| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | 1 | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.71 |
—
—
—
|
| 2025 | 1.68 |
—
—
—
—
|
| 2024 | 1.66 |
—
—
—
—
|
| 2023 | 1.58 |
—
—
—
—
|
| 2022 | 1.50 |
—
—
—
—
|
| 2021 | 1.40 |
—
—
—
—
|
| 2020 | 1.36 |
—
—
—
—
|
| 2019 | 1.34 |
—
—
—
—
|
| 2018 | 1.32 |
—
—
—
—
|
| 2017 | 1.32 |
—
—
—
—
|
| 2016 | 1.23 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 62.63 | 129.76 | 110.22 | 249.92 |
| Receivables | 3,109.15 | 2,971.39 | 3,393.98 | 3,218.28 |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 3,171.79 | 3,101.15 | 3,504.20 | 3,468.20 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 163.31 | 275.64 | 380.70 | 390.30 |
| ST’ Debt | — | — | — | — |
| Other | — | — | — | — |
| 163.31 | 275.64 | 380.70 | 390.30 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 124.23 | 120.79 | — | — |
—
|
| ’25 | 96.94 | 85.69 | 103.06 | 114.81 |
400.50
|
| ’24 | 105.82 | 94.52 | 81.97 | 101.30 |
383.60
|
| ’23 | 69.10 | 74.33 | 89.85 | 86.59 |
319.87
|
| ’22 | 58.48 | 62.80 | 60.15 | 58.31 |
239.74
|
| ’21 | 51.70 | 58.89 | 48.88 | 53.70 |
213.17
|
| ’20 | 40.83 | 48.60 | 48.59 | 48.89 |
186.91
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 15.61 | 68.05 | — | — |
—
|
| ’25 | (37.12) | 79.57 | (121.81) | 246.67 |
167.32
|
| ’24 | 20.93 | (24.82) | 21.94 | (12.20) |
5.85
|
| ’23 | 48.80 | 16.92 | 26.61 | 7.35 |
99.69
|
| ’22 | (31.94) | 5.05 | 90.87 | (63.74) |
0.23
|
| ’21 | (18.18) | 15.99 | 23.88 | (8.38) |
13.31
|
| ’20 | 11.66 | 27.94 | 12.27 | 21.42 |
73.28
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 15.61 | 68.05 | — | — |
—
|
| ’25 | (37.12) | 79.57 | (121.81) | 246.67 |
167.32
|
| ’24 | 136.70 | (24.82) | 21.94 | (12.20) |
121.62
|
| ’23 | 48.80 | 16.92 | 26.61 | 7.35 |
99.69
|
| ’22 | (36.49) | 5.05 | 90.87 | (63.74) |
0.23
|
| ’21 | (18.18) | 15.99 | 23.88 | (8.38) |
13.31
|
| ’20 | 11.66 | 27.94 | 12.27 | 21.42 |
73.28
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.57) | 0.92 | — | — |
—
|
| ’25 | 0.44 | 0.74 | 0.61 | (0.43) |
1.41
|
| ’24 | 0.98 | 0.23 | (0.17) | 0.54 |
1.62
|
| ’23 | 0.26 | 0.14 | 0.20 | 0.74 |
1.42
|
| ’22 | 0.51 | (0.21) | 0.38 | (0.22) |
0.47
|
| ’21 | 0.61 | 0.20 | (0.04) | 0.71 |
1.51
|
| ’20 | 0.35 | 0.16 | 0.28 | 0.32 |
1.10
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.56 | 13.22 | 21.77 | 21.98 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 54.69 | 39.67 | 36.56 | 34.54 | — | — | — |
High Price
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 114 | 139 | 158 | 178 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.10 | 2.30 | 2.43 | 2.25 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 239.74 | 319.87 | 383.60 | 400.50 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 100.00% | 100.00% | 100.00% | 100.00% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 49.29 | 182.38 | 273.83 | 273.48 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.56% | 57.02% | 71.38% | 68.29% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 41.91 | 150.76 | 203.63 | 188.24 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.68 | 16.09 | 18.04 | 16.11 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.74 | 3.14 | 3.32 | 3.26 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 0.47 | 1.45 | 1.72 | 1.49 | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.00 | 0.98 | 0.05 | 1.36 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 1.00 | 0.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.00 | 0.98 | 1.05 | 1.36 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.03 | 21.03 | 20.81 | 21.61 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 87.50 | 101.85 | 115.55 | 122.98 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 58.04 | 19.61 | 15.51 | 20.95 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.38 | 8.74 | 8.08 | 9.65 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.49 | 1.31 | 1.29 | 1.45 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.32 | 21.85 | 19.24 | 22.26 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (615.71) | 77.01 | 60.68 | 31.49 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.23 | 99.69 | 5.85 | 167.32 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | — | — | — | — | — | 115.77 | — | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.23 | 99.69 | 121.62 | 167.32 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,110.85 | 3,008.48 | 2,825.51 | 3,123.50 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,018.29 | 4,247.42 | 4,399.53 | 5,149.39 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,862.57 | 4,184.79 | 4,269.77 | 5,039.18 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,664.75 | 2,141.63 | 2,405.08 | 2,657.87 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.93% | 2.63% | 2.93% | 2.42% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.84% | 2.10% | 2.51% | 2.15% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.57% | 7.82% | 8.80% | 7.29% | — | — | — |
ROE
|
HA Sustainable Infrastructure Capital, Inc. (HASI) has thrived in the renewable energy boom, scaling revenue from $81 million in 2016 to $384 million in 2024 at a 25% CAGR, fueled by falling solar costs, ESG demand, and the 2022 Inflation Reduction Act (IRA). As a BDC-REIT hybrid, it boasts 100% gross margins and efficient operations, with revenue per employee steady at $2.1-2.8 million despite a tripling of staff. Yet, aggressive expansion has inflated its balance sheet, with debt surging 350% to $4.4 billion, exposing vulnerabilities to rate hikes and policy shifts.
While equity grew 319% to $2.4 billion and ROE hit 9% in 2024, leverage at 1.8x equity and volatile cash flows—dipping to near-zero in recent years—signal caution. Projections show a stark 75% revenue plunge to $96 million in 2025 before rebounding, alongside erratic FCF and share dilution from 40 million to 116 million outstanding. Stock performance mirrors sector volatility, with shares down from 2021 peaks but trading at fair 8x PS and 16x forward PE amid flat analyst targets.
For risk-averse investors, HASI embodies sustainable infrastructure’s promise and pitfalls: robust long-term tailwinds from IRA tax credits clashing with cyclical leverage risks and election uncertainties. Absent insider buys and elevated EV multiples warrant waiting for sub-15x PE entry or hedges, but patient holders may see EPS climb 42% to $2.45 by 2027.
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.