Chesapeake Utilities Corp (NYSE: CPK)

Sector: Utilities Industry: Utilities - Regulated Gas CIK: 0000019745
Market Cap 2.38 Bn
P/B 2.92
P/E 26.68
P/S 3.78
ROIC (Qtr) 5.84
Div Yield % 1.98
Rev 1y % (Qtr) 12.11
Total Debt (Qtr) 1.58 Bn
Debt/Equity (Qtr) 1.04
Add ratio to table...

About

Chesapeake Utilities Corporation (CPK), a Delaware corporation, operates primarily in the Mid-Atlantic region, North Carolina, South Carolina, Florida, and Ohio. It is an energy delivery corporation involved in the distribution of natural gas, electricity, and propane, as well as the transmission of natural gas and the generation of electricity and steam. CPK's strategy focuses on growing earnings from a stable regulated energy delivery foundation and investing in related businesses and services that offer opportunities for returns greater than...

Read more

Investment thesis

Bull case

  • Operating cash flow of 220.03M provides strong 27.67x coverage of stock compensation 7.95M, indicating sustainable incentive practices.
  • Strong free cash flow of (191.82M) provides 63941.33x coverage of acquisition spending (3000), indicating disciplined M&A strategy.
  • Free cash flow of (191.82M) provides excellent 3.25x coverage of dividends (59.11M), indicating sustainable shareholder returns.
  • Operating cash flow of 220.03M provides solid 0.63x coverage of current liabilities 351.20M, showing strong operational health.
  • Tangible assets of 3.34B provide robust 25.36x coverage of other current liabilities 131.70M, indicating strong asset backing.

Bear case

  • Operating cash flow of 220.03M barely covers its investment activities of (412.09M), with a coverage ratio of -0.53, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 1.80M against inventory of 24.90M, the 0.07 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 220.03M provides thin coverage of dividend payments of (59.11M) with a -3.72 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 1.80M provide limited coverage of acquisition spending of (3000), which is -600x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 117.50M relative to inventory of 24.90M (4.72 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.

Peer comparison

Companies in the Utilities - Regulated Gas
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ATO Atmos Energy Corp 28.99 Bn 23.20 5.95 9.63 Bn
2 NI Nisource Inc. 14.62 Bn 27.48 3.16 16.21 Bn
3 UGI Ugi Corp /Pa/ 8.33 Bn 13.88 1.13 7.21 Bn
4 NJR New Jersey Resources Corp 5.43 Bn 16.61 2.52 3.97 Bn
5 BKH Black Hills Corp /Sd/ 5.38 Bn 18.44 2.33 4.70 Bn
6 SR Spire Inc 5.36 Bn 19.83 2.09 5.35 Bn
7 SWX Southwest Gas Holdings, Inc. 5.04 Bn 19.06 1.48 3.51 Bn
8 OGS ONE Gas, Inc. 4.50 Bn 29.67 3.07 3.40 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.81 0.79
EV to Cash from Ops. EV/CFO 22.46 18.36
EV to Debt EV to Debt 2.00 1.86
EV to EBIT EV/EBIT 22.21 -126.33
EV to EBITDA EV/EBITDA 14.60 11.96
EV to Free Cash Flow [EV/FCF] EV/FCF -926.95 -73.99
EV to Market Cap EV to Market Cap 1.32 1.71
EV to Revenue EV/Rev 4.99 3.19
Price to Book Value [P/B] P/B 2.92 2.59
Price to Earnings [P/E] P/E 26.68 77.08
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.21 1.42
Dividend Payout Ratio % Div Payout % (Qtr) 46.70 47.06
Dividend per Basic Share Div per Share (Qtr) 2.65 1.78
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -32.50 54.25
Interest Coverage Int. cover (Qtr) 3.50 3.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -34.08 -16.87
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 11.87 44.73
Dividend Growth (1y) % Div 1y % (Qtr) 7.72 -0.03
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 16.95 6.88
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 20.07 113.90
EBIT Growth (1y) % EBIT 1y % (Qtr) 18.90 26.96
EBT Growth (1y) % EBT 1y % (Qtr) 24.08 12.44
EPS Growth (1y) % EPS 1y % (Qtr) 14.98 24.35
FCF Growth (1y) % FCF 1y % (Qtr) -176.75 -146.22
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 16.28 10.16
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.23 0.36
Cash Payout Ratio Cash Payout (Qtr) 0.09 0.12
Cash Ratio Cash Ratio (Qtr) 0.01 0.15
Current Ratio Curr Ratio (Qtr) 0.62 0.94
Debt to Equity Ratio Debt/Equity (Qtr) 1.04 3.58
Interest Cover Ratio Int Coverage (Qtr) 3.50 3.17
Times Interest Earned Times Interest Earned (Qtr) 3.50 3.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 39.30 32.74
EBIT Margin % EBIT Margin % (Qtr) 28.27 21.43
EBT Margin % EBT Margin % (Qtr) 20.18 13.06
Gross Margin % Gross Margin % (Qtr) 41.80 43.32
Net Profit Margin % Net Margin % (Qtr) 14.80 9.98