Brown & Brown, Inc. (BRO) vs CorVel Corp. (CRVL)

Brown & Brown, Inc. and CorVel Corp. are both Insurance Brokers companies. Brown & Brown, Inc. is the larger, with a market value of $20.2B against $3.7B — 5.4× the size. Brown & Brown, Inc. trades at the lower P/E: 16.9× against 33.0×. Brown & Brown, Inc. grew revenue faster over the last twelve months: 34.2% against 7.09%. Brown & Brown, Inc. has the higher net margin (17.6% vs 11.7%) and the lower return on invested capital (5.75% vs 61.8%). Across the 22 metrics below, Brown & Brown, Inc. leads on 15 and CorVel Corp. on 7.

Valuation

Metric BRO CRVL Insurance Brokers median
P/E 16.95 33.04 25.35
P/S 2.95 3.84 2.10
P/B 1.59 9.24 2.81
Price to free cash flow 13.83 33.18 18.44
EV/EBITDA 9.88 19.12 12.36
EV/Sales 3.57 3.58 3.00
Earnings yield 5.90% 3.03% 2.64%
Free cash flow yield 7.23% 3.01% 2.30%

Profitability

Metric BRO CRVL Insurance Brokers median
Gross margin 50.56% 24.79% 42.95%
Operating margin 28.69% 15.37% 15.37%
Net margin 17.57% 11.72% 8.77%
Free cash flow margin 21.33% 11.57% 3.89%
Return on equity 9.85% 30.70% 0.00%
Return on assets 4.30% 17.92% 2.23%
Return on invested capital 5.75% 61.76% 5.27%

Growth

Metric BRO CRVL Insurance Brokers median
Revenue growth (TTM) 34.24% 7.09% 7.09%
EPS growth (last fiscal year) (8.67%) 16.94% —
Revenue growth, 5-year CAGR 17.70% 11.64% 9.30%
Net income growth, 5-year CAGR 17.52% 18.94% 0.00%

Health

Metric BRO CRVL Insurance Brokers median
Debt to equity 0.62 0.00 0.19
Current ratio 2.11 1.94 1.55
Net debt to EBITDA 1.99 (1.33) 0.89

Dividend

Metric BRO CRVL Insurance Brokers median
Dividend yield 0.67% — 1.36%
Payout ratio 0.17 0.00 0.00

Size

Metric BRO CRVL Insurance Brokers median
Market cap 20.19b 3.72b 1.44b

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack