XNASMGEE
Market cap3.19bUSD
Jan 10, Last price
88.24USD
1D
-3.25%
1Q
-2.52%
Jan 2017
35.13%
Name
MGE Energy Inc
Chart & Performance
Profile
MGE Energy, Inc., through its subsidiaries, operates as a public utility holding company primarily in Wisconsin. It operates through Regulated Electric Utility Operations; Regulated Gas Utility Operations; Nonregulated Energy Operations; Transmission Investments; and All Other. The company generates, purchases, and distributes electricity; owns or leases electric generation facilities located in Wisconsin and Iowa; and plans, constructs, operates, maintains, and expands transmission facilities to provide transmission services. It also generates electricity from coal-fired, gas-fired, and renewable energy sources, as well as purchases power under short and long-term commitments. As of December 31, 2021, the company generated and distributed electricity to 159,000 customers in Dane County, Wisconsin; and purchased and distributed natural gas to 169,000 customers in seven Wisconsin counties. MGE Energy, Inc.is headquartered in Madison, Wisconsin.
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 | 690,431 -3.37% | 714,519 17.79% | |||||||
Cost of revenue | 421,389 | 470,595 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 269,042 | 243,924 | |||||||
NOPBT Margin | 38.97% | 34.14% | |||||||
Operating Taxes | 27,803 | 26,224 | |||||||
Tax Rate | 10.33% | 10.75% | |||||||
NOPAT | 241,239 | 217,700 | |||||||
Net income | 117,699 6.08% | 110,952 4.91% | |||||||
Dividends | (60,393) | (57,500) | |||||||
Dividend yield | 2.31% | 2.26% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 43,146 | 124,814 | |||||||
Long-term debt | 762,701 | 619,462 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 633,567 | 307,585 | |||||||
Net debt | 681,884 | 626,789 | |||||||
Cash flow | |||||||||
Cash from operating activities | 237,561 | 153,735 | |||||||
CAPEX | (222,071) | (175,030) | |||||||
Cash from investing activities | (230,020) | (180,145) | |||||||
Cash from financing activities | (10,483) | 25,543 | |||||||
FCF | 76,019 | 67,139 | |||||||
Balance | |||||||||
Cash | 11,140 | 11,604 | |||||||
Long term investments | 112,823 | 105,883 | |||||||
Excess cash | 89,441 | 81,761 | |||||||
Stockholders' equity | 743,323 | 834,180 | |||||||
Invested Capital | 2,472,007 | 2,034,666 | |||||||
ROIC | 10.71% | 11.06% | |||||||
ROCE | 10.50% | 10.09% | |||||||
EV | |||||||||
Common stock shares outstanding | 36,186 | 36,174 | |||||||
Price | 72.31 2.71% | 70.40 -14.41% | |||||||
Market cap | 2,616,610 2.75% | 2,546,650 -14.39% | |||||||
EV | 3,298,494 | 3,321,602 | |||||||
EBITDA | 369,394 | 329,473 | |||||||
EV/EBITDA | 8.93 | 10.08 | |||||||
Interest | 30,429 | 26,647 | |||||||
Interest/NOPBT | 11.31% | 10.92% |