NMI Holdings Inc NMIH
41.23
(0.34)
(0.82%)
as of 25 Sep
- Market cap
- $3.1B
- P/E
- 8.0×
Follow NMIH
Growth Flags
show if company had growth for consecutive years
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
9.82 | 47.97 | 10.75 | 13.06 | 10.16 | 8.09 | 6.13 | 7.59 | 8.15 | 8.14 |
P/S ratio |
5.15 | 5.81 | 4.22 | 5.92 | 4.08 | 3.86 | 3.43 | 4.22 | 4.51 | 4.48 |
P/FCF ratio |
10.55 | 17.92 | 8.42 | 11.31 | 7.35 | 5.97 | 5.93 | 7.33 | 7.59 | 7.68 |
P/Operating CF |
32.33 | 40.86 | 24.95 | 32.69 | 46.97 | 42.19 | 56.47 | 81.16 | 81.94 | 51.28 |
P/B ratio |
1.34 | 2.09 | 1.65 | 2.41 | 1.29 | 1.19 | 1.11 | 1.27 | 1.32 | 1.22 |
Price to Tangible BV |
1.35 | 2.10 | 1.66 | 2.42 | 1.29 | 1.20 | 1.12 | 1.27 | 1.33 | 1.22 |
EV/Sales |
5.93 | 6.49 | 4.66 | 6.20 | 4.69 | 4.51 | 4.10 | 4.74 | 5.06 | 5.01 |
EV/EBITDA |
20.91 | 15.60 | 7.83 | 9.77 | 7.82 | 6.28 | 5.01 | 5.98 | 6.42 | 6.58 |
EV/Operating CF |
10.21 | 17.51 | 8.79 | 11.27 | 8.05 | 6.72 | 6.85 | 8.01 | 8.37 | 8.44 |
EV/FCF |
12.15 | 20.02 | 9.30 | 11.84 | 8.46 | 6.98 | 7.09 | 8.24 | 8.52 | 8.58 |
Quick Ratio |
0.34 | 0.23 | 0.30 | 0.46 | 0.72 | 0.50 | 0.46 | 0.66 | 0.53 | 0.49 |
Current Ratio |
0.34 | 0.23 | 0.30 | 0.46 | 0.72 | 0.50 | 0.46 | 0.66 | 0.53 | 0.49 |
Net Debt/EBITDA |
2.75 | 1.64 | 0.74 | 0.44 | 1.02 | 0.91 | 0.82 | 0.66 | 0.70 | 0.69 |
Debt/Assets |
17.19% | 16.08% | 13.44% | 10.68% | 18.15% | 16.10% | 15.74% | 13.52% | 12.39% | 10.86% |
Debt/Equity |
0.30 | 0.28 | 0.21 | 0.16 | 0.29 | 0.25 | 0.25 | 0.21 | 0.19 | 0.16 |
Asset Turnover |
0.16 | 0.21 | 0.28 | 0.31 | 0.25 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 |
Operating CF/Net income |
1.12 | 3.07 | 1.35 | 1.21 | 1.47 | 1.41 | 1.07 | 1.06 | 1.09 | 1.08 |
Capex/Depreciation |
(1.30) | (0.87) | (0.63) | (0.86) | (0.69) | (0.62) | (0.54) | (0.67) | (0.53) | (0.71) |
Interest Coverage |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 14.57% | 4.48% | 17.83% | 21.07% | 14.92% | 15.75% | 18.42% | 18.20% | 17.38% | 16.17% | |
| 8.52% | 2.54% | 10.86% | 14.00% | 9.72% | 10.01% | 11.79% | 11.81% | 11.45% | 10.82% | |
ROIC |
1.25% | 5.21% | 10.33% | 13.08% | 8.33% | 9.84% | 12.00% | 11.58% | 11.23% | 10.54% |
Return on Tangible Assets |
(64.43%) | (17.21%) | (92.42%) | (209.48%) | (364.17%) | (184.29%) | (225.61%) | (450.21%) | (287.17%) | (252.25%) |
Average Days of Receivables |
40.47 | 50.29 | 47.79 | 49.17 | 56.77 | 60.71 | 63.65 | 65.54 | 64.52 | 64.50 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
5.54% | 5.19% | 4.57% | 3.44% | 2.57% | 3.44% | 2.95% | 2.92% | 3.04% | 2.86% |
Graham Net Nets |
(0.47) | (0.32) | (0.28) | (0.15) | (0.34) | (0.39) | (0.43) | (0.33) | (0.33) | (0.34) |
Graham Number |
14.12 | 8.42 | 20.07 | 28.05 | 29.68 | 33.33 | 38.41 | 45.34 | 53.09 | 61.35 |
Earnings Yield |
10.19% | 2.08% | 9.30% | 7.66% | 9.85% | 12.36% | 16.32% | 13.18% | 12.27% | 12.28% |
Free Cash Flow Yield |
9.48% | 5.58% | 11.87% | 8.84% | 13.61% | 16.76% | 16.87% | 13.64% | 13.18% | 13.03% |
Revenue per Share |
2.10 | 3.06 | 4.23 | 5.61 | 5.55 | 5.67 | 6.16 | 7.03 | 8.15 | 9.10 |
Operating CF per Share |
1.22 | 1.13 | 2.24 | 3.08 | 3.24 | 3.80 | 3.69 | 4.16 | 4.93 | 5.40 |
Capex per Share |
(0.19) | (0.14) | (0.12) | (0.15) | (0.16) | (0.14) | (0.12) | (0.11) | (0.09) | (0.09) |
Free Cash Flow per Share |
1.02 | 0.99 | 2.12 | 2.93 | 3.08 | 3.66 | 3.57 | 4.04 | 4.84 | 5.31 |
Cash per Share |
0.81 | 0.32 | 0.39 | 0.61 | 1.63 | 0.90 | 0.52 | 1.17 | 0.68 | 0.57 |
Shareholders Equity per Share |
8.05 | 8.51 | 10.79 | 13.77 | 17.55 | 18.29 | 19.00 | 23.37 | 27.77 | 33.39 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
8.05 | 8.51 | 10.79 | 13.77 | 17.55 | 18.29 | 19.00 | 23.37 | 27.77 | 33.39 |
Free Cash Flow |
60.47 | 59.25 | 137.80 | 198.19 | 240.44 | 313.48 | 302.82 | 333.31 | 386.70 | 412.52 |
Working Capital |
(119.73) | (150.92) | (141.54) | (108.18) | (76.78) | (157.46) | (161.75) | (101.80) | (151.08) | (175.91) |
Capital Expenditures |
(11.47) | (8.51) | (8.06) | (9.96) | (12.16) | (12.24) | (10.57) | (9.37) | (6.90) | (6.78) |
Net Current Asset Value |
(302.91) | (341.40) | (329.24) | (342.28) | (602.75) | (727.47) | (766.61) | (813.84) | (963.17) | (1,080.34) |
EV/EBIT |
27.93 | 17.89 | 8.49 | 10.26 | 8.39 | 6.66 | 5.24 | 6.17 | 6.59 | 6.70 |
Capex to Sales |
0.09 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 |
Net Profit Margin |
51.69% | 12.07% | 39.24% | 45.40% | 39.60% | 47.65% | 55.97% | 55.63% | 55.32% | 55.05% |
Price to Operating Income |
55.71 | 20.11 | 8.54 | 10.35 | 8.10 | 6.30 | 4.76 | 5.92 | 6.33 | 6.34 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.43 | 0.43 | 0.51 | 0.44 | 0.59 | 0.62 | 0.61 | 0.46 | 0.51 | 0.44 |
Cash ROIC |
7.72% | 6.69% | 13.86% | 16.29% | 11.80% | 14.42% | 13.70% | 12.91% | 13.69% | 13.02% |
Accounts Receivable Turnover |
13.12 | 9.39 | 8.99 | 8.70 | 7.32 | 6.55 | 6.09 | 5.93 | 5.94 | 5.89 |
Accounts Payable Turnover |
0.02 | 0.03 | 0.03 | 0.06 | 0.25 | 0.04 | (0.01) | 0.08 | 0.10 | 0.17 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
27,650.28 | 13,351.04 | 13,580.05 | 5,845.43 | 1,670.15 | 9,337.47 | (30,208.17) | 4,880.94 | 3,707.99 | 2,182.34 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
9.44 | 19.45 | 30.59 | 43.52 | 59.21 | 74.03 | 85.97 | 97.62 | 109.52 | 119.95 |
Average Payables |
147.69 | 188.25 | 199.07 | 201.57 | 235.70 | 292.94 | 306.12 | 299.95 | 311.46 | 332.57 |
Average Assets |
751.17 | 867.37 | 993.45 | 1,228.43 | 1,765.74 | 2,308.62 | 2,483.31 | 2,728.27 | 3,145.24 | 3,595.54 |
Average Common Equity |
439.12 | 492.29 | 605.29 | 815.96 | 1,150.01 | 1,467.69 | 1,589.76 | 1,769.87 | 2,071.72 | 2,404.71 |
Columns are period end dates