NASDAQ: XEL - Xcel Energy

Yield per half year: +13.61%
Dividend yield: +3.71%
Sector: Utilities

Reporting Xcel Energy

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
18.25 18.28 20.72 24.58 25.62 35.14 35.68 38.35 35.21 32.09
Выручка, млрд $
11.02 11.11 11.4 11.54 11.53 11.53 13.43 15.31 14.21 14.21
Чистая прибыль, млрд $
0.984 1.12 1.15 1.26 1.37 1.47 1.6 1.74 1.77 1.77
EV, млрд $
32.06 33.04 21.9 42.27 52.6 56.62 61.08 64.72 61.64 60.38
EBIT, млрд $
2.02 3.54 3.7 2.07 2.1 2.12 2.2 2.46 2.63 2.47
EBITDA, млрд $
3.2 3.74 3.9 3.85 3.9 4.1 4.39 5.01 5.2 5.04
Баланс стоимость, млрд $
3.55 3.98 4.41 12.22 13.24 14.58 15.61 16.68 17.62 17.62
FCF, млрд $
-0.658 -0.203 -0.193 -0.835 -0.962 -2.52 -2.06 -0.706 -0.527 -0.527
Операционный денежный поток, млрд $
3.03 3.05 3.13 3.12 3.26 2.85 2.19 3.93 5.33 5.33
Операционная прибыль, млрд $
2 2.21 2.19 1.97 2.1 2.12 2.2 2.43 2.48 2.59
Операционные расходы, млрд $
1.99 2.08 2.3 2.49 2.62 2.85 3.06 3.43 3.45 0.657
CAPEX, млрд $
3.68 3.26 3.32 3.96 4.23 5.37 4.24 4.64 5.85 5.85


Balance sheet

IFRS
Reporting Annual Quarterly
2002 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0849 0.0845 0.083 0.147 0.248 0.129 0.166 0.111 0.129 0.129
Short Term Investments $
0.0062 0.0382 0.044 0.087 0.055 3.1 0.123 0.279 0.104 0.104
Long term investments $
1.89 1.95 2.14 2.45 2.35 2.75 3.13 3.7 3.33 3.6
Total Receivables $
1.38 1.51 1.56 1.62 1.55 1.63 1.88 2.48 2.17 2.17
Total Current Assets $
2.91 2.84 2.97 3.09 3.11 3.28 4.24 5.14 4.07 4.07
Чистые активы, млрд $
10.6 11.02 11.46 3.09 3.11 3.28 4.24 48.25 4.25 48.25
Активы, млрд $
39.05 41.16 43.03 45.99 50.45 53.96 57.85 61.19 64.08 64.08
Short Term Debt $
1.5 0.6475 1.27 1.44 1.3 1.22 1.81 2.18 1.56 1.34
Long Term Debt $
12.4 14.19 14.52 15.8 17.41 19.65 21.78 22.81 24.91 24.91
Задолженность, млрд $
28.45 30.13 31.58 33.77 37.21 39.38 42.24 44.51 46.46 46.46
Чистый долг, млрд $
13.82 14.76 15.71 17.1 20.01 22.08 24.57 25.92 27.39 26.12
Долг, млрд $
13.9 14.84 1.27 17.25 20.25 22.21 24.74 26.03 27.51 26.25
Interest income $
0.5047 0.0083 0.019 0.592 0.671
Расходы на обслуживание долга $
0.5449 0.5947 0.604 0.627 0.71 0.798 0.816 0.893 1 1.06
Чист. проц. доходы, млрд $
-0.6115 0.019 0.592 0.671 -0.798 -0.816 -0.925 -1
Goodwill $
35.54
Амортизация, млрд $
1.12 0.0000 0.0001 1.64 1.79 1.98 2.19 2.55 2.57 2.57
Себестоимость, млрд $
7.03 6.81 6.92 7.08 6.81 6.56 8.17 9.45 8.27 10.96
Товарно материальные запасы $
0.6086 0.6042 0.61 0.548 0.544 0.535 0.631 0.803 0.711 0.711


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.94 2.21 2.25 2.47 2.64 2.79 2.96 3.17 3.21 3.21
Цена акции ао 40.7 48.11 49.27 63.49 66.67 66.33 61.91 67.52 66.61 66.61
Число акций ао, млн 508 509 509 511 520 528 540 547 552 552
FCF/акцию -1.29 -0.3993 -0.3792 -1.63 -1.85 -4.77 -3.81 -1.29 -0.9547 -0.9547


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.46 10.39 10.22 10.65 10.78 10.59 10.58 10.75 10.33 10.05
ROA, % 2.59 2.8 2.73 2.83 2.85 2.82 2.86 2.92 2.83 2.76
ROIC, % 5.6 5.98 5.82 6.38 6.42 5.85 5.63 6.62 6.53 5.26
ROS, % 20.12 17.93 19.17 19.65 17.23 11.34 12.47 12.47 12.47 12.47
ROCE, % 19.02 32.14 32.28 4.98 4.59 4.26 4.17 4.46 4.5 14.02
Рентаб EBITDA, % 29 32.43 34.22 33.37 33.81 35.55 32.69 32.74 36.58 35.45
Чистая рентаб, % 18.1 19.9 19.2 10.93 11.9 12.78 11.89 11.34 12.47 12.47
Operation Margin, % 19.18 17.03 18.25 18.36 16.4 15.86 17.46 18.22 18.22 18.22
Чистая процентная маржа, % 8.69 8.74 8.93 10.11 10.07 10.93 11.9 12.78 11.89 11.84
Доходность FCF, % -3.92 -3.6 -1.11 -0.9316 -3.47 -3.1 -7.12 -5.71 -1.83 -1.5


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
18.7 18.8 20.7 19.96 23.76 23.45 22.86 22.35 19.34 19.34
P/BV
1.7 1.9 2.1 2.06 2.46 2.37 2.34 2.33 1.94 1.94
P/S
1.6 1.9 2.1 2.18 2.83 3 2.72 2.53 2.41 2.41
P/FCF
-120.73 -29.54 -33.95 -13.96 -17.86 -54.59 -45.45 -60.89 -60.89 -60.89
E/P
0.0485 0.0524 0.0442 0.0416 0.0444 0.045 0.0503 0.0552 0.0552 0.0552
EV/EBITDA
10.03 9.17 5.61 10.98 13.49 13.82 13.91 12.91 11.86 11.99
EV/Ebit
13.49 28.41 28.64 26.32 23.45 24.45 24.45 24.45
EV/S
3.45 3.57 4.29 4.87 4.42 4.23 4.34 4.25 4.25 4.25
EV/FCF
-204.08 -49.27 -51.42 -22.27 -28.92 -91.67 -116.97 -114.57 -114.57 -114.57
Debt/EBITDA
0.33 4.48 5.2 5.42 5.63 5.19 5.3 5.21 5.21 5.21
Netdebt/Ebitda
4.76 5.31 5.42 5.84 6.19 5.17 5.27 5.19 5.19 5.19
Debt/Ratio
0.73 0.73 0.74 0.73 0.73 0.4254 0.4294 0.4097 0.4097 0.4097
Debt/Equity
2.76 2.76 2.81 2.7 2.71 1.56 1.56 0.544 0.544 0.544
Debt/Net Income
13.76 13.68 13.63 14.16 14.77 15 15.54 14.82 14.82 14.82
Бета
0.28 0.35 0.42 0.4278 -0.0135 0.4053 0.4053
Индекс Альтмана
1 0.95 1.02 1.02 1.66 1.72 2.23 2.17 2.17 2.17


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.6066 0.721 0.73 0.791 0.856 0.935 1.01 1.09 1.09 0.774
Дивиденд
1.36 1.44 1.52 1.62 1.72 1.83 1.95 2.08 2.74 3.26
Див доход, ао, %
3.46 2.76 2.86 2.59 2.48 2.81 2.8 3.4 4.89 3.71
Дивиденды / прибыль, %
65.6 61.8 60.9 57.89 57.65 58.11 58.55 58.29 61.66 61.66


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
Всего задолженность
4.46 4.57 4.24
ebit_margin
33.81 17.49 15.89 16.06 18.51
Персонал, чел
11367 11321 11982 11311