
Markel (MKL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
3.3B
Net Income
129.3M
3.89%
EPS (Diluted)
$12.08
Balance Sheet Metrics
Total Assets
64.6B
Total Liabilities
46.9B
Shareholders Equity
17.7B
Debt to Equity
2.64
Cash Flow Metrics
Operating Cash Flow
376.2M
Free Cash Flow
335.5M
Revenue & Profitability Trend
Markel Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 16.8B | 15.7B | 11.8B | 12.9B | 9.6B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 2.3B | 2.2B | 2.2B | 1.5B | 1.3B |
Total Operating Expenses | 2.3B | 2.2B | 2.2B | 1.5B | 1.3B |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 204.3M | 185.1M | 196.1M | 183.6M | 177.6M |
Other Non-Operating Income | 5.5B | 5.2B | 5.2B | 4.0B | 3.1B |
Pre-tax Income | 3.6B | 2.7B | -151.6M | 3.1B | 1.0B |
Income Tax | 790.3M | 552.6M | -48.2M | 684.0M | 168.7M |
Effective Tax Rate % | 21.7% | 20.8% | 0.0% | 21.9% | 16.9% |
Net Income | 2.8B | 2.1B | -103.4M | 2.4B | 831.8M |
Net Margin % | 17.0% | 13.4% | -0.9% | 18.9% | 8.6% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $199.69 | $147.32 | $-23.57 | $176.92 | $55.67 |
EPS (Diluted) | $199.32 | $146.98 | $-23.57 | $176.51 | $55.63 |
Basic Shares Outstanding | 13017000 | 13347000 | 13580000 | 13768000 | 13811000 |
Diluted Shares Outstanding | 13017000 | 13347000 | 13580000 | 13768000 | 13811000 |
Income Statement Trend
Markel Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.7B | 3.7B | 4.1B | 4.0B | 4.3B |
Short-term Investments | 6.9B | 6.5B | 14.5B | 14.4B | 12.7B |
Accounts Receivable | 15.2B | 12.7B | 11.4B | 9.7B | 7.9B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 6.9B | 6.8B | 7.0B | 7.6B | 7.0B |
Intangible Assets | 1.5B | 1.6B | 1.7B | 1.8B | 1.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 61.9B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.4B | 1.0B | 669.7M | 7.5B | 6.2B |
Short-term Debt | - | 0 | 249.9M | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 4.3B | 3.8B | 3.9B | 4.4B | 3.5B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 44.4B | - | - | - | - |
Equity | |||||
Common Stock | 3.6B | 3.5B | 3.5B | 3.4B | 3.4B |
Retained Earnings | 13.4B | 11.4B | 9.8B | 10.4B | 8.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 17.5B | 15.5B | 13.7B | 15.2B | 13.1B |
Key Metrics | |||||
Total Debt | 4.3B | 3.8B | 4.1B | 4.4B | 3.5B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Markel Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.8B | 2.1B | -103.4M | 2.4B | 831.8M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -2.1B | -888.4M | -1.6B | -1.6B | -501.2M |
Operating Cash Flow | 1.2B | 1.5B | -1.8B | 1.5B | 355.2M |
Investing Activities | |||||
Capital Expenditures | -255.0M | -258.6M | -254.7M | -145.2M | -101.3M |
Acquisitions | -207.8M | -155.0M | 732.3M | -525.6M | -554.1M |
Investment Purchases | -4.4B | -4.9B | -3.4B | -3.4B | -2.2B |
Investment Sales | 2.4B | 2.6B | 1.4B | 1.1B | 2.2B |
Investing Cash Flow | -2.4B | -2.7B | -1.5B | -2.9B | -511.7M |
Financing Activities | |||||
Share Repurchases | -572.7M | -445.5M | -290.8M | -206.5M | -26.8M |
Dividends Paid | -36.0M | -36.0M | -36.0M | -36.0M | -18.4M |
Debt Issuance | 1.4B | 625.0M | 1.0B | 1.2B | 223.2M |
Debt Repayment | -896.7M | -949.6M | -1.3B | -486.7M | -276.0M |
Financing Cash Flow | -297.9M | -999.7M | -595.3M | 369.8M | 434.6M |
Free Cash Flow | 2.3B | 2.5B | 2.5B | 2.1B | 1.6B |
Net Change in Cash | -1.5B | -2.2B | -3.9B | -1.0B | 278.0M |
Cash Flow Trend
Markel Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.64
Forward P/E
19.72
Price to Book
1.42
Price to Sales
1.49
PEG Ratio
0.07
Profitability Ratios
Profit Margin
13.57%
Operating Margin
24.06%
Return on Equity
13.50%
Return on Assets
3.32%
Financial Health
Current Ratio
2.60
Debt to Equity
24.43
Beta
0.78
Per Share Data
EPS (TTM)
$166.72
Book Value per Share
$1,368.57
Revenue per Share
$1,281.03
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mkl | 24.9B | 11.64 | 1.42 | 13.50% | 13.57% | 24.43 |
Progressive | 144.8B | 13.84 | 4.42 | 37.29% | 12.66% | 21.15 |
Chubb | 113.7B | 12.54 | 1.63 | 13.63% | 16.00% | 28.98 |
Travelers Companies | 64.1B | 12.59 | 2.17 | 19.29% | 10.97% | 27.22 |
Allstate | 56.1B | 9.92 | 2.53 | 27.01% | 8.79% | 33.71 |
Hartford Financial | 37.6B | 12.12 | 2.19 | 19.55% | 11.83% | 24.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.