XNYS
SWX
Market cap5.58bUSD
Jul 14, Last price
77.58USD
1D
0.70%
1Q
6.54%
Jan 2017
1.25%
Name
Southwest Gas Holdings Inc
Chart & Performance
Profile
Southwest Gas Holdings, Inc., through its subsidiaries, distributes and transports natural gas in Arizona, Nevada, and California. The company operates through Natural Gas Distribution, Utility Infrastructure Services, and Pipeline and Storage segments. It also provides trenching, installation, and replacement of underground pipes, as well as maintenance services for energy distribution systems. As of December 31, 2021, it had 2,159,000 residential, commercial, industrial, and other natural gas customers. Southwest Gas Holdings, Inc. was incorporated in 1931 and is headquartered in Las Vegas, Nevada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 5,112,445 -5.92% | 5,433,972 9.56% | 4,960,009 34.77% | |||||||
Cost of revenue | 84 | 4,414,602 | 3,965,407 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,112,361 | 1,019,370 | 994,602 | |||||||
NOPBT Margin | 100.00% | 18.76% | 20.05% | |||||||
Operating Taxes | 36,460 | 41,832 | 1,349,143 | |||||||
Tax Rate | 0.71% | 4.10% | 135.65% | |||||||
NOPAT | 5,075,901 | 977,538 | (354,541) | |||||||
Net income | 198,815 31.76% | 150,889 -109.30% | (1,622,480) -908.09% | |||||||
Dividends | (177,768) | (174,574) | (160,563) | |||||||
Dividend yield | 3.49% | 3.88% | 3.96% | |||||||
Proceeds from repurchase of equity | 336,551 | 251,759 | 459,166 | |||||||
BB yield | -6.61% | -5.60% | -11.32% | |||||||
Debt | ||||||||||
Debt current | 30,018 | 732,518 | 1,587,363 | |||||||
Long-term debt | 4,868,936 | 4,514,656 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,693,875 | 1,277,962 | 1,470,177 | |||||||
Net debt | (333,771) | 5,494,918 | 5,978,941 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,252,982 | 509,211 | 407,460 | |||||||
CAPEX | (872,521) | (859,421) | ||||||||
Cash from investing activities | (831,093) | 150,966 | (838,902) | |||||||
Cash from financing activities | (181,970) | (700,795) | 356,480 | |||||||
FCF | 14,873,125 | 1,571,092 | (1,012,351) | |||||||
Balance | ||||||||||
Cash | 363,789 | 106,536 | 123,078 | |||||||
Long term investments | ||||||||||
Excess cash | 108,167 | |||||||||
Stockholders' equity | 960,079 | 872,913 | 930,925 | |||||||
Invested Capital | 9,304,808 | 10,164,570 | 10,609,163 | |||||||
ROIC | 52.14% | 9.41% | ||||||||
ROCE | 50.01% | 9.34% | 8.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 72,032 | 70,990 | 65,558 | |||||||
Price | 70.71 11.62% | 63.35 2.38% | 61.88 -11.66% | |||||||
Market cap | 5,093,383 13.26% | 4,497,216 10.86% | 4,056,729 -2.27% | |||||||
EV | 4,936,847 | 10,096,802 | 10,195,019 | |||||||
EBITDA | 5,415,456 | 1,460,278 | 1,465,057 | |||||||
EV/EBITDA | 0.91 | 6.91 | 6.96 | |||||||
Interest | 297,043 | 292,286 | 242,750 | |||||||
Interest/NOPBT | 5.81% | 28.67% | 24.41% |