| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | 1 | — | — | — | — | — | — | — | — | — |
| Sell | — | — | 1 | — | — | 2 | — | 2 | — | — | 1 | 1 |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.34 |
—
—
—
|
| 2025 | 1.24 |
—
—
—
—
|
| 2024 | 1.12 |
—
—
—
—
|
| 2023 | 1.04 |
—
—
—
—
|
| 2022 | 1.00 |
—
—
—
—
|
| 2021 | 0.92 |
—
—
—
—
|
| 2020 | 0.85 |
—
—
—
—
|
| 2019 | 0.79 |
—
—
—
—
|
| 2018 | 0.75 |
—
—
—
—
|
| 2017 | 0.72 |
—
—
—
—
|
| 2016 | 0.69 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 84.97 | 95.69 | 97.37 | 89.14 |
| Receivables | 140.02 | 148.48 | 177.84 | 211.76 |
| Inventory | 16.17 | 20.51 | 19.78 | 18.33 |
| Other | 37.00 | 39.72 | 39.67 | 56.70 |
| 296.29 | 324.14 | 354.43 | 407.19 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 178.85 | 190.18 | 201.19 | 295.68 |
| ST’ Debt | 180.67 | 277.42 | 132.27 | 205.59 |
| Other | — | — | — | — |
| 430.34 | 538.36 | 418.16 | 580.67 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 214.57 | 308.60 | — | — |
—
|
| ’25 | 203.97 | 264.95 | 311.24 | 219.98 |
1,000.14
|
| ’24 | 270.75 | 244.30 | 299.56 | 222.20 |
1,036.81
|
| ’23 | 131.10 | 194.04 | 254.98 | 214.51 |
794.63
|
| ’22 | 172.99 | 206.19 | 266.31 | 200.94 |
846.43
|
| ’21 | 147.74 | 213.12 | 256.72 | 173.33 |
790.91
|
| ’20 | 125.56 | 175.48 | 304.11 | 189.15 |
794.31
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 49.39 | 63.60 | — | — |
—
|
| ’25 | 38.42 | 48.95 | 167.29 | 47.91 |
302.56
|
| ’24 | 26.52 | 94.42 | 101.84 | 68.09 |
290.87
|
| ’23 | 20.97 | 16.55 | 105.99 | 74.31 |
217.82
|
| ’22 | 54.19 | 35.72 | 109.93 | 43.93 |
243.77
|
| ’21 | 29.98 | 37.67 | 111.51 | 52.56 |
231.72
|
| ’20 | 4.07 | 15.94 | 76.66 | 21.26 |
117.92
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (80.07) | (83.38) | — | — |
—
|
| ’25 | (71.68) | (70.47) | 32.11 | (104.38) |
(214.43)
|
| ’24 | (83.29) | (10.18) | (16.16) | (70.30) |
(179.93)
|
| ’23 | (61.11) | (78.66) | 9.15 | (38.12) |
(168.75)
|
| ’22 | (14.48) | (46.51) | 32.43 | (63.18) |
(91.75)
|
| ’21 | (36.84) | (34.03) | 42.28 | (32.78) |
(61.37)
|
| ’20 | (61.20) | (52.33) | (11.06) | (56.13) |
(180.73)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.07 | 0.93 | — | — |
—
|
| ’25 | 0.22 | 0.71 | 1.03 | 0.19 |
2.15
|
| ’24 | 1.21 | 0.70 | 1.03 | 0.33 |
3.25
|
| ’23 | (0.40) | 0.17 | 0.60 | 0.52 |
0.91
|
| ’22 | 0.02 | 0.36 | 1.03 | 0.35 |
1.77
|
| ’21 | (0.06) | 0.75 | 1.20 | 0.07 |
1.96
|
| ’20 | (0.42) | 0.11 | 1.94 | 0.31 |
1.97
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 48.46 | 45.44 | 43.50 | 41.29 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 71.96 | 63.92 | 56.25 | 51.63 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,225 | 1,266 | 1,278 | 1,336 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.69 | 0.63 | 0.81 | 0.75 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 846.43 | 794.63 | 1,036.81 | 1,000.14 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 66.30% | 63.69% | 70.04% | 67.78% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 95.26 | 51.38 | 190.09 | 127.85 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.25% | 6.47% | 18.33% | 12.78% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 95.26 | 51.38 | 190.09 | 127.85 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 117.73 | 123.39 | 134.39 | 146.80 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.58 | 13.95 | 17.69 | 16.79 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.77 | 0.91 | 3.26 | 2.15 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.49 | 3.82 | 4.96 | 5.08 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.18) | (6.79) | (8.03) | (8.68) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.69) | (2.96) | (3.07) | (3.60) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.34 | 25.11 | 27.95 | 28.40 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 54.32 | 56.95 | 58.61 | 59.57 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 34.92 | 58.30 | 13.86 | 20.15 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.97 | 3.72 | 2.56 | 2.58 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.54 | 2.07 | 1.62 | 1.53 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.20 | 5.16 | 3.80 | 4.09 | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (47.93) | (24.32) | (21.91) | (19.06) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 243.77 | 217.82 | 290.87 | 302.56 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (335.52) | (386.56) | (470.80) | (516.99) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (91.75) | (168.75) | (179.93) | (214.43) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.89 | (134.05) | (214.23) | (63.74) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,125.80 | 1,233.44 | 1,381.99 | 1,604.24 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,040.77 | 1,148.47 | 1,286.31 | 1,506.87 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,322.39 | 1,430.31 | 1,638.29 | 1,691.98 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.43% | 1.17% | 3.90% | 2.36% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.38% | 1.87% | 4.81% | 3.33% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.70% | 3.77% | 12.44% | 7.70% | — | — | — |
ROE
|
California Water Service Group (CWT), a resilient regulated water utility serving California and select states, delivered a blockbuster 2024 with net income soaring 270% to $190 million from $51 million in 2023, driven by rate case wins, operational leverage, and margin expansion to 70%. Revenue grew at a 7% CAGR to $1.037 billion since 2016, with revenue per share up 39% despite share dilution, and efficiency metrics like revenue per employee hitting a peak of $811,000. Despite chronic negative free cash flow from surging capex ($471 million in 2024), improving ROE (12.4%) and ROIC (4.8%) underscore efficient capital deployment amid infrastructure mandates.
The stock trades at undervalued multiples—PE at 13.9x, PS at 2.6x—implying 5-18% upside to analyst targets (average 12%), a bargain versus historical norms and peers. Projections show revenue stabilizing at $1.013 billion in 2025 before accelerating to $1.110 billion by 2027, with EPS rising 9% annually to $2.66 and net income to $162 million, fueled by rate hikes, acquisitions, and population growth.
Regulatory tailwinds from PFAS rules and federal infrastructure funding offset risks like capex escalation to $675 million in 2026, climate volatility, and rate delays, positioning CWT for 10-15% annualized total returns through 2027—ideal for income investors seeking stability and catch-up potential.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.