XTSEENB.PF.E
Market cap91bUSD
Dec 24, Last price
13.26CAD
Name
Enbridge Inc
Profile
Enbridge Inc. operates as an energy infrastructure company. The company operates through five segments: Liquids Pipelines, Gas Transmission and Midstream, Gas Distribution and Storage, Renewable Power Generation, and Energy Services. The Liquids Pipelines segment operates pipelines and related terminals to transport various grades of crude oil and other liquid hydrocarbons in Canada and the United States. The Gas Transmission and Midstream segment invests in natural gas pipelines, and gathering and processing facilities in Canada and the United States. The Gas Distribution and Storage segment is involved in natural gas utility operations serving residential, commercial, and industrial customers in Ontario, as well as natural gas distribution and energy transportation activities in Quebec. The Renewable Power Generation segment operates power generating assets, such as wind, solar, geothermal, and waste heat recovery facilities; and transmission assets in North America and Europe. The Energy Services segment provides energy marketing services to refiners, producers, and other customers; and physical commodity marketing and logistical services in Canada and the United States. The company was formerly known as IPL Energy Inc. and changed its name to Enbridge Inc. in October 1998. Enbridge Inc. was founded in 1949 and is headquartered in Calgary, Canada.
Valuation
Title CAD 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 | 43,649,000 -18.12% | 53,309,000 13.25% | 47,071,000 20.43% | |||||||
Cost of revenue | 25,844,000 | 45,125,000 | 39,266,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,805,000 | 8,184,000 | 7,805,000 | |||||||
NOPBT Margin | 40.79% | 15.35% | 16.58% | |||||||
Operating Taxes | 1,821,000 | 1,604,000 | 1,415,000 | |||||||
Tax Rate | 10.23% | 19.60% | 18.13% | |||||||
NOPAT | 15,984,000 | 6,580,000 | 6,390,000 | |||||||
Net income | 6,191,000 106.16% | 3,003,000 -51.48% | 6,189,000 84.03% | |||||||
Dividends | (7,628,000) | (7,306,000) | (7,133,000) | |||||||
Dividend yield | 10.29% | 9.21% | 9.01% | |||||||
Proceeds from repurchase of equity | 4,325,000 | (148,000) | (410,000) | |||||||
BB yield | -5.83% | 0.19% | 0.52% | |||||||
Debt | ||||||||||
Debt current | 6,484,000 | 8,041,000 | 7,679,000 | |||||||
Long-term debt | 75,367,000 | 73,438,423 | 68,444,847 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,653,000 | 9,189,000 | 7,617,000 | |||||||
Net debt | 59,157,000 | 64,682,423 | 62,513,847 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,201,000 | 11,230,000 | 9,256,000 | |||||||
CAPEX | (4,876,000) | (4,821,000) | (8,093,000) | |||||||
Cash from investing activities | (6,043,000) | (5,270,000) | (10,657,000) | |||||||
Cash from financing activities | (2,864,000) | (5,428,000) | 1,236,000 | |||||||
FCF | 13,960,000 | 1,207,000 | 497,000 | |||||||
Balance | ||||||||||
Cash | 5,901,000 | 861,000 | 286,000 | |||||||
Long term investments | 16,793,000 | 15,936,000 | 13,324,000 | |||||||
Excess cash | 20,511,550 | 14,131,550 | 11,256,450 | |||||||
Stockholders' equity | 64,215,000 | 63,123,000 | 63,003,000 | |||||||
Invested Capital | 133,823,450 | 138,752,450 | 134,890,550 | |||||||
ROIC | 11.73% | 4.81% | 4.88% | |||||||
ROCE | 10.51% | 4.91% | 4.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,058,000 | 2,029,000 | 2,025,000 | |||||||
Price | 36.02 -7.88% | 39.10 0.05% | 39.08 22.16% | |||||||
Market cap | 74,129,160 -6.56% | 79,333,900 0.25% | 79,137,000 22.40% | |||||||
EV | 143,133,160 | 154,345,323 | 151,939,847 | |||||||
EBITDA | 22,418,000 | 12,501,000 | 11,657,000 | |||||||
EV/EBITDA | 6.38 | 12.35 | 13.03 | |||||||
Interest | 3,822,000 | 3,224,000 | 2,705,000 | |||||||
Interest/NOPBT | 21.47% | 39.39% | 34.66% |