XNASGWRS
Market cap283mUSD
Jan 15, Last price
11.72USD
1D
-0.26%
1Q
-10.33%
Jan 2017
28.79%
IPO
83.13%
Name
Global Water Resources Inc
Chart & Performance
Profile
Global Water Resources, Inc., a water resource management company, owns, operates, and manages regulated water, wastewater, and recycled water utilities primarily in metropolitan Phoenix, Arizona. As of December 31, 2020, it served approximately 74,048 people in approximately 27,630 homes. The company was founded in 2003 and is based in Phoenix, Arizona.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 53,028 18.56% | 44,728 6.71% | |||||||
Cost of revenue | 29,305 | 27,019 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 23,723 | 17,709 | |||||||
NOPBT Margin | 44.74% | 39.59% | |||||||
Operating Taxes | 2,872 | 934 | |||||||
Tax Rate | 12.11% | 5.27% | |||||||
NOPAT | 20,851 | 16,775 | |||||||
Net income | 7,982 44.97% | 5,506 52.56% | |||||||
Dividends | (7,185) | (6,889) | |||||||
Dividend yield | 2.28% | 2.22% | |||||||
Proceeds from repurchase of equity | 2,748 | 14,227 | |||||||
BB yield | -0.87% | -4.59% | |||||||
Debt | |||||||||
Debt current | 4,433 | 4,338 | |||||||
Long-term debt | 106,396 | 108,682 | |||||||
Deferred revenue | 19,656 | 20,974 | |||||||
Other long-term liabilities | 165,292 | 128,959 | |||||||
Net debt | 107,742 | 105,458 | |||||||
Cash flow | |||||||||
Cash from operating activities | 25,393 | 23,336 | |||||||
CAPEX | (22,312) | (33,984) | |||||||
Cash from investing activities | (28,598) | (34,188) | |||||||
Cash from financing activities | 406 | 4,971 | |||||||
FCF | (14,678) | (16,987) | |||||||
Balance | |||||||||
Cash | 3,087 | 6,561 | |||||||
Long term investments | 1,001 | ||||||||
Excess cash | 436 | 5,326 | |||||||
Stockholders' equity | 1,037 | 12,634 | |||||||
Invested Capital | 342,591 | 298,705 | |||||||
ROIC | 6.50% | 5.83% | |||||||
ROCE | 6.75% | 5.71% | |||||||
EV | |||||||||
Common stock shares outstanding | 24,130 | 23,332 | |||||||
Price | 13.08 -1.51% | 13.28 -22.34% | |||||||
Market cap | 315,614 1.86% | 309,854 -20.88% | |||||||
EV | 423,356 | 415,312 | |||||||
EBITDA | 35,484 | 28,409 | |||||||
EV/EBITDA | 11.93 | 14.62 | |||||||
Interest | 4,882 | 4,036 | |||||||
Interest/NOPBT | 20.58% | 22.79% |