0.175	-0.1798	-0.2658	-0.1779	-0.2111						-0.1592	1.16	-0.1988	-2.40
EV/EBIT								0.0102	-15.97	-4.23	-4.06				-1.6		-5.1700	-374.86
EV/EBITDA			-0.929	-0.3537	-0.3591	-0.6236	-1.87	0.0021	-0.2143	-0.8967	-1.47	-3.11				4.73	-1.1378	-530.63
EV/S							4.21	-0.0103	0.7427	2.05	2.07	2.55	4.58		1.25	6.08	2.50	-9.42
EV/FCF							-4.69	0.1653	-0.9038	12.17	-12.88	4.52	-59.8		9.88	12.45	-9.2220	-4.08
Debt/EBITDA		-0.2656	-0.3127				-0.1599	-0.2978	6.17	-0.3775	-0.309	-2.13			-0.0367	-5.80	0.6634	-135.88
Netdebt/Ebitda				2.6	2.88	2.48	1.7	3.98	-75.13	7.04	5.22	34.63			0.6882	-12.97	-5.5104	-139.12
Debt/Ratio							0.0102	0.0097	0.0163	0.0144	0.0133	0.0072	0.0065		0.0065	0.19	0.0096	-14.71
Debt/Equity							0.0386	0.0391	0.0392	0.0382	0.0381	0.034	0.0276		3.23	8.96	0.6736	142.90
Debt/Net Income							-0.1596	-0.2994	-0.3499	-0.3754	-0.3037	-1.31	0.2262		-0.2469	23.77	-0.4020	-8.04
PEG															0.1539		0.1539	0.00
Бета														2.37	1.75	0.44	2.06	-14.07
Индекс Альтмана			-0.2183	-0.3714	-0.0073		-0.1506	-0.04						-2.9	-2.9	4.70	-1.1996	230.99

Dividends

IFRS

Reporting Annual

	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Дивиденд				0
Див доход, ао, %	0	0	0	0	2.36
Дивиденды / прибыль, %		0	0	0	42.23

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

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	392	392	590	516	7.11

	CAGR 5

	CAGR 5