XNYSWTRG
Market cap9.93bUSD
Jan 03, Last price
36.16USD
1D
0.33%
1Q
-5.46%
Jan 2017
20.37%
Name
Essential Utilities Inc
Chart & Performance
Profile
Essential Utilities, Inc., through its subsidiaries, operates regulated utilities that provide water, wastewater, or natural gas services in the United States. It offers water services through operating and maintenance contract with municipal authorities and other parties. The company also provides non-utility raw water supply services for firms in the natural gas drilling industry; and water and sewer line protection solutions, and repair services to households through a third-party. It serves approximately 7.5 million residential water, commercial water, fire protection, industrial water, wastewater, and other water and utility customers in Pennsylvania, Ohio, Texas, Illinois, North Carolina, New Jersey, Indiana, Virginia, West Virginia, and Kentucky under the Aqua and Peoples brands. The company was formerly known as Aqua America, Inc. and changed its name to Essential Utilities, Inc. in February 2020. Essential Utilities, Inc. was founded in 1886 and is headquartered in Bryn Mawr, Pennsylvania.
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 | 2,053,824 -10.24% | 2,288,032 21.82% | |||||||
Cost of revenue | 927,824 | 1,215,644 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,126,000 | 1,072,388 | |||||||
NOPBT Margin | 54.82% | 46.87% | |||||||
Operating Taxes | (66,445) | (14,329) | |||||||
Tax Rate | |||||||||
NOPAT | 1,192,445 | 1,086,717 | |||||||
Net income | 498,226 7.09% | 465,237 7.79% | |||||||
Dividends | (316,806) | (288,632) | |||||||
Dividend yield | 3.17% | 2.30% | |||||||
Proceeds from repurchase of equity | 335,007 | 78,467 | |||||||
BB yield | -3.35% | -0.63% | |||||||
Debt | |||||||||
Debt current | 227,538 | 427,856 | |||||||
Long-term debt | 6,894,935 | 6,408,723 | |||||||
Deferred revenue | 128,755 | 114,732 | |||||||
Other long-term liabilities | 1,529,760 | 1,488,297 | |||||||
Net debt | 7,117,861 | 6,823,839 | |||||||
Cash flow | |||||||||
Cash from operating activities | 933,587 | 600,306 | |||||||
CAPEX | (1,199,103) | (1,062,763) | |||||||
Cash from investing activities | (1,221,728) | (1,178,302) | |||||||
Cash from financing activities | 281,355 | 578,827 | |||||||
FCF | 268,253 | 125,934 | |||||||
Balance | |||||||||
Cash | 4,612 | 11,398 | |||||||
Long term investments | 1,342 | ||||||||
Excess cash | |||||||||
Stockholders' equity | 1,844,972 | 1,667,817 | |||||||
Invested Capital | 14,642,746 | 13,744,935 | |||||||
ROIC | 8.40% | 8.21% | |||||||
ROCE | 6.92% | 7.11% | |||||||
EV | |||||||||
Common stock shares outstanding | 267,659 | 262,868 | |||||||
Price | 37.35 -21.75% | 47.73 -11.10% | |||||||
Market cap | 9,997,064 -20.32% | 12,546,690 -9.49% | |||||||
EV | 17,114,925 | 19,370,529 | |||||||
EBITDA | 1,469,695 | 1,393,565 | |||||||
EV/EBITDA | 11.65 | 13.90 | |||||||
Interest | 283,362 | 238,116 | |||||||
Interest/NOPBT | 25.17% | 22.20% |