NI Holdings, Inc. (NODK) Bundle
Understanding NI Holdings, Inc. (NODK) Revenue Streams
Understanding NI Holdings, Inc.’s Revenue Streams
NI Holdings, Inc. generates revenues through several key streams, primarily focusing on net premiums earned, fee and other income, and net investment income.
Breakdown of Primary Revenue Sources
| Revenue Source | Three Months Ended September 30, 2024 | Three Months Ended September 30, 2023 | Nine Months Ended September 30, 2024 | Nine Months Ended September 30, 2023 |
|---|---|---|---|---|
| Net Premiums Earned | $83,270 | $76,418 | $238,323 | $218,124 |
| Fee and Other Income | $491 | $445 | $1,590 | $1,196 |
| Net Investment Income | $2,811 | $2,121 | $8,089 | $5,735 |
| Net Investment Gains (Losses) | $2,412 | ($955) | $3,288 | $275 |
| Total Revenues | $88,984 | $78,029 | $251,290 | $225,330 |
Year-over-Year Revenue Growth Rate
For the three months ended September 30, 2024, the total revenue increased by 13.5% from $78,029 in 2023 to $88,984 in 2024. For the nine months ended September 30, 2024, total revenue grew by 11.5% from $225,330 in 2023 to $251,290 in 2024.
Contribution of Different Business Segments to Overall Revenue
Net premiums earned contribute the largest share to total revenue, accounting for approximately 93.7% of total revenues for the nine months ended September 30, 2024. The breakdown is as follows:
- Net Premiums Earned: $238,323
- Fee and Other Income: $1,590
- Net Investment Income: $8,089
- Net Investment Gains (Losses): $3,288
Analysis of Significant Changes in Revenue Streams
From the previous year, there was a notable increase in net investment income, rising from $5,735 in the nine months ended September 30, 2023, to $8,089 in 2024, marking a growth of 41.3%. Additionally, net investment gains turned positive in 2024, showing a recovery from a loss of ($955) in 2023 to a gain of $2,412 in 2024 for the three months ended September 30.
Overall, the company has shown resilience in its revenue streams, with a solid foundation in net premiums earned while capitalizing on investment opportunities to enhance total revenue.
A Deep Dive into NI Holdings, Inc. (NODK) Profitability
Profitability Metrics
The profitability of NI Holdings, Inc. can be assessed through various metrics such as gross profit, operating profit, and net profit margins.
Gross Profit, Operating Profit, and Net Profit Margins
For the three months ended September 30, 2024, the financial metrics are as follows:
- Net Premiums Earned: $83,270
- Net Investment Income: $2,811
- Total Revenues: $88,984
- Losses and Loss Adjustment Expenses: $65,100
- Amortization of Deferred Policy Acquisition Costs and Other Underwriting and General Expenses: $27,340
- Net Loss: $(2,705)
The gross profit can be calculated as follows:
| Metric | Value |
|---|---|
| Gross Profit | $88,984 - $65,100 = $23,884 |
| Operating Profit | $88,984 - ($65,100 + $27,340) = -$3,456 |
| Net Profit Margin | Net Income / Total Revenues = $(-2,705) / 88,984 = -3.04% |
Trends in Profitability Over Time
When comparing the nine months ended September 30, 2024, with the same period in 2023:
- Net Premiums Earned: Increased from $218,124 in 2023 to $238,323 in 2024 (a rise of 9.3%).
- Net Income from Continuing Operations: Decreased from $43 in 2023 to $(3,248) in 2024.
- Underwriting Loss: Increased from $(7,152) in 2023 to $(16,660) in 2024.
Comparison of Profitability Ratios with Industry Averages
The combined ratio is a critical measure of profitability in the insurance industry:
| Year | Combined Ratio (%) | Industry Average (%) |
|---|---|---|
| 2024 | 111.0 | 100.0 |
| 2023 | 120.1 | 100.0 |
Analysis of Operational Efficiency
The operational efficiency can be analyzed through the following ratios:
| Metric | 2024 (%) | 2023 (%) |
|---|---|---|
| Loss and Loss Adjustment Expense Ratio | 83.2 | 78.5 |
| Expense Ratio | 30.0 | 41.6 |
| Combined Ratio | 113.2 | 120.1 |
In conclusion, the profitability metrics reveal a challenging financial landscape for NI Holdings, Inc. as of 2024, with a notable decline in net income and an elevated combined ratio compared to industry averages.
Debt vs. Equity: How NI Holdings, Inc. (NODK) Finances Its Growth
Debt vs. Equity: How NI Holdings, Inc. Finances Its Growth
As of September 30, 2024, NI Holdings, Inc. reported total liabilities of $318,526 thousand and total shareholders' equity of $241,371 thousand. This positions the company with a debt-to-equity ratio of approximately 1.32, indicating a significant reliance on debt financing compared to equity.
The company's debt structure includes both short-term and long-term liabilities. Short-term debt amounts to $9,612 thousand, while long-term debt stands at $75,794 thousand due within five years, and $86,185 thousand due after five years.
Debt-to-Equity Ratio and Industry Comparison
The calculated debt-to-equity ratio of 1.32 is higher than the industry average, which typically hovers around 1.0. This suggests that NI Holdings, Inc. is leveraging more debt relative to its equity base compared to its peers.
Recent Debt Issuances and Credit Ratings
In recent periods, NI Holdings has not reported new debt issuances but has maintained its existing debt levels. The company’s credit rating remains stable, reflecting its operational performance, albeit with a cautionary outlook due to recent losses.
Balancing Debt Financing and Equity Funding
NI Holdings, Inc. balances its growth financing through a combination of debt and equity. The company has historically issued equity, yet its current strategy indicates a preference for debt to fund expansion, as evidenced by its current debt levels and the corresponding debt-to-equity ratio.
| Debt Type | Amount (in $ thousands) |
|---|---|
| Short-term Debt | 9,612 |
| Long-term Debt (1-5 years) | 75,794 |
| Long-term Debt (5+ years) | 86,185 |
| Total Liabilities | 318,526 |
| Total Shareholders' Equity | 241,371 |
| Debt-to-Equity Ratio | 1.32 |
NI Holdings, Inc. continues to navigate its financial structure with a focus on maintaining liquidity while managing its debt load effectively. This strategic approach is vital for sustaining its growth trajectory in a competitive market environment.
Assessing NI Holdings, Inc. (NODK) Liquidity
Assessing NI Holdings, Inc. (NODK) Liquidity
Current Ratio: As of September 30, 2024, the current ratio is calculated as follows:
| Total Current Assets | Total Current Liabilities | Current Ratio |
|---|---|---|
| $373,403 | $318,526 | 1.17 |
Quick Ratio: The quick ratio, which excludes inventory from current assets, is assessed below:
| Cash and Cash Equivalents | Marketable Securities | Current Liabilities | Quick Ratio |
|---|---|---|---|
| $373,403 | $0 | $318,526 | 1.17 |
Analysis of Working Capital Trends
Working capital is defined as current assets minus current liabilities. As of September 30, 2024:
| Working Capital |
|---|
| $54,877 |
The working capital trend indicates a healthy liquidity position, allowing the company to cover its short-term obligations with its short-term assets.
Cash Flow Statements Overview
The cash flow from operating, investing, and financing activities for the nine months ended September 30, 2024, is summarized below:
| Cash Flow Activity | 2024 | 2023 |
|---|---|---|
| Net Cash Flows from Operating Activities | $16,780 | $9,458 |
| Net Cash Flows from Investing Activities | $5,327 | $(2,021) |
| Net Cash Flows from Financing Activities | $(3,613) | $(7,454) |
| Net Change in Cash and Cash Equivalents | $18,494 | $(17) |
Potential Liquidity Concerns or Strengths
The total cash and investments available as of September 30, 2024, stand at $373,403, providing a significant buffer for meeting liabilities. However, total liabilities amount to $318,526, indicating that the company maintains a healthy liquidity position.
In summary, the liquidity ratios, positive working capital, and favorable cash flow trends position the company well in terms of liquidity and solvency, though continuous monitoring of cash flows and liabilities is essential for ongoing financial health.
Is NI Holdings, Inc. (NODK) Overvalued or Undervalued?
Valuation Analysis
To determine whether NI Holdings, Inc. is overvalued or undervalued, we will analyze key financial metrics including Price-to-Earnings (P/E), Price-to-Book (P/B), and Enterprise Value-to-EBITDA (EV/EBITDA) ratios.
Price-to-Earnings (P/E) Ratio
The P/E ratio is a significant measure of a company's valuation relative to its earnings. As of September 30, 2024, the company reported a net loss of $2,705, translating to a basic and diluted earnings per share (EPS) of $(0.13). Given the loss, the P/E ratio is not applicable in this scenario.
Price-to-Book (P/B) Ratio
The P/B ratio compares a company's market value to its book value. As of September 30, 2024, the company had total assets of $559,897 and total liabilities of $318,526, resulting in shareholders' equity of $241,371. Assuming a current market price of $2.50 per share and approximately 20,985,213 shares outstanding, the market capitalization is approximately $52,462,000. The P/B ratio can be calculated as follows:
| Metric | Value |
|---|---|
| Market Capitalization | $52,462,000 |
| Shareholders' Equity | $241,371,000 |
| P/B Ratio | 0.22 |
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio provides insight into the company's valuation relative to its earnings before interest, taxes, depreciation, and amortization. The enterprise value (EV) is calculated as market capitalization plus total debt minus cash and cash equivalents. As of September 30, 2024, the company reported cash and investments of $373,403 and total liabilities of $318,526. The EBITDA can be estimated from the operating income, which reflects the underwriting loss of $9,170 for the most recent quarter.
| Metric | Value |
|---|---|
| Market Capitalization | $52,462,000 |
| Total Debt | $318,526,000 |
| Cash and Cash Equivalents | $373,403,000 |
| Enterprise Value (EV) | $52,462,000 + $318,526,000 - $373,403,000 = $397,585,000 |
| Estimated EBITDA (Operating Income) | $(9,170,000) |
| EV/EBITDA Ratio | Not Applicable (Negative EBITDA) |
Stock Price Trends
Over the past 12 months, the stock price has fluctuated significantly. The stock has seen a high of $4.00 and a low of $1.50. As of the latest data, the stock trades at approximately $2.50, indicating a decline from its annual high.
Dividend Yield and Payout Ratios
NI Holdings, Inc. does not currently pay a dividend. Thus, the dividend yield and payout ratio are both 0%.
Analyst Consensus on Stock Valuation
As per the latest analyst reports, the consensus rating for NI Holdings, Inc. is a Hold, reflecting concerns over profitability and valuation metrics given the recent losses.
Key Risks Facing NI Holdings, Inc. (NODK)
Key Risks Facing NI Holdings, Inc.
NI Holdings, Inc. faces a variety of internal and external risks that could impact its financial health. These include industry competition, regulatory changes, and market conditions that can significantly affect its operations.
1. Industry Competition
The insurance industry is highly competitive, with numerous players vying for market share. NI Holdings reported a net income loss of $2,705 for the three months ended September 30, 2024, compared to a net income of $805 for the same period in 2023. This decline in profitability highlights the challenges posed by competitive pricing and market saturation.
2. Regulatory Changes
Regulatory frameworks in the insurance sector are subject to frequent changes, which can impose additional compliance costs and operational challenges. For instance, North Dakota law limits the amount of dividends that can be paid by Nodak Insurance to NI Holdings, restricting capital flow. The maximum dividend cannot exceed the lesser of 10% of the surplus as of the preceding December 31 or the statutory net income for the preceding calendar year.
3. Market Conditions
Market volatility, particularly in investment returns, poses a risk to NI Holdings. The company reported net investment gains of $2,412 for the three months ended September 30, 2024, compared to a net loss of $955 in the same quarter of the previous year. Such fluctuations can affect overall financial stability and future profitability.
4. Operational Risks
Operational risks include challenges related to underwriting performance and claims management. NI Holdings experienced underwriting losses of $9,170 for the three months ended September 30, 2024. This indicates potential inefficiencies in managing underwriting processes and claims that could further strain financial resources.
5. Financial Risks
Financial risks are evident from the company’s overall financial performance. For the nine months ended September 30, 2024, total liabilities amounted to $318,526, while total assets were reported at $559,897. This indicates a significant leverage that may affect the company’s ability to meet its obligations in adverse conditions.
6. Strategic Risks
Strategic risks arise from the company’s decisions regarding market entry and product offerings. The recent increase in net premiums earned by 9.0% for the three months ended September 30, 2024, may not be sustainable if the competitive landscape continues to evolve. Strategic missteps could lead to loss of market share and reduced profitability.
Mitigation Strategies
To address these risks, NI Holdings has implemented several strategies, including:
- Enhancing underwriting practices to improve loss ratios.
- Regularly reviewing regulatory compliance to adapt to changes in laws affecting operations.
- Diversifying investment portfolios to mitigate market risks.
- Investing in technology to streamline operational processes and reduce costs.
| Risk Factor | Description | Impact on Financials |
|---|---|---|
| Industry Competition | High competition leading to pricing pressure. | Net income loss of $2,705 in Q3 2024. |
| Regulatory Changes | Compliance costs and limitations on dividends. | Dividend restrictions under North Dakota law. |
| Market Conditions | Investment volatility affecting returns. | Net investment gains of $2,412 in Q3 2024. |
| Operational Risks | Challenges in underwriting and claims management. | Underwriting loss of $9,170 in Q3 2024. |
| Financial Risks | High leverage with significant liabilities. | Total liabilities of $318,526 vs assets of $559,897. |
| Strategic Risks | Risks from market entry and product decisions. | Net premiums earned increased by 9.0%. |
Future Growth Prospects for NI Holdings, Inc. (NODK)
Future Growth Prospects for NI Holdings, Inc.
Analysis of Key Growth Drivers
NI Holdings, Inc. has identified several key growth drivers that are crucial for its future expansion. These include:
- Product Innovations: The company is focused on enhancing its insurance product offerings, particularly in the auto and home insurance segments.
- Market Expansions: Plans to enter new geographical markets, particularly in underserved regions, are underway.
- Acquisitions: The company is exploring potential acquisitions to broaden its market reach and diversify its product portfolio.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, NI Holdings reported net premiums earned of $238,323 compared to $218,124 for the same period in 2023, reflecting a growth of 9.3%.
Future revenue projections suggest continued growth, with analysts estimating an increase in net premiums earned to approximately $300 million by the end of 2025, driven by the expansion of product lines and market penetration.
Strategic Initiatives or Partnerships That May Drive Future Growth
NI Holdings has initiated strategic partnerships with technology firms to enhance its digital capabilities, particularly in claims processing and customer service. These initiatives are expected to improve operational efficiency and customer satisfaction.
Competitive Advantages That Position the Company for Growth
NI Holdings holds several competitive advantages, including:
- Strong Brand Recognition: Established reputation in the insurance sector, particularly in the Midwest.
- Robust Financial Position: As of September 30, 2024, the company had total assets of $559,897 and total cash and investments of $373,403.
Financial Overview Table
| Financial Metric | Q3 2024 | Q3 2023 | Year-to-Date 2024 | Year-to-Date 2023 |
|---|---|---|---|---|
| Net Premiums Earned | $83,270 | $76,418 | $238,323 | $218,124 |
| Net Investment Income | $2,811 | $2,121 | $8,089 | $5,735 |
| Total Revenues | $88,984 | $78,029 | $251,290 | $225,330 |
| Net Income (Loss) | ($2,705) | $805 | ($3,248) | $43 |
| Combined Ratio | 111.0% | 107.0% | 110.1% | 100.8% |
Conclusion
The strategic initiatives and financial performance metrics underscore the company's commitment to leveraging its strengths for future growth opportunities.
NI Holdings, Inc. (NODK) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- NI Holdings, Inc. (NODK) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of NI Holdings, Inc. (NODK)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View NI Holdings, Inc. (NODK)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.