XNYSCPK
Market cap2.66bUSD
Jan 10, Last price
116.55USD
1D
-1.99%
1Q
-0.89%
Jan 2017
74.09%
Name
Chesapeake Utilities Corp
Chart & Performance
Profile
Chesapeake Utilities Corporation operates as an energy delivery company. The company operates through two segments, Regulated Energy and Unregulated Energy. The Regulated Energy segment engages in the natural gas distribution operations in central and southern Delaware, Maryland's eastern shore, and Florida; regulated natural gas transmission in the Delmarva Peninsula and Florida; and regulated electric distribution in northeast and northwest Florida. The Unregulated Energy segment engages in the propane operations in the Mid-Atlantic region, North Carolina, South Carolina, and Florida; unregulated natural gas transmission/supply operation in central and eastern Ohio; generation of electricity and steam; and provision of compressed natural gas, liquefied natural gas, and renewable natural gas transportation and pipeline solutions primarily to utilities and pipelines in the eastern United States. This segment also provides other unregulated energy services, such as energy-related merchandise sales; heating, ventilation, and air conditioning services; and plumbing and electrical services. The company was founded in 1859 and is headquartered in Dover, Delaware.
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 | 670,604 -1.48% | 680,704 19.43% | |||||||
Cost of revenue | 412,280 | 443,187 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 258,324 | 237,517 | |||||||
NOPBT Margin | 38.52% | 34.89% | |||||||
Operating Taxes | 28,078 | 33,832 | |||||||
Tax Rate | 10.87% | 14.24% | |||||||
NOPAT | 230,246 | 203,685 | |||||||
Net income | 87,212 -2.88% | 89,796 7.58% | |||||||
Dividends | (40,009) | (35,147) | |||||||
Dividend yield | 2.05% | 1.67% | |||||||
Proceeds from repurchase of equity | 1,696 | ||||||||
BB yield | -0.08% | ||||||||
Debt | |||||||||
Debt current | 198,358 | 223,640 | |||||||
Long-term debt | 1,208,175 | 603,172 | |||||||
Deferred revenue | 256,167 | ||||||||
Other long-term liabilities | 215,509 | (91,311) | |||||||
Net debt | 1,401,629 | 810,032 | |||||||
Cash flow | |||||||||
Cash from operating activities | 203,482 | 158,882 | |||||||
CAPEX | (188,618) | (128,276) | |||||||
Cash from investing activities | (1,111,391) | (136,448) | |||||||
Cash from financing activities | 906,609 | (21,206) | |||||||
FCF | (393,960) | 119,869 | |||||||
Balance | |||||||||
Cash | 4,904 | 6,204 | |||||||
Long term investments | 10,576 | ||||||||
Excess cash | |||||||||
Stockholders' equity | 496,748 | 452,765 | |||||||
Invested Capital | 2,857,596 | 1,812,077 | |||||||
ROIC | 9.86% | 11.46% | |||||||
ROCE | 8.29% | 11.48% | |||||||
EV | |||||||||
Common stock shares outstanding | 18,435 | 17,804 | |||||||
Price | 105.63 -10.62% | 118.18 -18.95% | |||||||
Market cap | 1,947,274 -7.45% | 2,104,111 -18.16% | |||||||
EV | 3,348,903 | 2,914,143 | |||||||
EBITDA | 335,759 | 317,534 | |||||||
EV/EBITDA | 9.97 | 9.18 | |||||||
Interest | 36,951 | 24,356 | |||||||
Interest/NOPBT | 14.30% | 10.25% |