Heritage Insurance Holdings, Inc. Financial Ratios — 11H

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	63.3	28.11	30.25	9.48	-0.3	6.75	6.55	2.09	-19.03	-65.12	25.79	24.08	49.14
Return on Assets (%)	- -	18.81	10.5	12.74	3.62	-0.08	1.53	1.54	0.46	-3.67	-7.06	2.01	2.68	8.39
Return on Capital (%)	- -	62.73	28.11	30.25	8.66	- -	7.22	5.96	- -	- -	- -	16.7	17.41	38.86
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-81.83	56.14	31.76	38.07	12.85	-1.45	8.12	8.02	0.37	-12.04	-25.08	7.75	10.78	33.48
Profit Margin (%)	-97.09	34.63	20.14	23.43	7.71	-0.28	5.66	5.6	1.57	-11.83	-23.3	6.76	8.03	25.26
Net Income to Common Margin (%)	-97.09	34.63	20.14	23.43	7.71	-0.28	5.66	5.6	1.57	-11.83	-23.3	6.76	8.03	25.26
Effective Tax Rate (%)	- -	38.31	36.57	38.44	39.96	- -	30.36	30.15	- -	- -	- -	12.88	25.56	24.56
Dvd Payout Ratio (%)	- -	- -	- -	- -	20.1	-737.18	23.49	24.3	73.47	-8.98	-3.09	0.02	- -	- -
Sustainable Growth Rate (%)	- -	63.3	28.11	30.25	7.57	-2.54	5.16	4.96	0.56	-20.74	-67.13	25.79	24.08	49.14

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	- -	- -	- -	73	184	149	138	129	152	160	148	141	100
ST Debt	- -	- -	- -	- -	- -	- -	95	79	70	69	99	90	80	74
LT Debt	1	- -	- -	- -	73	184	54	58	59	83	61	59	61	26
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	1	- -	- -	- -	- -	13	20	9	8	8	9	11	11	8
Common Equity/Total Assets	34.35	28.37	41.48	42.58	34.64	21.44	24.05	23.14	21.17	17.32	5.48	10.39	11.78	23.01
Long-Term Debt/Equity (%)	3.56	- -	- -	- -	20.37	48.55	12.65	12.98	13.37	24.14	46.6	26.59	21.05	5.1
Long-Term Debt/Capital (%)	3.43	- -	- -	- -	16.92	32.68	9.37	9.93	10.35	16.73	20.97	15.9	14.16	4.26
Long-Term Debt/Total Assets (%)	1.22	- -	- -	- -	7.06	10.41	3.04	3	2.83	4.18	2.55	2.76	2.48	1.17
Total Debt/Equity (%)	3.56	- -	- -	- -	20.37	48.55	34.98	30.66	29.2	44.29	122.25	67.28	48.6	19.76
Total Debt/Capital (%)	3.43	- -	- -	- -	16.92	32.68	25.92	23.47	22.6	30.69	55	40.22	32.71	16.5
Total Debt/Total Assets (%)	1.22	- -	- -	- -	7.06	10.41	8.41	7.09	6.18	7.67	6.7	6.99	5.72	4.55
Net Debt to Equity	-223.59	-81.34	-62.91	-66.27	-9.19	8.08	-23.82	-30.99	-72.33	-69.55	-115.95	-156.12	-115.66	-95.17
Net Debt/Capital (%)	180.91	-435.91	-169.63	-196.45	-10.13	7.48	-31.27	-43.73	-245.1	-175.89	-1,468.28	361.38	1,638.16	-1,050.07
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	34.35	28.37	41.48	42.58	34.64	21.44	24.05	23.14	21.17	17.32	5.48	10.39	11.78	23.01
Long-Term Debt/Equity (%)	3.56	- -	- -	- -	20.37	48.55	12.65	12.98	13.37	24.14	46.6	26.59	21.05	5.1
Long-Term Debt/Capital (%)	3.43	- -	- -	- -	16.92	32.68	9.37	9.93	10.35	16.73	20.97	15.9	14.16	4.26
Long-Term Debt/Total Assets (%)	1.22	- -	- -	- -	7.06	10.41	3.04	3	2.83	4.18	2.55	2.76	2.48	1.17
Total Debt/Equity (%)	3.56	- -	- -	- -	20.37	48.55	34.98	30.66	29.2	44.29	122.25	67.28	48.6	19.76
Total Debt/Capital (%)	3.43	- -	- -	- -	16.92	32.68	25.92	23.47	22.6	30.69	55	40.22	32.71	16.5
Total Debt/Total Assets (%)	1.22	- -	- -	- -	7.06	10.41	8.41	7.09	6.18	7.67	6.7	6.99	5.72	4.55
CFO/Total Liabilities	92.06	52.01	53.95	31.84	12.28	0.54	7.17	8.03	10.33	3.67	-1.51	3.71	4	10.78
CFO/CapEx	246.14	9.65	28.03	130.43	51.18	19.45	42.23	24.01	225.45	59.71	-2.77	7.12	10.58	22.57
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	12.5	13.09	15.61	11.98	1.74	1.2	1.18	1.28	1.63	1.07	0.91	1.08	1.23
Days Sales Outstanding	- -	29.2	27.87	23.39	30.47	209.97	304.08	309.64	284.52	223.61	341.36	399.92	336.65	296.05
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	906
- Cash & Cash Equivalents	64	65	160	236	106	154	250	268	441	359	281	464	453	559
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	- -	- -	73	184	149	138	129	152	160	148	141	100
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	347
Total Capital	29	80	255	357	431	564	574	586	571	495	291	368	432	605
Total Debt/Capital (%)	3.43	- -	- -	- -	16.92	32.68	25.92	23.47	22.6	30.69	55	40.22	32.71	16.5
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.29
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.84
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.93
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	909
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	350
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.25
TTM Sales	6	99	234	395	439	407	480	511	593	632	662	671	767	774
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	105	194	153	83	- -	110	126	- -	- -	- -	80	95	188
TTM Free Cash Flow to Firm	- -	94	187	152	82	- -	108	121	- -	- -	- -	70	87	180

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.22
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	347
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.26
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.64
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.89
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.02
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.73
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.79
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.5
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.94
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.91
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.6
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.06
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.17
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.27
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.69
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.98
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.18
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.93
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.38
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.65
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.07
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.26
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.54
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.37
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.77
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	201
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	421
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-27

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	29	29	30	30	29	26	29	29	28	27	26	30	31	31
Diluted Weighted Avg Shares	29	29	26	30	30	27	26	29	28	28	26	26	31	31
Basic Weighted Avg Shares	29	29	25	30	30	27	26	29	28	28	26	26	31	31
Revenue per Share	0.19	3.42	9.52	13.13	14.81	15.17	18.51	17.5	21.21	22.71	25.15	25.61	25.06	25.07
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.19	1.18	1.92	3.08	1.14	-0.04	1.05	0.98	0.33	-2.69	-5.86	1.73	2.01	6.33
Basic EPS from Cont Ops	-0.19	1.18	1.92	3.08	1.14	-0.04	1.05	0.98	0.33	-2.69	-5.86	1.73	2.01	6.33
Diluted EPS, GAAP	-0.19	1.18	1.82	3.05	1.14	-0.04	1.04	0.98	0.33	-2.69	-5.86	1.73	2.01	6.32
Diluted EPS from Cont Ops	-0.19	1.18	1.82	3.05	1.14	-0.04	1.04	0.98	0.33	-2.69	-5.86	1.73	2.01	6.32
Dividend per Share	- -	- -	- -	- -	0.23	0.31	0.25	0.24	0.24	0.24	0.18	- -	- -	- -
Cash Flow per Share	1.71	3.64	7.9	5.09	2.8	0.28	3.71	4.1	6.08	2.16	-1.3	2.69	2.85	5.9
Free Cash Flow per Basic Share	1.71	3.26	7.62	5.06	2.74	0.27	3.63	3.93	6.06	2.13	-1.77	2.31	2.58	5.64
Cash & Equivalents per Share	2.66	6.76	16.27	20.9	24.58	27.84	25.77	29.86	36.11	38.45	15.45	18.31	17.77	21.36
Book Value per Share	0.97	2.77	8.56	11.71	12.41	14.67	14.43	15.66	15.94	12.82	5.13	7.29	9.5	16.39
Tangible Book Value per Share	0.97	2.77	8.56	11.38	9.88	4.86	6.65	7.95	8.2	7.29	3.19	5.88	8.31	15.41