CANADIAN UTILITIES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.69 CAD | +0.16% |
|
+1.62% | -3.76% |
| Apr. 22 | Canadian Utilities Limited(TSX:CU.PRD) dropped from S&P/TSX Preferred Share Index | CI |
| Apr. 22 | Canadian Utilities Limited(TSX:CU.PRG) dropped from S&P/TSX Preferred Share Index | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,666 | 8,477 | 9,860 | 9,967 | 8,630 | 8,325 | - | - |
| Enterprise Value (EV) 1 | 18,713 | 16,752 | 18,418 | 18,860 | 8,630 | 19,864 | 20,177 | 20,111 |
| P/E ratio | 11.2 x | 19.9 x | 30.3 x | 17.8 x | 13.7 x | 12.9 x | 12.8 x | - |
| Yield | 4.32% | 5.6% | 4.79% | 4.85% | - | 5.9% | 5.97% | 6.03% |
| Capitalization / Revenue | 2.73 x | 2.62 x | 2.81 x | 2.46 x | 2.27 x | 2.04 x | 1.99 x | 1.88 x |
| EV / Revenue | 4.79 x | 5.18 x | 5.24 x | 4.66 x | 2.27 x | 4.86 x | 4.83 x | 4.54 x |
| EV / EBITDA | 11.8 x | 10.8 x | 12 x | 10.6 x | 4.36 x | 9.58 x | 9.52 x | 8.84 x |
| EV / FCF | 24.9 x | 20.3 x | 31.1 x | 23.3 x | - | 228 x | 71.9 x | 26.4 x |
| FCF Yield | 4.02% | 4.92% | 3.21% | 4.29% | - | 0.44% | 1.39% | 3.79% |
| Price to Book | 1.59 x | 1.28 x | 1.49 x | 1.44 x | - | 1.52 x | 1.48 x | 1.45 x |
| Nbr of stocks (in thousands) | 272,608 | 272,676 | 268,902 | 272,607 | 270,611 | 271,264 | - | - |
| Reference price 2 | 39.17 | 31.09 | 36.69 | 36.65 | 31.89 | 30.69 | 30.69 | 30.69 |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 3/2/23 | 2/29/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,905 | 3,233 | 3,515 | 4,048 | 3,796 | 4,090 | 4,181 | 4,427 |
| EBITDA 1 | 1,584 | 1,551 | 1,533 | 1,775 | 1,980 | 2,074 | 2,119 | 2,274 |
| EBIT 1 | 1,002 | 941 | 882 | 1,133 | - | 641 | 651 | - |
| Operating Margin | 25.66% | 29.11% | 25.09% | 27.99% | - | 15.67% | 15.57% | - |
| Earnings before Tax (EBT) | 1,011 | 586 | 538 | 838 | - | - | - | - |
| Net income 1 | 951 | 427 | 393 | 632 | 707 | 641 | 651 | - |
| Net margin | 24.35% | 13.21% | 11.18% | 15.61% | 18.62% | 15.67% | 15.57% | - |
| EPS 2 | 3.489 | 1.560 | 1.210 | 2.060 | 2.330 | 2.370 | 2.400 | - |
| Free Cash Flow 1 | 753 | 825 | 592 | 810 | - | 87.1 | 280.6 | 763 |
| FCF margin | 19.28% | 25.52% | 16.84% | 20.01% | - | 2.13% | 6.71% | 17.24% |
| FCF Conversion (EBITDA) | 47.54% | 53.19% | 38.62% | 45.63% | - | 4.2% | 13.24% | 33.55% |
| FCF Conversion (Net income) | 79.18% | 193.21% | 150.64% | 128.16% | - | 13.59% | 43.1% | - |
| Dividend per Share 2 | 1.691 | 1.742 | 1.759 | 1.777 | - | 1.810 | 1.833 | 1.850 |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 3/2/23 | 2/29/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 790 | 1,028 | 1,110 | 933 | 898 | 1,107 | 1,131 | 879 | 812 | 974 | 1,063 | 939.8 | 914.2 | 1,048 |
| EBITDA 1 | 322 | 475 | 542 | 433 | 366 | 434 | 629 | 398 | 421 | 532 | 581.1 | 452.5 | 422.2 | 555.4 |
| EBIT 1 | 171 | 337 | 385 | 277 | 211 | 260 | 461 | 221 | - | - | 231 | - | - | - |
| Operating Margin | 21.65% | 32.78% | 34.68% | 29.69% | 23.5% | 23.49% | 40.76% | 25.14% | - | - | 21.73% | - | - | - |
| Earnings before Tax (EBT) | - | - | 306 | 200 | 142 | 190 | 383 | 134 | - | - | - | - | - | - |
| Net income 1 | - | - | - | - | - | - | - | - | - | - | 231 | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | 21.73% | - | - | - |
| EPS 2 | 0.2000 | 0.5900 | 0.7800 | 0.5000 | 0.3200 | 0.4600 | 1.010 | 0.3200 | 0.3900 | 0.6100 | 0.8500 | - | - | - |
| Dividend per Share 2 | 0.4398 | 0.4398 | 0.8884 | 0.4442 | 0.4442 | 0.4442 | 0.4486 | 0.4486 | 0.4486 | - | 0.4510 | 0.4510 | 0.4510 | 0.4510 |
| Announcement Date | 10/28/21 | 2/24/22 | 4/27/22 | 7/28/22 | 10/27/22 | 3/2/23 | 4/27/23 | 7/27/23 | 10/26/23 | 2/29/24 | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 8,047 | 8,275 | 8,558 | 8,893 | - | 11,539 | 11,852 | 11,786 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.08 x | 5.335 x | 5.583 x | 5.01 x | - | 5.564 x | 5.593 x | 5.182 x |
| Free Cash Flow 1 | 753 | 825 | 592 | 810 | - | 87.1 | 281 | 763 |
| ROE (net income / shareholders' equity) | 14.5% | 8.01% | 8.84% | 9.69% | - | 11.8% | 11.5% | 11.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 24.70 | 24.30 | 24.60 | 25.50 | - | 20.30 | 20.70 | 21.20 |
| Cash Flow per Share 2 | 6.580 | 5.960 | 6.180 | 7.540 | - | 6.880 | 7.130 | 6.890 |
| Capex 1 | 1,044 | 803 | 1,078 | 1,224 | - | 1,441 | 1,441 | 1,510 |
| Capex / Sales | 26.73% | 24.84% | 30.67% | 30.24% | - | 35.22% | 34.45% | 34.11% |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 3/2/23 | 2/29/24 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
30.69
CAD
Average target price
34.67
CAD
Spread / Average Target
+12.96%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.76% | 6.08B | |
| -20.00% | 85.7B | |
| +54.09% | 81.88B | |
| -0.90% | 48.58B | |
| -4.56% | 45.12B | |
| +1.14% | 41.62B | |
| +2.14% | 34.6B | |
| +10.91% | 33.81B | |
| -21.83% | 25.56B | |
| -10.00% | 23.21B |
- Stock Market
- Equities
- CU Stock
- Financials Canadian Utilities Limited
