XNYSCEIX
Market cap3.06bUSD
Dec 24, Last price
104.22USD
1D
-0.61%
1Q
3.35%
IPO
316.88%
Name
CONSOL Energy Inc
Chart & Performance
Profile
CONSOL Energy Inc. produces and exports bituminous coal in the United States. It operates through PAMC, CONSOL Marine Terminal, and Other segments. The company engages in the mining, preparation, and marketing of bituminous coal to power generators, industrial end-users, and metallurgical end-users; and provision of coal export terminal services, as well as development of the Itmann Mine and the Greenfield reserves. It owns and operates the Pennsylvania Mining Complex (PAMC), which includes the Bailey Mine, the Enlow Fork Mine, the Harvey Mine, and the Central Preparation Plant; and CONSOL Marine Terminal located in the port of Baltimore. As of December 31, 2021, the company had 612.1 million tons of proven and probable coal reserves at PAMC. It also owns approximately 1.4 billion tons of Greenfield reserves located in the Northern Appalachian, Central Appalachian, and Illinois basins. The company was founded in 1860 and is headquartered in Canonsburg, Pennsylvania.
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 | 2,527,820 10.87% | 2,280,018 80.81% | 1,261,034 43.39% | |||||||
Cost of revenue | 1,517,638 | 526,015 | 417,515 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,010,182 | 1,754,003 | 843,519 | |||||||
NOPBT Margin | 39.96% | 76.93% | 66.89% | |||||||
Operating Taxes | 121,980 | 101,458 | 1,297 | |||||||
Tax Rate | 12.08% | 5.78% | 0.15% | |||||||
NOPAT | 888,202 | 1,652,545 | 842,222 | |||||||
Net income | 655,892 40.45% | 466,979 1,269.04% | 34,110 -358.14% | |||||||
Dividends | (75,474) | (71,486) | ||||||||
Dividend yield | 2.27% | 3.08% | ||||||||
Proceeds from repurchase of equity | (399,379) | (6,261) | (2,303) | |||||||
BB yield | 11.99% | 0.27% | 0.29% | |||||||
Debt | ||||||||||
Debt current | 15,875 | 33,768 | 64,014 | |||||||
Long-term debt | 215,788 | 388,555 | 643,204 | |||||||
Deferred revenue | (150,659) | |||||||||
Other long-term liabilities | 655,166 | 712,504 | 860,822 | |||||||
Net debt | (49,640) | 135,737 | 541,617 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 857,949 | 650,990 | 305,569 | |||||||
CAPEX | (167,791) | (171,506) | (132,752) | |||||||
Cash from investing activities | (259,432) | (142,178) | (127,361) | |||||||
Cash from financing activities | (682,201) | (380,066) | (30,852) | |||||||
FCF | 930,503 | 1,671,013 | 916,642 | |||||||
Balance | ||||||||||
Cash | 281,303 | 273,070 | 149,913 | |||||||
Long term investments | 13,516 | 15,688 | ||||||||
Excess cash | 154,912 | 172,585 | 102,549 | |||||||
Stockholders' equity | 795,581 | 519,589 | 25,868 | |||||||
Invested Capital | 2,056,023 | 2,084,297 | 2,010,216 | |||||||
ROIC | 42.90% | 80.72% | 41.17% | |||||||
ROCE | 44.95% | 76.97% | 38.57% | |||||||
EV | ||||||||||
Common stock shares outstanding | 33,142 | 35,718 | 35,389 | |||||||
Price | 100.53 54.66% | 65.00 186.22% | 22.71 214.98% | |||||||
Market cap | 3,331,766 43.51% | 2,321,687 188.88% | 803,674 327.62% | |||||||
EV | 3,282,126 | 2,457,424 | 1,345,291 | |||||||
EBITDA | 1,251,499 | 1,980,881 | 1,076,230 | |||||||
EV/EBITDA | 2.62 | 1.24 | 1.25 | |||||||
Interest | 29,325 | 52,640 | 63,342 | |||||||
Interest/NOPBT | 2.90% | 3.00% | 7.51% |