Share count
23Mpeak FY2024
← All companies ← KNSA Manual KNTK → ← KMPR Insurance — Property & Casualty KWY →
KNSL, Kinsale Capital Group Inc.
Insurance — Property & Casualty financial
Kinsale is a property and casualty insurance company that focuses exclusively on the excess and surplus lines market in the U.S., where we can use our underwriting expertise to write coverages for hard-to-place risks.
We sell these insurance products in all 50 states, the District of Columbia, the Commonwealth of Puerto Rico and the U.S.
Using our proprietary technology platform and leveraging the expertise of our highly-experienced employees in our daily operations, we have built a company that is entrepreneurial and highly efficient.
The business
What it sells, where the money comes from, the kind of company it is.
Revenue · FY2025
$1.9B
+18.0% YoY · 32% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $467M +10.2% vs yr-ago qtr
Net income $113M yr-ago $89M
Net margin 24.1% yr-ago 21.1%
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What moves the needle
- Underwriting discipline and the float. What decides it: whether the combined ratio stays below 100% so the policies make money on their own, how large the float is against equity, and what that float earns once it is invested. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Claims run 55% of premiums, with underwriting costs on top. Book value per share, the measure Berkshire is judged on, has compounded about 27% a year across the record. The float runs about 1.6× equity, the leverage that magnifies both the underwriting and the investing. Whether the discipline holds through a soft market, and how the float is invested, are what the 10-K decides.
Every line is arithmetic on the company's filings, shown in full in the sections below.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $142M | $187M | $228M | $316M | $460M | $653M | $845M | $1.2B | $1.6B | $1.9B | $1.9B | RevenueRevenue |
| $134M | $176M | $213M | $283M | $413M | $583M | $794M | $1.1B | $1.4B | $1.6B | $1.6B | Premiums earnedPremiums |
| $7M | $11M | $16M | $20M | $26M | $31M | $51M | $102M | $150M | $192M | $204M | Investment incomeInv. inc. |
| $26M | $25M | $34M | $63M | $88M | $153M | $159M | $308M | $415M | $504M | $527M | Net incomeNet inc. |
| 34% | 35% | 17% | 17% | 12% | 19% | 19% | 20% | 19% | 21% | 20% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $74M | $77M | $104M | $178M | $280M | $407M | $558M | $860M | $976M | $1.0B | $1.1B | Operating cash flowOp. cash |
| $73M | $77M | $103M | $178M | $278M | $405M | $555M | $857M | $970M | $1.0B | $1.1B | Owner earningsOwner earn. |
| 53% | 59% | 60% | 60% | 64% | 56% | 58% | 56% | 57% | 57% | 55% | Loss ratioLoss |
| 12% | 10% | 13% | 16% | 15% | 22% | 21% | 28% | 28% | 26% | 27% | Return on equityROE |
| 11% | 8% | 11% | 14% | 14% | 20% | 20% | 27% | 27% | 25% | 26% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $265M | $316M | $369M | $460M | $636M | $881M | $1.2B | $1.7B | $2.3B | $2.9B | $3.1B | Float (reserves)Float |
| $614M | $668M | $773M | $1.1B | $1.5B | $2.0B | $2.7B | $3.8B | $4.9B | $6.0B | $6.2B | Total assetsAssets |
| $51M | $82M | $75M | $100M | $77M | $121M | $198M | $132M | $117M | $167M | $223M | Cash & investmentsCash+inv |
| $210M | $238M | $264M | $406M | $576M | $699M | $745M | $1.1B | $1.5B | $2.0B | $2.0B | Shareholders’ equityEquity |
| Per share | |||||||||||
| 21.0M | 21.5M | 21.7M | 22.1M | 22.9M | 23.1M | 23.1M | 23.3M | 23.3M | 23.3M | 23.1M | Shares out (diluted)Shares |
| $1.25 | $1.16 | $1.56 | $2.86 | $3.87 | $6.62 | $6.88 | $13.22 | $17.78 | $21.65 | $22.85 | EPS (diluted)EPS |
| $3.49 | $3.59 | $4.77 | $8.03 | $12.18 | $17.55 | $24.00 | $36.75 | $41.60 | $44.62 | $45.84 | Owner earnings / shareOE/sh |
| $0.10 | $0.23 | $0.27 | $0.31 | $0.35 | $0.43 | $0.52 | $0.56 | $0.60 | $0.68 | $0.76 | Dividends / shareDiv/sh |
| $10.02 | $11.08 | $12.17 | $18.34 | $25.22 | $30.32 | $32.24 | $46.63 | $63.58 | $84.25 | $85.33 | Book value / shareBVPS |
Per-share growththe realized rate an owner's share compounded
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +31.7%/yr | +32.0%/yr |
| Owner earnings / share | +32.7%/yr | +29.6%/yr |
| EPS | +37.3%/yr | +41.1%/yr |
| Dividends / share | +23.7%/yr | +13.9%/yr |
| Capital spending / share | +64.0%/yr | +9.9%/yr |
| Book value / share | +26.7%/yr | +27.3%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Net income+21.4%
“Net income was $503.6 million for the year ended December 31, 2025 compared to $414.8 million for the year ended December 31, 2024, an increase of $88.8 million, or 21.4%. The increase in net income in 2025 over 2024 was primarily due to a combination of continued profitable growth and strong investing results including higher investment income and higher returns on equity investments.”
✓ figure matches the filed record
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Revenue
$1.9Blow FY2016
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
FY2025 10-K · source on SEC EDGAR →
Is it a good business?
- Loss ratio 57%Claims share of premiumsClaims incurred $891M ÷ premiums earned $1.6B
What this means
Claims as a share of premiums (the expense side was not cleanly tagged, so we show the loss ratio alone rather than a full combined ratio). Lower is better; the rest of underwriting cost sits on top of this.
- Return on equity 26%StrongNet income $504M ÷ equity $2.0BIndustry peers: median 10%
What this means
What it earns on shareholders' capital, the underwriting result plus what the float earns invested. Durably above the ~10% cost of equity is what compounds book value.
The float
- Float (reserves) $2.9B1.5× equityLoss and claim reserves $2.9B, 1.5× equity
What this means
Money held against future claims and invested in the meantime. Buffett's insight was that good underwriting makes this float cost less than nothing, a pool of other people's money the owners earn on. Measured here from loss and claim reserves only; it excludes unearned premiums and funds held, so the true float is somewhat larger than shown. The larger it is against equity, the more that leverage works, for better or worse.
- Investment income $192M6.6% on the floatNet investment income $192M, 6.6% on the float
What this means
What the float and capital earned this year. This is the second engine: an insurer that breaks even on underwriting still wins if the float is large and invested well.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
In its own filing Named as a competitive risk
Its FY2025 10-K names artificial intelligence as a competitive threat.
“While we continue to research and selectively implement AI-based technology solutions to enhance automation, efficiency and risk management in our environment, it is possible that bad actors and/or competitors will leverage AI solutions more effectively to either exploit vulnerabilities or take market share.…”
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat, and the company is using it that way.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Michael Kehoe | $3.0M | $3.4M | $405M |
| 2022 | Michael Kehoe | $3.8M | $4.1M | $555M |
| 2023 | Michael Kehoe | $5.2M | $6.1M | $857M |
| 2024 | Michael Kehoe | $6.8M | $8.2M | $970M |
| 2025 | Michael Kehoe | $7.4M | $6.4M | $1.0B |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership<1%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- Stock-based compensation$18M
The slice of the business handed to employees in shares this year, 1% of revenue, equal to 3% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
What an owner would ask, FY2025
read the 10-K →- Which reported numbers are a judgment call?Management names Credit & receivables, Insurance reserves as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Insurance — Property & Casualty
The same industry, side by side on the underwriting lens. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Combined ratio | Loss ratio | ROE |
|---|---|---|---|---|
| RLIRLI Corp | $1.9B | 90% | 48% | 20% |
| KNSLKinsale Capital Group Inc. | $1.9B | — | 57% | 18% |
| HMNHorace Mann Educators Corporation | $1.7B | 133% | 69% | 8% |
| UVEUNIVERSAL INSURANCE HOLDINGS INC | $1.6B | 104% | 73% | 18% |
| ROOTRoot Inc. | $1.5B | — | — | -62% |
| SKWDSkyward Specialty Insurance Group Inc. | $1.4B | 94% | — | 13% |
| SAFTSafety Insurance Group Inc. | $1.3B | 97% | 65% | 10% |
| TIPTTiptree Inc. | $1.5B | — | 49% | 5% |
| Group median | — | — | 61% | 12% |
The price
What a price has to assume.
What the price implies
price / tangible bookAn insurer is worth a multiple of its tangible book value, and the multiple it deserves is set by the return it earns on that book. Type today’s price; we show what you would be paying against what Kinsale Capital Group Inc.’s record justifies.
$
The assumptions
Tangible book / share, delivered28%/yr’20→’25
The justified multiple is (return on tangible equity − growth) ÷ (cost of equity − growth). An insurer earning exactly its cost of equity is worth about one times tangible book; the premium above that prices each point of durable excess return. A higher cost of equity lowers the justified multiple for an insurer.
Enter a price above to run it.
Price / tangible book—
Justified by the return—
Normalized return on tangible equity18%
Price / book—
Earnings yield—
P/E (3-yr avg ’23–’25)—
Graham’s price gate—
Graham applied the same standards to financial enterprises (Intelligent Investor ch.14): the 15× multiple cap on averaged earnings, and P/E times price-to-book at most 22.5. The gate marks the bargain-hunter’s floor, not a verdict.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Tangible book $2.0B on 23M shares, a 18% normalized return on it. The dials set the multiple such a return would justify; your price sets the multiple you are paying. It assumes the insurer keeps earning that return; an underwriting cycle, a reserve shortfall or a bad year on the float changes it, which is what the record and the 10-K are for.
Cite: Owner Scorecard, "Kinsale Capital Group Inc. (KNSL), the owner's record," https://ownerscorecard.com/c/KNSL, data as of 2026-07-09.
Manual order: ← KNSA its page in the Manual KNTK →
Industry order: ← KMPR the Insurance — Property & Casualty chapter KWY →