Financials Fortis Inc. Toronto S.E.

Equities

FTS.PR.M

CA3495537688

Electric Utilities

Market Closed - Toronto S.E. 15:32:03 2024-05-31 EDT 5-day change 1st Jan Change
20.3 CAD +0.79% Intraday chart for Fortis Inc. -0.44% +15.74%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,876 24,272 28,861 26,023 26,627 26,874 - -
Enterprise Value (EV) 1 47,646 48,853 54,645 54,815 55,991 58,118 59,349 59,824
P/E ratio 14.2 x 20 x 23.4 x 19.5 x 17.6 x 17 x 16.4 x 15.6 x
Yield 3.39% 3.73% 3.36% 4.01% 4.2% 4.37% 4.57% 4.79%
Capitalization / Revenue 2.83 x 2.72 x 3.05 x 2.36 x 2.31 x 2.23 x 2.14 x 2.09 x
EV / Revenue 5.42 x 5.47 x 5.78 x 4.96 x 4.86 x 4.81 x 4.72 x 4.65 x
EV / EBITDA 10.9 x 12.4 x 13.8 x 12.4 x 11.5 x 10.9 x 10.6 x 9.88 x
EV / FCF -57 x -36.5 x -114 x -69.3 x -89.7 x 29.6 x 28.5 x 202 x
FCF Yield -1.75% -2.74% -0.88% -1.44% -1.11% 3.38% 3.51% 0.5%
Price to Book 1.35 x 1.3 x 1.5 x 1.24 x 1.24 x 1.21 x 1.17 x 1.13 x
Nbr of stocks (in thousands) 461,696 466,770 472,893 480,308 488,477 493,013 - -
Reference price 2 53.88 52.00 61.03 54.18 54.51 54.51 54.51 54.51
Announcement Date 20-02-13 21-02-12 22-02-11 23-02-10 24-02-09 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,783 8,935 9,448 11,043 11,517 12,075 12,561 12,867
EBITDA 1 4,388 3,936 3,974 4,408 4,857 5,354 5,593 6,056
EBIT 1 3,038 2,508 2,469 2,740 3,084 3,329 3,511 3,812
Operating Margin 34.59% 28.07% 26.13% 24.81% 26.78% 27.57% 27.95% 29.63%
Earnings before Tax (EBT) 1 2,141 1,620 1,639 1,803 2,070 2,120 2,235 2,374
Net income 1 1,655 1,209 1,231 1,330 1,506 1,582 1,670 1,795
Net margin 18.84% 13.53% 13.03% 12.04% 13.08% 13.1% 13.29% 13.95%
EPS 2 3.790 2.600 2.610 2.780 3.100 3.209 3.333 3.505
Free Cash Flow 1 -836 -1,338 -479 -791 -624 1,962 2,080 296.3
FCF margin -9.52% -14.97% -5.07% -7.16% -5.42% 16.25% 16.56% 2.3%
FCF Conversion (EBITDA) - - - - - 36.64% 37.2% 4.89%
FCF Conversion (Net income) - - - - - 124.03% 124.58% 16.5%
Dividend per Share 2 1.828 1.938 2.050 2.170 2.290 2.384 2.489 2.609
Announcement Date 20-02-13 21-02-12 22-02-11 23-02-10 24-02-09 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 2,583 2,835 2,487 2,553 3,168 3,319 2,594 2,719 2,885 3,118 2,762 2,923 3,235
EBITDA 1 1,030 1,083 1,031 1,119 1,175 1,266 1,094 1,264 1,233 1,343 1,260 1,363 1,465
EBIT 646 676 614 697 753 830 654 821 779 - - - -
Operating Margin 25.01% 23.84% 24.69% 27.3% 23.77% 25.01% 25.21% 30.19% 27% - - - -
Earnings before Tax (EBT) 1 438 460 383 436 524 584 395 537 554 613 449 559 542
Net income 328 350 284 326 370 437 294 394 381 459 - - -
Net margin 12.7% 12.35% 11.42% 12.77% 11.68% 13.17% 11.33% 14.49% 13.21% 14.72% - - -
EPS 2 0.6900 0.7400 0.5900 0.6800 0.7700 0.9000 0.6100 0.8100 0.7800 0.9300 0.6448 0.8467 0.8067
Dividend per Share 2 0.5350 0.5350 0.5350 0.5350 0.5650 - 0.5650 0.5650 0.5950 0.5900 0.5900 0.5900 0.6132
Announcement Date 22-02-11 22-05-04 22-07-28 22-10-28 23-02-10 23-05-03 23-08-02 23-10-27 24-02-09 24-05-01 - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 22,770 24,581 25,784 28,792 29,364 31,244 32,475 32,950
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.189 x 6.245 x 6.488 x 6.532 x 6.046 x 5.835 x 5.806 x 5.441 x
Free Cash Flow 1 -836 -1,338 -479 -791 -624 1,962 2,080 296
ROE (net income / shareholders' equity) 6.36% 6.5% 6.48% 6.6% 7.08% 7.77% 7.58% 7.61%
ROA (Net income/ Total Assets) 2.1% 2.22% 2.18% 2.18% 2.31% 2.35% 2.34% 2.38%
Assets 1 78,998 54,443 56,572 61,001 65,085 67,311 71,429 75,538
Book Value Per Share 2 40.00 40.10 40.60 43.60 43.80 45.20 46.60 48.00
Cash Flow per Share 2 6.710 6.730 6.470 7.080 7.290 7.340 7.690 7.710
Capex 1 3,720 4,039 3,386 3,865 4,169 4,743 4,829 4,906
Capex / Sales 42.35% 45.2% 35.84% 35% 36.2% 39.28% 38.44% 38.13%
Announcement Date 20-02-13 21-02-12 22-02-11 23-02-10 24-02-09 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
14
Last Close Price
54.51 CAD
Average target price
56.2 CAD
Spread / Average Target
+3.10%
Consensus