vs
Side-by-side financial comparison of Essent Group Ltd. (ESNT) and Soho House & Co Inc. (SHCO). Click either name above to swap in a different company.
Soho House & Co Inc. is the larger business by last-quarter revenue ($370.8M vs $312.4M, roughly 1.2× Essent Group Ltd.). Essent Group Ltd. runs the higher net margin — 49.6% vs -5.0%, a 54.7% gap on every dollar of revenue. On growth, Soho House & Co Inc. posted the faster year-over-year revenue change (11.2% vs -0.8%). Essent Group Ltd. produced more free cash flow last quarter ($848.7M vs $3.5M). Over the past eight quarters, Soho House & Co Inc.'s revenue compounded faster (13.5% CAGR vs 2.3%).
Essentra PLC is a supplier of plastic and fibre products. The company operates internationally from headquarters in Kidlington, Oxfordshire. It is listed on the London Stock Exchange.
Soho House is an international private members’ club with a focus on the media, arts and fashion industries.
ESNT vs SHCO — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $312.4M | $370.8M |
| Net Profit | $155.0M | $-18.7M |
| Gross Margin | — | — |
| Operating Margin | 59.1% | -1.6% |
| Net Margin | 49.6% | -5.0% |
| Revenue YoY | -0.8% | 11.2% |
| Net Profit YoY | -7.7% | -10790.3% |
| EPS (diluted) | $1.61 | $-0.10 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $312.4M | — | ||
| Q3 25 | $311.8M | $370.8M | ||
| Q2 25 | $319.1M | $329.8M | ||
| Q1 25 | $317.6M | $282.9M | ||
| Q4 24 | $315.0M | $305.6M | ||
| Q3 24 | $316.6M | $333.4M | ||
| Q2 24 | $312.9M | $302.9M | ||
| Q1 24 | $298.4M | $261.9M |
| Q4 25 | $155.0M | — | ||
| Q3 25 | $164.2M | $-18.7M | ||
| Q2 25 | $195.3M | $24.9M | ||
| Q1 25 | $175.4M | $8.2M | ||
| Q4 24 | $167.9M | $-91.7M | ||
| Q3 24 | $176.2M | $175.0K | ||
| Q2 24 | $203.6M | $-29.9M | ||
| Q1 24 | $181.7M | $-41.6M |
| Q4 25 | 59.1% | — | ||
| Q3 25 | 63.9% | -1.6% | ||
| Q2 25 | 72.4% | 18.1% | ||
| Q1 25 | 65.2% | 12.3% | ||
| Q4 24 | 61.9% | -23.1% | ||
| Q3 24 | 65.6% | 11.4% | ||
| Q2 24 | 76.4% | -4.3% | ||
| Q1 24 | 71.6% | -9.3% |
| Q4 25 | 49.6% | — | ||
| Q3 25 | 52.7% | -5.0% | ||
| Q2 25 | 61.2% | 7.5% | ||
| Q1 25 | 55.2% | 2.9% | ||
| Q4 24 | 53.3% | -30.0% | ||
| Q3 24 | 55.6% | 0.1% | ||
| Q2 24 | 65.1% | -9.9% | ||
| Q1 24 | 60.9% | -15.9% |
| Q4 25 | $1.61 | — | ||
| Q3 25 | $1.67 | $-0.10 | ||
| Q2 25 | $1.93 | $0.13 | ||
| Q1 25 | $1.69 | $0.04 | ||
| Q4 24 | $1.59 | $-0.48 | ||
| Q3 24 | $1.65 | $0.00 | ||
| Q2 24 | $1.91 | $-0.15 | ||
| Q1 24 | $1.70 | $-0.21 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $142.5M |
| Total DebtLower is stronger | — | $735.8M |
| Stockholders' EquityBook value | $5.8B | $-351.6M |
| Total Assets | $7.4B | $2.7B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | — | $142.5M | ||
| Q2 25 | — | $150.3M | ||
| Q1 25 | — | $150.1M | ||
| Q4 24 | — | $152.7M | ||
| Q3 24 | — | $142.8M | ||
| Q2 24 | — | $148.5M | ||
| Q1 24 | — | $139.8M |
| Q4 25 | — | — | ||
| Q3 25 | — | $735.8M | ||
| Q2 25 | — | $729.8M | ||
| Q1 25 | — | $705.1M | ||
| Q4 24 | — | $691.5M | ||
| Q3 24 | — | $694.8M | ||
| Q2 24 | — | $682.1M | ||
| Q1 24 | — | $671.7M |
| Q4 25 | $5.8B | — | ||
| Q3 25 | $5.7B | $-351.6M | ||
| Q2 25 | $5.7B | $-348.6M | ||
| Q1 25 | $5.7B | $-340.1M | ||
| Q4 24 | $5.6B | $-335.1M | ||
| Q3 24 | $5.6B | $-279.4M | ||
| Q2 24 | $5.4B | $-231.7M | ||
| Q1 24 | $5.2B | $-193.0M |
| Q4 25 | $7.4B | — | ||
| Q3 25 | $7.4B | $2.7B | ||
| Q2 25 | $7.2B | $2.6B | ||
| Q1 25 | $7.2B | $2.5B | ||
| Q4 24 | $7.1B | $2.4B | ||
| Q3 24 | $7.1B | $2.6B | ||
| Q2 24 | $6.7B | $2.6B | ||
| Q1 24 | $6.6B | $2.5B |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $856.1M | $34.9M |
| Free Cash FlowOCF − Capex | $848.7M | $3.5M |
| FCF MarginFCF / Revenue | 271.7% | 0.9% |
| Capex IntensityCapex / Revenue | 2.4% | 8.5% |
| Cash ConversionOCF / Net Profit | 5.52× | — |
| TTM Free Cash FlowTrailing 4 quarters | $1.5B | $41.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $856.1M | — | ||
| Q3 25 | $215.9M | $34.9M | ||
| Q2 25 | $189.5M | $41.0M | ||
| Q1 25 | $221.6M | $22.8M | ||
| Q4 24 | $861.5M | $26.9M | ||
| Q3 24 | $229.2M | $20.6M | ||
| Q2 24 | $188.7M | $36.0M | ||
| Q1 24 | $216.9M | $6.2M |
| Q4 25 | $848.7M | — | ||
| Q3 25 | $210.6M | $3.5M | ||
| Q2 25 | $188.8M | $12.4M | ||
| Q1 25 | $221.3M | $7.5M | ||
| Q4 24 | $854.8M | $18.5M | ||
| Q3 24 | $228.7M | $10.3M | ||
| Q2 24 | $187.6M | $10.2M | ||
| Q1 24 | $212.5M | $-13.5M |
| Q4 25 | 271.7% | — | ||
| Q3 25 | 67.5% | 0.9% | ||
| Q2 25 | 59.2% | 3.8% | ||
| Q1 25 | 69.7% | 2.7% | ||
| Q4 24 | 271.3% | 6.1% | ||
| Q3 24 | 72.2% | 3.1% | ||
| Q2 24 | 60.0% | 3.4% | ||
| Q1 24 | 71.2% | -5.2% |
| Q4 25 | 2.4% | — | ||
| Q3 25 | 1.7% | 8.5% | ||
| Q2 25 | 0.2% | 8.7% | ||
| Q1 25 | 0.1% | 5.4% | ||
| Q4 24 | 2.1% | 2.7% | ||
| Q3 24 | 0.2% | 3.1% | ||
| Q2 24 | 0.3% | 8.5% | ||
| Q1 24 | 1.5% | 7.5% |
| Q4 25 | 5.52× | — | ||
| Q3 25 | 1.31× | — | ||
| Q2 25 | 0.97× | 1.65× | ||
| Q1 25 | 1.26× | 2.79× | ||
| Q4 24 | 5.13× | — | ||
| Q3 24 | 1.30× | 117.70× | ||
| Q2 24 | 0.93× | — | ||
| Q1 24 | 1.19× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ESNT
| Mortgage Insurance Segment | $192.4M | 62% |
| Other | $120.0M | 38% |
SHCO
| Membership | $122.7M | 33% |
| Other | $122.0M | 33% |
| Membership Revenue | $58.5M | 16% |
| Other Revenue | $28.5M | 8% |
| Equity Method Investment Nonconsolidated Investee Or Group Of Investees | $24.8M | 7% |
| Elimination Of Equity Accounted Revenue | $13.4M | 4% |
| Related Party | $2.0M | 1% |
| Soho House | $1.0M | 0% |
