SIGIP - Intrinsic Value and Financial Analysis - Selective Insurance Group, Inc.

Selective Insurance Group, Inc. SIGIP

Financial Services - Insurance - Property & Casualty - NASDAQ - US

Watchlist

$ 18.96

0 %

$ 6.03 B

Market Cap

3.37

P/E

BALANCE SHEET

11.8 B ASSETS

Growth Rates

1Year 9.26%

3Years 6.80%

5Years 8.22%

7Years 6.99%

10Years 6.53%

8.85 B LIABILITIES

Growth Rates

1Year 6.93%

3Years 8.39%

5Years 7.51%

7Years 6.16%

10Years 5.63%

2.95 B EQUITY

Growth Rates

1Year 16.89%

3Years 2.56%

5Years 10.52%

7Years 9.84%

10Years 9.86%

BALANCE SHEET DECOMPOSITION

Balance Sheet Decomposition Selective Insurance Group, Inc.

11.8 B ASSETS
8.85 B LIABILITIES

Current Assets	1.02 B
Cash & Short-Term Investments	821 M
Receivables	0
Other Current Assets	203 M
Non-Current Assets	12.2 B
Long-Term Investments	447 M
PP&E	125 M
Other Non-Current Assets	11.7 B

Current Liabilities	128 M
Accounts Payable	0
Short-Term Debt	0
Other Current Liabilities	128 M
Non-Current Liabilities	8.85 B
Long-Term Debt	537 M
Other Non-Current Liabilities	8.31 B

Balance Sheet

Millions

	Dec-2023	Dec-2022	Dec-2021	Dec-2020	Dec-2019	Dec-2018	Dec-2017	Dec-2016	Dec-2015	Dec-2014	Dec-2013	Dec-2012	Dec-2011	Dec-2010	Dec-2009	Dec-2008	Dec-2007	Dec-2006	Dec-2005	Dec-2004	Dec-2003	Dec-2002	Dec-2001	Dec-2000	Dec-1999	Dec-1998	Dec-1997	Dec-1996	Dec-1995	Dec-1994	Dec-1993	Dec-1992	Dec-1991	Dec-1990	Dec-1989	Dec-1988	Dec-1987	Dec-1986	Dec-1985
ASSETS
Cash & Cash Equivalents	0.2	26 K	0.5	0.4	0.3	0.5	0.5	0.5	0.9	24.0	0.2	0.2	0.8	0.6	0.8	18.6	8.4	6.4	3.0	0	12 K	2.2	7.3	8.8	8.6	7.9	5.0	6.1	0	0	0	0	0	0	0	0	0	0	0
Short Term Investments	820.4	770.9	949.8	844.2	677.7	525.7	492.4	651.3	4 810.1	4 389.5	4 082.6	3 661.9	217.0	161.2	213.8	198.1	190.2	197.0	176.5	142.7	23.0	24.7	19.2	95.9	48.8	50.9	28.8	33.9	0	0	0	0	0	0	0	0	0	0	0
Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	237.9	564.0	572.2	492.0	489.8	174.5	158.8	152.0	165.2	156.3	146.4	131.5	109.2	123.7	117.7	0	0	0	0
Inventory	0	(3 816.6)	(3 583.4)	(3 209.0)	(2 996.3)	(2 716.0)	(2 714.2)	(2 758.7)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6.1	0	0	0	0	0	0	0	0	0	0	0
Other Current Assets	203.3	0	0	0	0	0	0	0	0	0	0	132.6	147.7	110.3	105.5	96.6	82.2	69.9	67.2	58.3	52.8	46.1	2 041.7	1 902.3	1 886.3	2 159.2	2 082.0	1 933.3	0	0	0	0	0	0	0	0	0	0	0
Total Current Assets	1 023.9	26 K	0.5	0.4	0.3	0.5	0.5	0.5	0.9	24.0	0.2	0.2	20.5	50.7	47.9	1.5	14.1	47.5	85.1	21.0	261.0	591.0	2 600.5	2 465.8	2 406.7	2 360.8	2 243.4	2 124.8	165.2	156.3	146.4	131.5	109.2	123.7	117.7	0	0	0	0
PP&E	124.5	126.7	117.7	117.9	103.9	65.2	64.0	69.6	65.7	59.4	50.8	47.1	43.9	41.8	46.3	51.7	58.6	59.0	53.2	55.1	53.3	52.4	55.4	57.8	54.6	51.0	45.5	49.0	49.4	51.1	50.9	51.3	48.5	21.5	20.6	0	0	0	0
Intangible Assets	424.9	368.6	326.9	288.6	271.2	252.6	235.1	222.6	213.2	185.6	173.0	155.5	0	0	0	29.6	33.6	0	0	0	0	0	0	0	0	0	0	0	10.4	11.0	11.4	11.9	2.4	2.5	2.6	0	0	0	0
Goodwill	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	29.6	0	33.6	33.6	43.2	43.6	42.8	46.5	49.3	52.0	20.4	17.3	9.9	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	447.4	442.6	409.0	266.3	216.8	178.9	132.3	102.4	5 011.4	4 707.6	4 475.4	4 215.9	3 984.1	3 787.9	3 640.4	3 368.3	3 544.2	3 451.3	3 182.6	2 841.5	2 402.0	2 103.0	1 798.3	1 763.4	1 695.0	1 754.6	1 705.6	1 613.2	0	0	0	0	0	0	0	0	0	0	0
Other Long Term Assets	(1 004.7)	9 567.5	9 455.9	8 864.1	8 068.0	7 325.9	7 130.0	6 756.0	1 587.9	1 574.7	1 547.8	(4 235.8)	(4 035.9)	(3 837.5)	(3 694.5)	(3 449.6)	(3 636.4)	(3 544.0)	(3 269.4)	(2 939.9)	(2 498.9)	(2 198.2)	(1 798.3)	(1 763.4)	(1 695.0)	(1 754.6)	(1 705.6)	(1 613.2)	(59.8)	(62.1)	(62.3)	(63.2)	(50.9)	(24.0)	(23.2)	0	0	0	0
Other Assets	(1 471.2)	0	0	0	0	0	0	0	0	0	0	6 583.5	5 705.3	5 169.9	5 056.6	4 925.8	4 975.6	4 710.9	4 305.0	3 905.7	678.9	240.7	0	0	0	0	0	0	1 888.1	1 648.3	1 530.5	1 284.2	1 050.5	991.1	933.4	962.4	855.4	720.5	606.9
Total Assets	11 802.5	10 802.3	10 461.4	9 687.9	8 797.1	7 952.7	7 686.4	7 355.8	6 904.4	6 574.9	6 270.2	6 794.2	5 736.4	5 231.8	5 114.8	4 941.3	5 002.0	4 767.7	4 393.6	3 929.4	3 438.8	3 029.8	2 702.3	2 573.0	2 513.3	2 432.2	2 306.2	2 183.6	2 113.1	1 866.7	1 739.2	1 478.9	1 210.6	1 138.8	1 074.3	962.4	855.4	720.5	606.9
LIABILITIES
Accounts Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	54.8	53.6	66.9	53.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	58.0	262.3	274.6	0	0	0	0	0	0	0	0	0	51.3	28.3	17.4	0	0	0	50.0	50.0	0	0.6	14.8	0	0	0	0
Other Current Liabilities	(6.3)	(8.9)	(7.2)	(14.0)	(3.0)	(1.3)	(22.3)	(19.8)	(7.4)	(3.9)	(28.5)	(8.1)	(71.0)	(275.3)	(290.6)	0	(18.5)	(69.7)	(44.3)	(61.0)	(8.0)	(2.6)	0	0	(51.3)	(28.4)	(19.1)	(3.7)	0	0	(50.0)	(50.0)	0	(0.6)	(14.8)	0	0	0	0
Total Current Liabilities	128.3	115.2	121.1	114.9	126.8	124.5	131.8	132.9	167.3	158.4	111.4	152.4	13.0	12.9	16.0	14.2	18.5	14.8	11.6	9.0	53.7	0	1 940.6	1 849.5	1 856.0	1 735.8	1 644.3	1 611.6	0	0	50.0	50.0	0	0.6	14.8	0	0	0	0
Long Term Debt	537.0	504.7	533.8	583.7	550.6	439.5	439.1	438.7	328.2	372.7	392.4	307.4	249.4	0	0	273.9	294.9	57.4	338.6	263.3	237.4	261.4	156.4	163.6	81.6	88.8	96.6	103.8	111.3	111.4	11.3	13.7	14.5	14.6	21.0	22.6	209.5	185.6	167.5
Deferred Tax Income	0	116.3	157.0	169.8	122.3	68.2	84.8	112.1	0	0	0	0	0	0	0	0	0	0	5.7	29.8	12.7	0	0	0	0	7.2	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	8 311.2	7 770.0	6 944.7	6 195.5	6 051.6	5 721.4	5 534.4	5 385.8	5 178.2	4 926.7	4 723.8	(307.4)	(249.4)	0	0	0	(294.9)	(57.4)	0	0	(250.1)	(261.4)	(3.8)	(163.6)	(81.6)	(96.0)	(96.6)	(103.8)	(111.3)	(111.4)	(11.3)	(13.7)	(14.5)	(14.6)	(21.0)	(22.6)	(209.5)	(185.6)	(167.5)
Total Liabilities	8 848.2	8 274.7	7 478.5	6 949.0	6 602.2	6 160.9	5 973.5	5 824.5	5 506.4	5 299.4	5 116.2	5 703.6	4 627.1	4 160.7	4 112.5	4 050.8	3 925.9	3 690.5	3 412.5	3 047.4	2 689.0	2 377.7	2 111.2	1 995.2	1 943.3	1 824.6	1 740.9	1 709.3	1 676.4	1 537.5	1 416.4	1 167.2	940.6	890.5	843.9	748.7	675.9	572.6	481.2
EQUITY
Common Stock	210.4	209.7	208.9	208.1	207.0	205.7	204.6	203.2	201.7	199.9	198.2	196.4	194.5	192.7	191.6	190.5	189.3	183.1	86.5	84.9	83.1	81.6	79.2	77.6	75.9	74.8	72.7	35.8	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	3 029.4	2 749.7	2 603.5	2 271.5	2 080.5	1 858.4	1 698.6	1 568.9	1 446.2	1 313.4	1 202.0	1 125.2	1 167.2	1 176.2	1 139.0	1 128.1	1 105.9	986.0	847.7	721.5	612.2	562.6	536.2	525.7	514.5	477.1	439.8	386.6	347.3	310.3	287.5	280.2	240.9	227.3	208.2	179.9	149.2	111.0	90.5
Other Accumulative Comprehensive Income/Loss	(373.0)	(498.0)	115.1	220.2	81.8	(78.0)	20.2	(15.9)	(9.4)	19.8	24.9	54.0	42.3	7.0	(12.5)	(100.7)	86.0	100.6	118.1	154.5	148.5	115.4	98.0	99.3	76.7	114.3	89.1	52.7	0	0	0	0	0	0	0	0	0	0	0
Total Equity	2 954.4	2 527.6	2 982.9	2 738.9	2 194.9	1 791.8	1 713.0	1 531.4	1 398.0	1 275.6	1 153.9	1 090.6	1 109.2	1 071.1	1 002.4	890.5	1 076.0	1 077.2	981.1	882.0	749.8	652.1	591.2	577.8	570.0	607.6	565.3	474.3	436.7	329.2	322.8	311.7	270.0	248.3	230.4	213.7	179.5	147.9	125.7
Total Liabilities and Equity	11 802.5	10 802.3	10 461.4	9 687.9	8 797.1	7 952.7	7 686.4	7 355.8	6 904.4	6 574.9	6 270.2	6 794.2	5 736.4	5 231.8	5 114.8	4 941.3	5 002.0	4 767.7	4 393.6	3 929.4	3 438.8	3 029.8	2 702.3	2 573.0	2 513.3	2 432.2	2 306.2	2 183.6	2 113.1	1 866.7	1 739.2	1 478.9	1 210.6	1 138.8	1 074.3	962.4	855.4	720.5	606.9
SHARES OUTSTANDING
Common Shares Outstanding	62.5	60.9	60.7	60.2	60.0	59.6	59.4	58.7	58.2	57.4	56.8	55.8	53.7	53.3	52.8	52.1	52.4	55.0	54.3	26.7	26.1	25.3	49.2	49.8	54.2	57.0	57.8	57.9	57.0	55.5	54.7	53.0	53.0	51.4	53.1	53.9	54.2	53.7	54.4

Balance Sheet

Premium Plan

Unlimited Plan