Unitil Corp (NYSE: UTL)

Sector: Utilities Industry: Utilities - Diversified CIK: 0000755001
Market Cap 894.30 Mn
P/B 1.47
P/E 17.81
P/S 1.67
ROIC (Qtr) 5.16
Div Yield % 3.40
Rev 1y % (Qtr) 26.67
Total Debt (Qtr) 933.20 Mn
Debt/Equity (Qtr) 1.53
Add ratio to table...

About

Unitil Corporation, known by its ticker symbol UTL, is a public utility holding company that operates in the electric and natural gas distribution industry. The company's main business activities include the local distribution of electricity and natural gas to approximately 196,900 customers throughout its service territories in New Hampshire, Massachusetts, and Maine. Unitil is the parent company of three wholly-owned distribution utilities: Unitil Energy, Fitchburg, and Northern Utilities. Unitil Energy provides electric service in the southeastern...

Read more

Investment thesis

Bull case

  • Operating cash flow of 131.30M provides strong 7.86x coverage of inventory 16.70M, indicating efficient inventory management.
  • Tangible assets of 2.13B provide robust 31.69x coverage of other current liabilities 67.20M, indicating strong asset backing.
  • Retained earnings of 191.20M provide strong 44.47x coverage of intangibles 4.30M, indicating quality earnings retention.
  • Strong tangible asset base of 2.13B provides 495.33x coverage of intangibles 4.30M, indicating robust asset quality.
  • Tangible assets of 2.13B provide robust 5x coverage of current liabilities 425.80M, showing strong asset backing.

Bear case

  • Operating cash flow of 131.30M barely covers its investment activities of (345.50M), with a coverage ratio of -0.38, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 131.30M provides thin coverage of dividend payments of (30.10M) with a -4.36 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 15.60M provide limited coverage of acquisition spending of (160.40M), which is -0.10x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 195.40M relative to inventory of 16.70M (11.70 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Free cash flow of (53.80M) provides weak coverage of capital expenditures of 185.10M, with a -0.29 ratio suggesting additional external financing needs for growth initiatives.

Segments Breakdown of Revenue (2025)

Product and Service Breakdown of Revenue (2025)

Peer comparison

Companies in the Utilities - Diversified
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SRE Sempra 45.16 Bn 45.90 4.31 32.69 Bn
2 BIP Brookfield Infrastructure Partners L.P. 19.75 Bn 57.75 0.89 65.44 Bn
3 AES Aes Corp 10.89 Bn 16.56 0.83 31.90 Bn
4 AQN Algonquin Power & Utilities Corp. 8.39 Bn -225.33 3.51 6.43 Bn
5 AVA Avista Corp 2.94 Bn 19.71 2.18 3.09 Bn
6 UTL Unitil Corp 0.89 Bn 17.81 1.67 0.93 Bn
7 CIG Energy Co Of Minas Gerais 0.00 Bn 0.00 0.00 -

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.78 0.69
EV to Cash from Ops. EV/CFO 12.75 19.02
EV to Debt EV to Debt 1.79 1.58
EV to EBIT EV/EBIT 16.38 20.34
EV to EBITDA EV/EBITDA 8.82 11.94
EV to Free Cash Flow [EV/FCF] EV/FCF -31.12 -22.87
EV to Market Cap EV to Market Cap 1.87 2.15
EV to Revenue EV/Rev 3.12 3.99
Price to Book Value [P/B] P/B 1.47 2.48
Price to Earnings [P/E] P/E 17.81 -11.27
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.67 1.04
Dividend Payout Ratio % Div Payout % (Qtr) 60.60 -25.27
Dividend per Basic Share Div per Share (Qtr) 1.80 1.48
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -56.21 -135.45
Interest Coverage Int. cover (Qtr) 2.78 2.23
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -8.95 17.33
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 147.62 81.54
Dividend Growth (1y) % Div 1y % (Qtr) 5.88 -0.35
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 12.40 98.90
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 13.92 14.34
EBIT Growth (1y) % EBIT 1y % (Qtr) 13.05 41.17
EBT Growth (1y) % EBT 1y % (Qtr) 7.20 73.58
EPS Growth (1y) % EPS 1y % (Qtr) 1.37 56.76
FCF Growth (1y) % FCF 1y % (Qtr) -22.27 62.76
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 12.51 13.93
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.25 0.20
Cash Payout Ratio Cash Payout (Qtr) 0.10 0.23
Cash Ratio Cash Ratio (Qtr) 0.04 0.10
Current Ratio Curr Ratio (Qtr) 0.56 0.98
Debt to Equity Ratio Debt/Equity (Qtr) 1.53 4.25
Interest Cover Ratio Int Coverage (Qtr) 2.78 2.23
Times Interest Earned Times Interest Earned (Qtr) 2.78 2.23
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 35.60 38.38
EBIT Margin % EBIT Margin % (Qtr) 19.07 22.44
EBT Margin % EBT Margin % (Qtr) 12.22 11.60
Gross Margin % Gross Margin % (Qtr) 41.30 37.77
Net Profit Margin % Net Margin % (Qtr) 9.40 7.30