Pricing Log in Create free account

NiSource, Inc (NI) vs UGI Corporation (UGI)

NiSource, Inc and UGI Corporation are both Utilities Regulated Gas companies. NiSource, Inc is the larger, with a market value of $21.3B against $8.0B — 2.7× the size. UGI Corporation trades at the lower P/E: 11.9× against 22.8×. NiSource, Inc grew revenue faster over the last twelve months: 9.97% against −0.49%. NiSource, Inc has the higher net margin (13.6% vs 9.20%) and the lower return on invested capital (3.95% vs 6.28%). Both pay a dividend; UGI Corporation yields more (4.03% vs 2.70%). Across the 22 metrics below, UGI Corporation leads on 17 and NiSource, Inc on 5.

Valuation

Metric NI UGI Utilities Regulated Gas median
P/E 22.82 11.94 18.45
P/S 3.07 1.10 2.24
P/B 1.79 1.53 1.60
Price to free cash flow n/m 19.89 —
EV/EBITDA 12.33 8.34 12.21
EV/Sales 5.68 1.99 3.95
Earnings yield 4.38% 8.38% 5.44%
Free cash flow yield (7.34%) 5.03% (4.57%)

Profitability

Metric NI UGI Utilities Regulated Gas median
Gross margin 77.70% 51.34% 63.29%
Operating margin 27.35% 16.19% 22.80%
Net margin 13.56% 9.20% 13.27%
Free cash flow margin (22.52%) 5.51% (11.13%)
Return on equity 8.13% 13.28% 9.10%
Return on assets 2.58% 4.33% 3.58%
Return on invested capital 3.95% 6.28% 4.40%

Growth

Metric NI UGI Utilities Regulated Gas median
Revenue growth (TTM) 9.97% (0.49%) 3.64%
EPS growth (last fiscal year) 20.37% 147.20% 13.77%
Revenue growth, 5-year CAGR 7.25% 2.13% 6.36%
Net income growth, 5-year CAGR 0.00% 4.97% 8.10%

Health

Metric NI UGI Utilities Regulated Gas median
Debt to equity 1.53 1.35 1.15
Current ratio 0.50 1.44 0.80
Net debt to EBITDA 5.35 4.06 4.57

Dividend

Metric NI UGI Utilities Regulated Gas median
Dividend yield 2.70% 4.03% 3.32%
Payout ratio 0.62 0.50 0.59

Size

Metric NI UGI Utilities Regulated Gas median
Market cap 21.32b 7.98b 5.26b

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack