Utilities / Utilities - Regulated ElectricNYSE
$14.44
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
30/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$381M
P/E
N/A
•EV/EBITDA
N/A
•ROE
9.6%
↑Gross Margin
24.8%
↓Debt/Equity
0.03
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+6.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $502.0M · net income $24.0M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $502.0M | $502.0M | $425.2M | $428.7M | $315.5M | $323.3M | $356.9M | $315.3M | $280.3M | $264.2M | $212.1M | $213.1M | $281.0M | $279.2M | $229.5M | $197.9M | $195.4M |
| Net Income | $24.0M | $24.0M | $35.5M | $52.2M | $87.8M | $29.2M | $13.2M | $4.2M | $22.8M | $-7.0M | $-24.5M | $-7.5M | $-26.5M | $-5.9M | $-3.3M | $745000.00 | $14.6M |
| EBITDA | $28.7M | $28.7M | $45.8M | $55.6M | $78.1M | $24.5M | $24.8M | $13.5M | $14.0M | $-3.8M | $-29.9M | $-7.9M | $-28.0M | — | — | — | — |
| EPS | 0.90 | 0.90 | 1.31 | 1.99 | 3.26 | 1.05 | 0.44 | 0.10 | 0.83 | -0.36 | -1.14 | -0.40 | -1.31 | -0.36 | -0.17 | 0.03 | 0.65 |
| Gross Margin | 24.8% | 24.8% | 32.6% | 34.1% | 49.1% | 28.3% | 26.6% | 26.3% | 27.3% | 32.4% | 36.3% | 31.3% | 17.6% | 23.6% | 30.3% | — | 29.6% |
| Operating Margin | 5.5% | 5.5% | 10.6% | 12.9% | 24.6% | 7.5% | 6.1% | 3.1% | 4.3% | -2.3% | -14.4% | -3.9% | -10.0% | 0.2% | 1.3% | 1.6% | 15.2% |
| Net Margin | 4.8% | 4.8% | 8.4% | 12.2% | 27.8% | 9.0% | 3.7% | 1.3% | 8.1% | -2.6% | -11.6% | -3.5% | -9.4% | -2.1% | -1.4% | 0.4% | 7.5% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | — | — | — | — | 0.01 | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | — | — | — | — | — | — | — | — | $18.8M | $6.1M | $15.0M | $-3.4M | — | — | $-1.1M | — | $16.7M |
| Returns | |||||||||||||||||
| ROE | 9.6% | 9.6% | 14.4% | 26.5% | 46.9% | 23.7% | 13.4% | 4.4% | 22.0% | -8.3% | -25.4% | -6.0% | -21.2% | -4.9% | -2.7% | 0.6% | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 18.1% | 18.1% | -0.8% | 35.9% | -2.4% | -9.4% | 13.2% | 12.5% | 6.1% | 24.6% | -0.4% | -24.2% | 0.6% | 21.7% | 15.9% | 1.3% | — |
| EPS Growth | -31.3% | -31.3% | -34.2% | -39.0% | 210.5% | 138.6% | 340.0% | -88.0% | 330.6% | 68.4% | -185.0% | 69.5% | -263.9% | -111.8% | -666.7% | -95.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.5%
EPS terminal req.
$1.28
Spread vs growth
-43.8%
5Y implied EPS CAGR
11.5%
EPS terminal req.
$1.55
Spread vs growth
-42.8%
10Y implied EPS CAGR
10.7%
EPS terminal req.
$2.50
Spread vs growth
-42.0%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Unavailable: positive start/end prices are required.