XNYSAEE
Market cap24bUSD
Dec 26, Last price
90.69USD
1D
-0.22%
1Q
4.86%
Jan 2017
72.87%
Name
Ameren Corp
Chart & Performance
Profile
Ameren Corporation, together with its subsidiaries, operates as a public utility holding company in the United States. It operates through four segments: Ameren Missouri, Ameren Illinois Electric Distribution, Ameren Illinois Natural Gas, and Ameren Transmission. The company engages in the rate-regulated electric generation, transmission, and distribution activities; and rate-regulated natural gas distribution and transmission businesses. It primarily generates electricity through coal, nuclear, and natural gas, as well as renewable sources, such as hydroelectric, wind, methane gas, and solar. The company serves residential, commercial, and industrial customers. Ameren Corporation was founded in 1881 and is headquartered in St. Louis, Missouri.
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 | 3.47% | 2.64% | 2.46% | |||||||
Proceeds from repurchase of equity | 346,000 | 317,000 | 295,000 | |||||||
BB yield | -1.82% | -1.37% | -1.29% | |||||||
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 | 72.34 -18.65% | 88.92 -0.10% | 89.01 14.03% | |||||||
Market cap | 19,054,356 -17.42% | 23,074,740 0.64% | 22,928,976 18.11% | |||||||
EV | 34,206,356 | 37,139,740 | 35,551,976 | |||||||
EBITDA | 4,967,000 | 4,597,000 | 4,132,000 | |||||||
EV/EBITDA | 6.89 | 8.08 | 8.60 | |||||||
Interest | 566,000 | 486,000 | 383,000 | |||||||
Interest/NOPBT | 16.33% | 15.38% | 13.42% |