Stock HE HAWAIIAN ELECTRIC INDUSTRIES, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hawaiian Electric Industries, Inc.

Equities

HE

US4198701009

Electric Utilities

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
9.88 USD -5.90% Intraday chart for Hawaiian Electric Industries, Inc. -9.44% -30.37%
Apr. 26 Hawaiian Electric Shares Tumble 7.1% On Report Of Stalled Bill Tied To Wildfire Mitigation DJ
Apr. 26 Hawaiian Electric Industries Considering American Savings Bank Sale MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,106 3,874 4,536 4,581 1,563 1,088 - -
Enterprise Value (EV) 1 7,175 5,870 4,536 4,581 1,563 1,088 1,088 1,088
P/E ratio 23.5 x 19.6 x 18.4 x 19 x 7.84 x 4.8 x 4.61 x 4.47 x
Yield 2.73% 3.73% 3.28% 3.35% 7.61% 7.49% 7.79% 8.1%
Capitalization / Revenue 1.78 x 1.5 x 1.59 x 1.22 x 0.42 x 0.29 x 0.29 x 0.28 x
EV / Revenue 1.78 x 1.5 x 1.59 x 1.22 x 0.42 x 0.29 x 0.29 x 0.28 x
EV / EBITDA 8.15 x 6.45 x 6.82 x 6.78 x 2.36 x 1.67 x 1.59 x 1.52 x
EV / FCF -175 x 85.1 x -5.64 x 41.5 x - 14.3 x 18.8 x 12.4 x
FCF Yield -0.57% 1.17% -17.7% 2.41% - 6.98% 5.33% 8.09%
Price to Book 2.24 x 1.65 x - - - - - -
Nbr of stocks (in thousands) 108,973 109,457 109,311 109,470 110,124 110,152 - -
Reference price 2 46.86 35.39 41.50 41.85 14.19 9.880 9.880 9.880
Announcement Date 2/13/20 2/16/21 2/14/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,875 2,580 2,850 3,742 3,682 3,692 3,795 3,891
EBITDA 1 626.8 600.4 664.8 675.9 663.4 650.2 684 718
EBIT 1 348.7 309.6 386.1 381.1 352.6 392.6 414.6 436.5
Operating Margin 12.13% 12% 13.54% 10.18% 9.58% 10.64% 10.92% 11.22%
Earnings before Tax (EBT) 1 271.4 240.6 310.9 304.2 245.7 282 298 315
Net income 1 217.9 197.8 246.2 241.1 199.2 231 244.5 257
Net margin 7.58% 7.67% 8.64% 6.44% 5.41% 6.26% 6.44% 6.6%
EPS 2 1.990 1.810 2.250 2.200 1.810 2.057 2.143 2.210
Free Cash Flow 1 -29.24 45.51 -803.9 110.4 - 76 58 88
FCF margin -1.02% 1.76% -28.2% 2.95% - 2.06% 1.53% 2.26%
FCF Conversion (EBITDA) - 7.58% - 16.34% - 11.69% 8.48% 12.26%
FCF Conversion (Net income) - 23.01% - 45.8% - 32.9% 23.72% 34.24%
Dividend per Share 2 1.280 1.320 1.360 1.400 1.080 0.7400 0.7700 0.8000
Announcement Date 2/13/20 2/16/21 2/14/22 2/14/23 2/13/24 - - -
1USD in Million2USD
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 756.9 770.3 785.1 895.6 1,042 1,019 928.2 895.7 901.9 961.4 - - - -
EBITDA - - - - - - - - - - - - - -
EBIT 97.32 88.86 99.28 86.67 102.1 93.01 93.52 92.98 102.7 95.98 - - - -
Operating Margin 12.86% 11.54% 12.65% 9.68% 9.8% 9.13% 10.07% 10.38% 11.39% 9.98% - - - -
Earnings before Tax (EBT) 78.15 - - - - 70.59 - 69.37 - - - - - -
Net income 63.42 54.52 69.17 52.54 62.08 57.35 54.72 54.61 - - - - - -
Net margin 8.38% 7.08% 8.81% 5.87% 5.96% 5.63% 5.9% 6.1% - - - - - -
EPS 1 0.5800 0.5000 0.6300 0.4800 0.5700 0.5200 0.5000 0.5000 0.3700 0.4400 0.5400 0.5400 0.6000 0.5200
Dividend per Share 0.3400 - - - - - - - - - - - - -
Announcement Date 11/5/21 2/14/22 5/9/22 8/8/22 11/7/22 2/14/23 5/9/23 8/7/23 11/9/23 2/13/24 - - - -
1USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 2,068 1,997 - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 3.3 x 3.326 x - - - - - -
Free Cash Flow 1 -29.2 45.5 -804 110 - 76 58 88
ROE (net income / shareholders' equity) 9.8% 8.6% 10.4% 10.5% 8.76% 8.95% 8.85% 8.6%
ROA (Net income/ Total Assets) 1.62% 1.37% 1.6% 1.5% 1.19% 1.3% 1.3% 1.4%
Assets 1 13,425 14,482 15,413 16,053 16,764 17,769 18,808 18,357
Book Value Per Share 20.90 21.40 - - - - - -
Cash Flow per Share 2 4.700 3.930 4.580 4.140 5.010 4.350 4.490 4.590
Capex 1 458 384 315 344 448 407 462 442
Capex / Sales 15.92% 14.88% 11.03% 9.19% 12.17% 11.01% 12.16% 11.36%
Announcement Date 2/13/20 2/16/21 2/14/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hawaiian Electric Industries, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
3
Last Close Price
9.88 USD
Average target price
10.83 USD
Spread / Average Target
+9.65%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
HAWAIIAN ELECTRIC INDUSTRIES, INC. Stock Hawaiian Electric Industries, Inc.
-30.37% 1.09B
NEXTERA ENERGY Stock NextEra Energy
+8.64% 136B
SOUTHERN COMPANY Stock Southern Company
+4.41% 80.06B
IBERDROLA, S.A. Stock Iberdrola, S.A.
-2.19% 77.98B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+0.69% 75.38B
ENEL S.P.A. Stock Enel S.p.A.
-8.92% 66.47B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+61.15% 59.36B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+4.97% 44.9B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+7.34% 42.26B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 41.94B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. HE Stock
  4. Financials Hawaiian Electric Industries, Inc.