California Water Service Group (NYSE: CWT)

Sector: Utilities Industry: Utilities - Regulated Water CIK: 0001035201
Market Cap 2.22 Bn
P/B 3.41
P/E 43.86
P/S 3.64
ROIC (Qtr) 5.10
Div Yield % 2.23
Rev 1y % (Qtr) 3.90
Total Debt (Qtr) 1.52 Bn
Debt/Equity (Qtr) 0.89
Add ratio to table...

About

California Water Service Group (CWT) is a holding company that operates in the water utility industry, providing essential services to approximately two million people. The company's main business activities include the production, purchase, storage, treatment, testing, distribution, and sale of water for domestic, industrial, public, and irrigation uses, as well as wastewater collection and treatment services. CWT conducts its regulated business through its operating subsidiaries, Cal Water, New Mexico Water, Washington Water, Hawaii Water, and...

Read more

Investment thesis

Bull case

  • Operating cash flow of 322.74M provides strong 86.16x coverage of stock compensation 3.75M, indicating sustainable incentive practices.
  • Strong operating cash flow of 322.74M provides 2.30x coverage of SG&A expenses 140.15M, showing efficient operational cost management.
  • Strong tangible asset base of 5.48B provides 3.60x coverage of total debt 1.52B, indicating robust asset backing and low credit risk.
  • Strong free cash flow of (180.60M) provides 133.09x coverage of acquisition spending (1.36M), indicating disciplined M&A strategy.
  • Operating cash flow of 322.74M provides strong 16.08x coverage of inventory 20.07M, indicating efficient inventory management.

Bear case

  • Operating cash flow of 322.74M barely covers its investment activities of (507.85M), with a coverage ratio of -0.64, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 322.74M provides thin coverage of dividend payments of (72.63M) with a -4.44 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 121.61M provide limited coverage of acquisition spending of (1.36M), which is -89.62x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 215.67M relative to inventory of 20.07M (10.75 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Free cash flow of (180.60M) provides weak coverage of capital expenditures of 503.34M, with a -0.36 ratio suggesting additional external financing needs for growth initiatives.

Consolidation Items Breakdown of Revenue (2019)

Consolidation Items Breakdown of Revenue (2019)

Peer comparison

Companies in the Utilities - Regulated Water
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AWK American Water Works Company, Inc. 24.13 Bn 37.82 6.54 15.37 Bn
2 WTRG Essential Utilities, Inc. 6.86 Bn 45.52 9.97 7.98 Bn
3 AWR American States Water Co 2.79 Bn 47.69 6.18 0.92 Bn
4 CWT California Water Service Group 2.22 Bn 43.86 3.64 1.52 Bn
5 HTO H2O America 1.79 Bn 19.00 2.39 1.90 Bn
6 MSEX Middlesex Water Co 0.99 Bn 22.76 5.03 0.41 Bn
7 CWCO Consolidated Water Co. Ltd. 0.54 Bn 88.40 10.18 0.00 Bn
8 YORW York Water Co 0.47 Bn 23.81 7.76 0.23 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.52 1.15
EV to Cash from Ops. EV/CFO 19.89 23.08
EV to Debt EV to Debt 1.87 18.00
EV to EBIT EV/EBIT 25.61 23.85
EV to EBITDA EV/EBITDA 15.43 16.61
EV to Free Cash Flow [EV/FCF] EV/FCF -35.31 -20.94
EV to Market Cap EV to Market Cap 1.28 1.32
EV to Revenue EV/Rev 4.67 9.58
Price to Book Value [P/B] P/B 3.41 4.93
Price to Earnings [P/E] P/E 43.86 38.23
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.88 0.89
Dividend Payout Ratio % Div Payout % (Qtr) 53.30 56.90
Dividend per Basic Share Div per Share (Qtr) 1.22 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -40.25 -14.77
Interest Coverage Int. cover (Qtr) 3.36 279.41
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -13.93 -66.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 15.60 15.05
Dividend Growth (1y) % Div 1y % (Qtr) 10.91 6.56
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -22.29 -2.63
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -13.28 0.44
EBIT Growth (1y) % EBIT 1y % (Qtr) -23.66 -4.60
EBT Growth (1y) % EBT 1y % (Qtr) -33.44 -5.63
EPS Growth (1y) % EPS 1y % (Qtr) -34.01 -4.34
FCF Growth (1y) % FCF 1y % (Qtr) -24.82 -313.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -9.81 349.72
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.18 0.18
Cash Payout Ratio Cash Payout (Qtr) 0.09 0.04
Cash Ratio Cash Ratio (Qtr) 0.17 0.68
Current Ratio Curr Ratio (Qtr) 0.55 1.38
Debt to Equity Ratio Debt/Equity (Qtr) 0.89 1.08
Interest Cover Ratio Int Coverage (Qtr) 3.36 279.41
Times Interest Earned Times Interest Earned (Qtr) 3.36 279.41
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 35.80 31.76
EBIT Margin % EBIT Margin % (Qtr) 21.49 17.86
EBT Margin % EBT Margin % (Qtr) 15.08 6.26
Gross Margin % Gross Margin % (Qtr) 47.20 53.31
Net Profit Margin % Net Margin % (Qtr) 13.60 2.23