OTCMUEPEM
Market cap7.56bUSD
Dec 20, Last price
64.50USD
1D
-1.53%
1Q
-6.52%
Jan 2017
-31.20%
Name
Union Electric Co
Chart & Performance
Profile
Union Electric Company, doing business as Ameren Missouri, engages in the rate-regulated electric generation, transmission, and distribution business in Missouri. It generates electricity through coal, nuclear, natural gas, hydroelectric, methane gas, and solar energy sources. The company is also involved in the rate-regulated natural gas distribution business. It supplies electric services to 1.2 million customers and natural gas services to 0.1 million customers in a 24,000 square-mile area in central and eastern Missouri. The company was founded in 1881 and is headquartered in St. Louis, Missouri. Union Electric Company is a subsidiary of Ameren Corporation.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 7,500,000 -5.74% | 7,957,000 24.44% | 6,394,000 10.36% | |||||||
Cost of revenue | 4,033,000 | 4,798,000 | 3,539,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,467,000 | 3,159,000 | 2,855,000 | |||||||
NOPBT Margin | 46.23% | 39.70% | 44.65% | |||||||
Operating Taxes | 183,000 | 176,000 | 157,000 | |||||||
Tax Rate | 5.28% | 5.57% | 5.50% | |||||||
NOPAT | 3,284,000 | 2,983,000 | 2,698,000 | |||||||
Net income | 1,152,000 7.26% | 1,074,000 8.48% | 990,000 13.66% | |||||||
Dividends | (662,000) | (610,000) | (565,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 346,000 | 317,000 | 295,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,385,000 | 1,410,000 | 1,050,000 | |||||||
Long-term debt | 15,121,000 | 13,685,000 | 12,562,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,710,000 | 6,412,000 | 7,019,000 | |||||||
Net debt | 15,023,000 | 13,887,000 | 12,445,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,564,000 | 2,263,000 | 1,661,000 | |||||||
CAPEX | (3,771,000) | (3,380,000) | (3,523,000) | |||||||
Cash from investing activities | (3,798,000) | (3,370,000) | (3,528,000) | |||||||
Cash from financing activities | 1,290,000 | 1,168,000 | 1,721,000 | |||||||
FCF | 1,036,000 | 704,000 | 31,000 | |||||||
Balance | ||||||||||
Cash | 25,000 | 250,000 | 8,000 | |||||||
Long term investments | 1,458,000 | 958,000 | 1,159,000 | |||||||
Excess cash | 1,108,000 | 810,150 | 847,300 | |||||||
Stockholders' equity | 4,262,000 | 3,826,000 | 3,376,000 | |||||||
Invested Capital | 33,586,000 | 31,333,850 | 29,612,700 | |||||||
ROIC | 10.12% | 9.79% | 9.65% | |||||||
ROCE | 8.92% | 8.79% | 8.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 263,400 | 259,500 | 257,600 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 4,967,000 | 4,597,000 | 4,132,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 566,000 | 486,000 | 383,000 | |||||||
Interest/NOPBT | 16.33% | 15.38% | 13.42% |