NorthWestern Energy Group, Inc. (NASDAQ: NWE)

Sector: Utilities Industry: Utilities - Regulated Electric CIK: 0001993004
P/B 1.41
P/E 18.73
P/S 2.59
Market Cap 4.06 Bn
ROIC (Qtr) 4.74
Div Yield % 3.97
Rev 1y % (Qtr) 12.11
Total Debt (Qtr) 3.30 Bn
Debt/Equity (Qtr) 1.15

About

NorthWestern Energy Group, Inc. (NWE) operates in the energy infrastructure sector, providing essential services to customers in Montana, South Dakota, and Nebraska. The company's operations are divided into two segments: electric utility operations and natural gas utility operations. NorthWestern Energy's electric utility operations involve the generation, transmission, and distribution of electricity. In Montana, the company's subsidiary, NW Corp, handles these operations through a transmission system directly interconnected with Avista Corporation,...

Read more

Stock Price Chart

Analysis

Pros

  • Operating cash flow of 401.11M provides strong 73.17x coverage of stock compensation 5.48M, indicating sustainable incentive practices.
  • Strong free cash flow of (122.16M) provides 3.40x coverage of acquisition spending (35.94M), indicating disciplined M&A strategy.
  • Tangible assets of 7.93B provide robust 23.80x coverage of other current liabilities 333.29M, indicating strong asset backing.
  • Operating cash flow of 401.11M provides strong 2.97x coverage of inventory 135M, indicating efficient inventory management.
  • Retained earnings of 892.40M provide strong 2.43x coverage of intangibles 367.93M, indicating quality earnings retention.

Cons

  • Operating cash flow of 401.11M barely covers its investment activities of (567.91M), with a coverage ratio of -0.71, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 30.47M against inventory of 135M, the 0.23 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 401.11M provides thin coverage of dividend payments of (160.68M) with a -2.50 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 30.47M provide limited coverage of acquisition spending of (35.94M), which is -0.85x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of (122.16M) provides weak coverage of capital expenditures of 523.27M, with a -0.23 ratio suggesting additional external financing needs for growth initiatives.

Peer Comparison

Companies in the Utilities - Regulated Electric
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NEE Nextera Energy Inc 163.87 Bn 25.20 6.23 93.12 Bn
2 SO Southern Co 94.12 Bn 21.11 3.26 73.75 Bn
3 DUK Duke Energy CORP 89.40 Bn 18.12 2.82 89.65 Bn
4 AEP American Electric Power Co Inc 61.96 Bn 16.92 2.91 47.89 Bn
5 D Dominion Energy, Inc 50.77 Bn 21.73 3.21 48.55 Bn
6 EXC Exelon Corp 44.09 Bn 15.63 1.81 49.92 Bn
7 XEL Xcel Energy Inc 44.07 Bn 23.02 3.10 35.52 Bn
8 ETR Entergy Corp /De/ 40.83 Bn 22.57 3.21 30.45 Bn

Industry Comparisons

Current Valuation

Metric Value Industry Percentile
EV to Assets 0.87 1.20
EV to Cash from Ops. 18.03 7.15
EV to Debt 2.19 264.47
EV to EBIT 19.54 12.89
EV to EBITDA 12.01 18.45
EV to Free Cash Flow [EV/FCF] -59.19 -84.95
EV to Market Cap 1.78 2.13
EV to Revenue 4.61 4.36
Price to Book Value [P/B] 1.41 2.12
Price to Earnings [P/E] 18.73 21.79

Dividend Metrics

Metric Value Industry Percentile
Dividend Coverage Ratio 1.35 1.53
Dividend Payout Ratio % 74.30 62.91
Dividend per Basic Share 2.63 2.03
FCF Dividend Payout Ratio % -132.16 -151.57
Interest Coverage 2.53 2.84

Growth Metrics

Metric Value Industry Percentile
Capex Growth (1y) % 6.60 -69.49
Cash and Equivalents Growth (1y) % 9.26 47.18
Dividend Growth (1y) % 1.54 1.77
EBIAT Growth (1y) % 2.70 12.89
EBITDA Growth (1y) % 7.88 12.08
EBIT Growth (1y) % 3.57 20.16
EBT Growth (1y) % -3.49 36.07
EPS Growth (1y) % -4.58 27.35
FCF Growth (1y) % 20.69 -57.43
Gross Profit Growth (1y) % 10.91 11.37

Liquidity Ratios

Metric Value Industry Percentile
Asset Utilization Ratio 0.19 0.22
Cash Payout Ratio 0.17 0.11
Cash Ratio 0.04 0.99
Current Ratio 0.65 2.75
Debt to Equity Ratio 1.15 1.49
Interest Cover Ratio 2.52 2.84
Times Interest Earned 2.52 2.84

Profitability

Metric Value Industry Percentile
EBITDA Margin % 39.20 37.84
EBIT Margin % 23.57 316.83
EBT Margin % 14.24 14.36
Gross Margin % 74.80 41.25
Net Profit Margin % 13.80 12.61