XNYSPCG
Market cap44bUSD
Dec 24, Last price
20.33USD
1D
1.15%
1Q
1.66%
Jan 2017
-66.73%
Name
PG&E Corp
Chart & Performance
Profile
PG&E Corporation, through its subsidiary, Pacific Gas and Electric Company, engages in the sale and delivery of electricity and natural gas to customers in northern and central California, the United States. It generates electricity using nuclear, hydroelectric, fossil fuel-fired, fuel cell, and photovoltaic sources. As of December 31, 2021, the company owns and operates approximately 18,000 circuit miles of interconnected transmission lines; 33 electric transmission substations, approximately 108,000 circuit miles of distribution lines, 67 transmission switching substations, and 753 distribution substations; and natural gas transmission, storage, and distribution system consisting of approximately 43,800 miles of distribution pipelines, approximately 6,200 miles of backbone and local transmission pipelines, and various storage facilities. It serves residential, commercial, industrial, and agricultural customers, as well as natural gas-fired electric generation facilities. The company was incorporated in 1905 and is headquartered in San Francisco, California.
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 | 24,428,000 12.68% | 21,680,000 5.03% | 20,642,000 11.77% | |||||||
Cost of revenue | 16,121,000 | 14,665,000 | 14,581,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,307,000 | 7,015,000 | 6,061,000 | |||||||
NOPBT Margin | 34.01% | 32.36% | 29.36% | |||||||
Operating Taxes | (1,557,000) | (1,338,000) | 836,000 | |||||||
Tax Rate | 13.79% | |||||||||
NOPAT | 9,864,000 | 8,353,000 | 5,225,000 | |||||||
Net income | 2,256,000 24.37% | 1,814,000 -2,161.36% | (88,000) -93.25% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,686,000 | 4,554,000 | 7,106,000 | |||||||
Long-term debt | 53,458,000 | 50,459,000 | 35,719,000 | |||||||
Deferred revenue | 18,061,000 | |||||||||
Other long-term liabilities | 31,045,000 | 28,064,000 | 4,345,000 | |||||||
Net debt | 54,655,000 | 50,982,000 | 38,862,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,747,000 | 3,721,000 | 2,448,000 | |||||||
CAPEX | (9,714,000) | (9,584,000) | (7,689,000) | |||||||
Cash from investing activities | (9,162,000) | (10,214,000) | (7,050,000) | |||||||
Cash from financing activities | 4,400,000 | 7,133,000 | 4,379,000 | |||||||
FCF | 2,977,000 | 1,961,000 | 1,327,000 | |||||||
Balance | ||||||||||
Cash | 635,000 | 734,000 | 165,000 | |||||||
Long term investments | 3,854,000 | 3,297,000 | 3,798,000 | |||||||
Excess cash | 3,267,600 | 2,947,000 | 2,930,900 | |||||||
Stockholders' equity | 25,292,000 | 25,592,000 | (2,424,000) | |||||||
Invested Capital | 110,802,400 | 101,731,000 | 91,988,000 | |||||||
ROIC | 9.28% | 8.62% | 5.94% | |||||||
ROCE | 7.28% | 6.53% | 6.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,138,000 | 2,132,000 | 1,985,000 | |||||||
Price | 18.03 10.89% | 16.26 33.94% | 12.14 -2.57% | |||||||
Market cap | 38,548,140 11.20% | 34,666,320 43.86% | 24,097,900 53.86% | |||||||
EV | 93,455,140 | 85,900,320 | 63,469,900 | |||||||
EBITDA | 12,045,000 | 10,871,000 | 9,464,000 | |||||||
EV/EBITDA | 7.76 | 7.90 | 6.71 | |||||||
Interest | 2,850,000 | 1,917,000 | 1,601,000 | |||||||
Interest/NOPBT | 34.31% | 27.33% | 26.41% |