NMI Holdings, Inc. Financial Ratios — NMIH Stock

Profitability (USD)

	2011 Y	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	12/31/2011	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	143.13	58.76	46.84	38.77	30.3	25.65	21.87
Return on Assets (%)	- -	-10.13	-10.78	-10.36	-4.94	8.52	2.54	10.86	14	9.72	10.01	11.79	11.81	11.45	10.82
Return on Capital (%)	- -	- -	- -	- -	- -	- -	46.73	95.38	68.15	33.97	28.84	27.62	23.79	21.47	18.73
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-9,679.93	-992.52	-230.96	-50.07	9.39	29.55	49.69	58.54	50	61.1	71.94	71.28	71.19	70.75
Profit Margin (%)	- -	-9,679.93	-992.52	-220.22	-50.07	52.5	12.34	39.44	46.46	39.33	47.59	55.85	55.63	55.32	55.05
Net Income to Common Margin (%)	- -	-9,679.93	-992.52	-220.22	-50.07	52.5	12.34	39.44	46.46	39.33	47.59	55.85	55.63	55.32	55.05
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	58.23	20.62	20.63	21.34	22.11	22.37	21.95	22.29	22.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	143.13	58.76	46.84	38.77	30.3	25.65	21.87

Credit (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	- -	- -	- -	- -	144	144	144	147	146	393	395	396	398	415	417
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	144	144	144	147	146	393	395	396	398	415	417
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-1.5	- -	- -	-2.98	-0.77	-0.63	-0.54	-0.82	-1	-0.38	-0.33	-0.29	-0.19	-0.24
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	2	- -	- -	2	15	14	15	12	24	32	32	32	37	28
Common Equity/Total Assets	-643.04	-5.21	-17.34	-28.57	-24.17	-11.45	-8.22	3.13	15.1	17.44	24.85	35.85	41.63	47.29	51.37
Long-Term Debt/Equity (%)	- -	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-888.73	299.35	204.58	81.12	41.42	51	39.32	30.51	24.52	20.76	17.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
Total Debt/Equity (%)	-15.22	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Total Debt/Capital (%)	-17.96	- -	- -	- -	-888.73	299.35	204.58	81.12	41.42	51	39.32	30.51	24.52	20.76	17.45
Total Debt/Total Assets (%)	97.88	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
Net Debt to Equity	-15.22	-99.41	-12.07	-24.13	21.51	20.32	24.49	17.52	11.54	19.85	20.51	21.92	15.69	16.28	14.39
Net Debt/Capital (%)	-17.96	94.5	40.13	43.77	-117.83	20,295.59	243.84	78.25	34.24	41.85	34.53	28.18	19.8	18.56	15.9
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	-2	-7	-8	-6	-11	-9	-8	-10	-24	-12	-11	-9	-7	-7
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	-643.04	-5.21	-17.34	-28.57	-24.17	-11.45	-8.22	3.13	15.1	17.44	24.85	35.85	41.63	47.29	51.37
Long-Term Debt/Equity (%)	- -	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-888.73	299.35	204.58	81.12	41.42	51	39.32	30.51	24.52	20.76	17.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
Total Debt/Equity (%)	-15.22	- -	- -	- -	35.74	30.36	28.26	20.92	15.67	28.72	25.2	24.54	20.64	18.72	16.09
Total Debt/Capital (%)	-17.96	- -	- -	- -	-888.73	299.35	204.58	81.12	41.42	51	39.32	30.51	24.52	20.76	17.45
Total Debt/Total Assets (%)	97.88	- -	- -	- -	21.73	17.19	16.08	13.44	10.68	18.15	16.1	15.74	13.52	12.39	10.86
CFO/Total Liabilities	- -	-27.02	-201.71	-57.75	15.96	19.74	17.57	37.35	47.92	31.69	36.81	34.73	33.78	34.75	33.57
CFO/CapEx	- -	-5.96	-5.43	-2.55	6.76	6.27	7.96	18.1	20.91	10.39	26.62	29.64	36.56	57	61.83
Altman's Z-Score	-9	-0.07	23.53	8.44	0.66	1.02	1.67	2.08	3.58	1.78	1.82	1.89	2.23	2.41	2.42

Working Capital (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	- -	- -	585.26	41.63	17.93	12.92	9.18	8.94	8.51	7.37	6.56	6.1	5.93	5.94	5.89
Days Sales Outstanding	- -	- -	0.62	8.77	20.35	28.25	39.75	40.81	42.91	49.54	55.64	59.83	61.54	61.41	61.98
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)

API ChatGPT

	2011 Y	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	12/31/2011	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	- -	- -	713	532	397	629	1,017	1,161	2,242	1,767	1,871	1,775	2,446	2,935	3,166
- Cash & Cash Equivalents	- -	486	56	103	57	48	19	24	38	121	73	42	95	54	44
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	144	144	144	147	146	393	395	396	398	415	417
Enterprise Value	- -	-491	248	93	-75	97	426	372	1,208	235	106	1,790	2,510	2,994	3,135
Total Capital	-1	-28	-83	-132	-16	48	70	181	352	771	1,004	1,298	1,622	1,999	2,390
Total Debt/Capital (%)	-17.96	- -	- -	- -	-888.73	299.35	204.58	81.12	41.42	51	39.32	30.51	24.52	20.76	17.45
Total Debt / EV	1	- -	- -	- -	-1.91	1.49	0.34	0.39	0.12	1.67	3.72	0.22	0.16	0.14	0.13
EV/Sales	- -	- -	44.59	4.17	- -	0.79	2.38	1.36	3.27	0.54	0.22	3.41	4.34	4.6	4.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	0.62	5.8	2.36	5.55	0.86	0.3	5.29	6.82	7.09	7.1
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	0.58	5.2	2.24	5.31	0.79	0.29	5.13	6.65	6.98	6.99
Diluted Market Cap	- -	- -	713	532	397	648	1,057	1,208	2,313	1,795	1,898	1,797	2,489	2,988	3,224
Diluted Enterprise Value	- -	-486	657	429	484	744	1,182	1,330	2,421	2,067	2,220	2,151	2,791	3,349	3,597
EV per Share	- -	- -	4.43	1.59	- -	1.64	7.12	5.72	17.88	3.01	1.24	21.07	30.46	37.5	40.39
TTM Sales	- -	- -	6	22	56	122	179	274	370	436	486	524	579	651	706
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	-13	-36	-21	44	155	73	158	218	272	350	338	368	422	441
TTM Free Cash Flow to Firm	- -	-11	-30	-13	50	166	82	166	228	296	363	349	377	429	448

Multiples (USD)

API ChatGPT

	2011 Y	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	12/31/2011	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	- -	- -	-24.07	-41.74	8.35	7.77	13.86	7.85	10.61	6.48	5.62	5.55	7.07	7.46	7.57
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-491	248	93	-75	97	426	372	1,208	235	106	1,790	2,510	2,994	3,135
Low Price	- -	- -	11.48	8.11	6.7	4.19	9.9	13.35	17.38	8.06	19.43	15.33	19.2	28.67	31.9
EV/Sales	- -	- -	44.59	4.17	- -	0.79	2.38	1.36	3.27	0.54	0.22	3.41	4.34	4.6	4.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	9.83	46.12	10.75	13.04	10.3	8.09	6.06	7.59	8.15	8.14
Price/Earnings Average	- -	- -	-13.5	-12.33	-16.5	6.18	33.52	11.31	10.75	9.06	8.46	5.97	6.55	7.76	7.53
Price/Earnings High	- -	- -	-15.47	-16.61	-20.16	10.11	48.97	14.76	14.06	16.22	9.94	7.9	7.77	9.42	8.62
Price/Earnings Low	- -	- -	-11.65	-9.66	-14.15	3.87	26.86	8.04	6.83	3.67	7.2	4.44	4.91	6.36	6.37
Price/Book Value	- -	- -	-8.54	-4.02	-2.48	-6.54	-13.83	33.98	10.88	4.68	3.07	1.97	2	1.85	1.6
Price/Book Value Average	- -	- -	-8.93	-4.55	-2.86	-4.11	-10.05	35.76	8.97	4.11	3.21	1.94	1.72	1.76	1.48
Price/Book Value High	- -	- -	-10.23	-6.14	-3.5	-6.73	-14.68	46.64	11.73	7.36	3.77	2.57	2.05	2.14	1.7
Price/Book Value Low	- -	- -	-7.71	-3.57	-2.46	-2.57	-8.05	25.42	5.7	1.66	2.73	1.44	1.29	1.45	1.26
Price/Tangible Book Value	- -	- -	1.55	1.26	1	1.33	2.01	1.66	2.42	1.29	1.2	1.1	1.27	1.33	1.22
Price/Tangible Book Value Average	- -	- -	1.62	1.42	1.15	0.84	1.46	1.75	1.99	1.14	1.25	1.09	1.1	1.26	1.13
Price/Tangible Book Value High	- -	- -	1.86	1.92	1.4	1.37	2.14	2.28	2.61	2.04	1.47	1.44	1.3	1.53	1.3
Price/Tangible Book Value Low	- -	- -	1.4	1.12	0.99	0.52	1.17	1.24	1.27	0.46	1.06	0.81	0.82	1.03	0.96
Price/Sales	- -	- -	128.23	23.96	7.16	5.16	5.69	4.24	6.06	4.05	3.85	3.38	4.22	4.51	4.48
Price/Sales Average	- -	- -	133.98	27.14	8.26	3.24	4.14	4.46	4.99	3.56	4.02	3.33	3.65	4.29	4.15
Price/Sales High	- -	- -	153.51	36.58	10.1	5.31	6.04	5.82	6.53	6.38	4.73	4.41	4.33	5.21	4.75
Price/Sales Low	- -	- -	115.64	21.28	7.08	2.03	3.31	3.17	3.17	1.44	3.43	2.48	2.73	3.52	3.51
Price/Cash Flow	- -	- -	-19.63	-25.38	9.58	8.74	15.01	7.96	10.77	7	5.74	5.66	7.14	7.46	7.55
Price/Cash Flow Average	- -	- -	-20.51	-28.75	11.06	5.49	10.91	8.37	8.88	6.15	6	5.58	6.16	7.1	6.99
Price/Cash Flow High	- -	- -	-23.51	-38.75	13.52	8.99	15.93	10.92	11.62	11.01	7.05	7.38	7.31	8.62	8
Price/Cash Flow Low	- -	- -	-17.71	-22.54	9.48	3.44	8.74	5.95	5.64	2.49	5.11	4.15	4.62	5.82	5.91
Price/Free Cash Flow Average	- -	- -	-25.15	-47.29	9.64	4.88	10.07	8.25	8.75	5.7	5.87	5.46	6.1	7.1	7
Price/Free Cash Flow High	- -	- -	-28.82	-63.74	11.77	7.99	14.72	10.77	11.44	10.21	6.9	7.23	7.24	8.62	8.01
Price/Free Cash Flow Low	- -	- -	-21.71	-37.07	8.26	3.06	8.07	5.87	5.56	2.31	5	4.07	4.57	5.82	5.92
EV/Sales Average	- -	- -	123.92	22.51	9.82	4.03	4.84	4.91	5.28	4.19	4.69	4.01	4.17	4.85	4.67
EV/Sales High	- -	- -	143.45	31.94	11.66	6.1	6.74	6.27	6.82	7	5.39	5.09	4.85	5.77	5.28
EV/Sales Low	- -	- -	105.58	16.64	8.64	2.82	4.01	3.62	3.46	2.07	4.09	3.16	3.26	4.07	4.03
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	12.73	9.13	6.77	10.65	17	17.85	33.18	22.65	21.85	20.9	29.68	36.76	40.79
High Price	- -	- -	15.24	13.94	9.55	10.95	18.05	24.5	35.79	35.66	26.82	27.25	30.39	42.49	43.2
Enterprise Value Average	- -	-486	689	500	545	492	864	1,344	1,956	1,826	2,276	2,101	2,414	3,156	3,302
Enterprise Value High	- -	-486	798	709	647	743	1,204	1,716	2,526	3,054	2,617	2,668	2,807	3,753	3,727
Enterprise Value Low	- -	-486	587	370	480	344	717	991	1,282	901	1,985	1,656	1,885	2,650	2,849

Shares Outstanding	58	- -	58	58	59	59	61	66	68	85	86	84	81	79	76
Diluted Weighted Avg Shares	- -	38	56	58	59	61	62	68	70	79	87	86	84	81	79
Basic Weighted Avg Shares	- -	38	56	58	59	59	60	65	68	78	86	85	82	80	78
Revenue per Share	- -	0.01	0.1	0.38	0.95	2.06	2.99	4.21	5.48	5.59	5.67	6.18	7.03	8.15	9.1
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	-0.73	-0.99	-0.84	-0.47	1.08	0.37	1.66	2.54	2.2	2.7	3.45	3.91	4.51	5.01
Basic EPS from Cont Ops	- -	-0.73	-0.99	-0.84	-0.47	1.08	0.37	1.66	2.54	2.2	2.7	3.45	3.91	4.51	5.01
Diluted EPS, GAAP	- -	-0.73	-0.99	-0.84	-0.47	1.05	0.35	1.6	2.47	2.16	2.66	3.41	3.84	4.43	4.92
Diluted EPS from Cont Ops	- -	-0.73	-0.99	-0.84	-0.47	1.05	0.35	1.6	2.47	2.16	2.66	3.41	3.84	4.43	4.92
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.39	-0.65	-0.36	0.71	1.22	1.13	2.24	3.08	3.24	3.8	3.69	4.16	4.93	5.4
Free Cash Flow per Basic Share	- -	-0.45	-0.77	-0.5	0.6	1.02	0.99	2.12	2.93	2.93	3.66	3.57	4.04	4.84	5.31
Cash & Equivalents per Share	- -	12.94	8.3	7.54	10.51	11.46	12.29	14.39	17.45	24.68	25.22	4.49	4.04	4.46	5.78
Book Value per Share	- -	-0.75	-1.49	-2.27	-2.73	-1.63	-1.23	0.53	3.05	4.84	7.11	10.62	14.85	19.84	25.42
Tangible Book Value per Share	- -	12.8	8.21	7.26	6.8	7.99	8.45	10.73	13.72	17.51	18.25	18.96	23.33	27.73	33.34

NMI Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)