NYSE:NI

Stock Analysis Report

NOT FOR DISTRIBUTION
Header cover image

Executive Summary

NiSource Inc., an energy holding company, operates as a regulated natural gas and electric utility company in the United States.


Snowflake Analysis

Moderate growth potential unattractive dividend payer.


Similar Companies

Share Price & News

How has NiSource's share price performed over time and what events caused price changes?


Latest Share Price and Events

Stable Share Price: NI's share price has been volatile over the past 3 months.


Market Performance


7 Day Return

3.2%

NI

5.2%

US Integrated Utilities

2.9%

US Market


1 Year Return

-14.4%

NI

-3.2%

US Integrated Utilities

9.5%

US Market

Return vs Industry: NI underperformed the US Integrated Utilities industry which returned -3.2% over the past year.

Return vs Market: NI underperformed the US Market which returned 9.5% over the past year.


Shareholder returns

NIIndustryMarket
7 Day3.2%5.2%2.9%
30 Day-2.6%2.6%5.1%
90 Day-16.6%-3.2%2.5%
1 Year-11.9%-14.4%0.2%-3.2%12.0%9.5%
3 Year-1.2%-9.6%16.4%4.9%30.8%22.1%
5 Year55.4%-47.4%62.7%29.8%57.4%39.7%

Price Volatility Vs. Market

How volatile is NiSource's share price compared to the market and industry in the last 5 years?


Simply Wall St News

Valuation

Is NiSource undervalued compared to its fair value and its price relative to the market?

48.65x

Price to Earnings (PE) ratio


Share Price vs. Fair Value

Below Fair Value: NI ($23.83) is trading above our estimate of fair value ($14.34)

Significantly Below Fair Value: NI is trading above our estimate of fair value.


Price To Earnings Ratio

PE vs Industry: NI is poor value based on its PE Ratio (48.7x) compared to the Integrated Utilities industry average (20.1x).

PE vs Market: NI is poor value based on its PE Ratio (48.7x) compared to the US market (15.8x).


Price to Earnings Growth Ratio

PEG Ratio: NI is poor value based on its PEG Ratio (1.7x)


Price to Book Ratio

PB vs Industry: NI is overvalued based on its PB Ratio (1.9x) compared to the US Integrated Utilities industry average (1.8x).


Next Steps

Future Growth

How is NiSource forecast to perform in the next 1 to 3 years based on estimates from 8 analysts?

28.6%

Forecasted annual earnings growth


Earnings and Revenue Growth Forecasts


Analyst Future Growth Forecasts

Earnings vs Savings Rate: NI's forecast earnings growth (28.6% per year) is above the savings rate (2.2%).

Earnings vs Market: NI's earnings (28.6% per year) are forecast to grow faster than the US market (22% per year).

High Growth Earnings: earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: NI's revenue (2.3% per year) is forecast to grow slower than the US market (8.8% per year).

High Growth Revenue: NI's revenue (2.3% per year) is forecast to grow slower than 20% per year.


Earnings per Share Growth Forecasts


Future Return on Equity

Future ROE: NI's Return on Equity is forecast to be low in 3 years time (9.5%).


Next Steps

Past Performance

How has NiSource performed over the past 5 years?

-6.4%

Historical annual earnings growth


Earnings and Revenue History

Quality Earnings: NI has a large one-off loss of $694.4M impacting its March 31 2020 financial results.

Growing Profit Margin: NI became profitable in the past.


Past Earnings Growth Analysis

Earnings Trend: NI's earnings have declined by -6.4% per year over the past 5 years.

Accelerating Growth: NI has become profitable in the last year, making the earnings growth rate difficult to compare to its 5-year average.

Earnings vs Industry: NI has become profitable in the last year, making it difficult to compare its past year earnings growth to the Integrated Utilities industry (-6.1%).


Return on Equity

High ROE: NI's Return on Equity (4.2%) is considered low.


Next Steps

Financial Health

How is NiSource's financial position?


Financial Position Analysis

Short Term Liabilities: NI's short term assets ($3.2B) do not cover its short term liabilities ($4.2B).

Long Term Liabilities: NI's short term assets ($3.2B) do not cover its long term liabilities ($12.7B).


Debt to Equity History and Analysis

Debt Level: NI's debt to equity ratio (172.1%) is considered high.

Reducing Debt: NI's debt to equity ratio has increased from 115.1% to 172.1% over the past 5 years.

Debt Coverage: NI's debt is not well covered by operating cash flow (15.7%).

Interest Coverage: NI's interest payments on its debt are well covered by EBIT (3.6x coverage).


Balance Sheet


Next Steps

Dividend

What is NiSource's current dividend yield, its reliability and sustainability?

3.52%

Current Dividend Yield


Upcoming Dividend Payment


Dividend Yield vs Market

Notable Dividend: NI's dividend (3.52%) is higher than the bottom 25% of dividend payers in the US market (1.69%).

High Dividend: NI's dividend (3.52%) is low compared to the top 25% of dividend payers in the US market (4.52%).


Stability and Growth of Payments

Stable Dividend: NI's dividend payments have been volatile in the past 10 years.

Growing Dividend: NI's dividend payments have fallen over the past 10 years.


Current Payout to Shareholders

Dividend Coverage: With its high payout ratio (167.4%), NI's dividend payments are not well covered by earnings.


Future Payout to Shareholders

Future Dividend Coverage: NI's dividends in 3 years are forecast to be covered by earnings (63.1% payout ratio).


Next Steps

Management

How experienced are the management team and are they aligned to shareholders interests?

4.8yrs

Average management tenure


CEO

Joe Hamrock (55yo)

4.83yrs

Tenure

US$6,628,690

Compensation

Mr. Joseph J. Hamrock, also known as Joe, has been the Chief Executive Officer and President of NiSource Inc. since July 1, 2015. Mr. Hamrock serves as the Director at OhioHealth Corporation. Mr. Hamrock s ...


CEO Compensation Analysis

Compensation vs Market: Joe's total compensation ($USD6.63M) is about average for companies of similar size in the US market ($USD7.34M).

Compensation vs Earnings: Joe's compensation has been consistent with company performance over the past year.


Leadership Team

NamePositionTenureCompensationOwnership
Joseph Hamrock
President4.83yrsUS$6.63m0.12% $10.8m
Donald Brown
Executive VP & CFO4.83yrsUS$2.15m0.023% $2.1m
Carrie Hightman
Executive VP & Chief Legal Officer12.42yrsUS$1.68m0.089% $8.2m
Violet Sistovaris
Executive VP & President of Northern Indiana Public Service Company4.83yrsUS$1.84m0.035% $3.2m
Pablo Vegas
Executive VP & President of Gas Utilities1.33yrsUS$2.11m0.012% $1.0m
Randy Hulen
VP of Investor Relations & Treasurerno datano datano data
Mike Banas
Director of Corporate Communicationsno datano datano data
Kenneth Keener
Senior VP & Chief Human Resources Officer0.75yrno data0.0033% $301.0k
Carl Levander
Executive Vice President of Federal Government Affairs & Policy4.83yrsno datano data
Shawn Anderson
VP of Strategy & Chief Risk Officer3.83yrsno datano data

4.8yrs

Average Tenure

55.5yo

Average Age

Experienced Management: NI's management team is considered experienced (4.8 years average tenure).


Board Members

NamePositionTenureCompensationOwnership
Joseph Hamrock
President4.83yrsUS$6.63m0.12% $10.8m
Peter Altabef
Independent Director3.33yrsUS$265.00k0.0047% $426.0k
Carolyn Woo
Independent Director22.33yrsUS$265.50k0.014% $1.3m
Kevin Kabat
Independent Chairman of the Board1yrUS$372.29k0.0072% $660.4k
Michael Jesanis
Independent Director12yrsUS$255.00k0.0086% $789.1k
Deborah Henretta
Independent Director5.33yrsUS$235.00k0.0092% $839.2k
Theodore Bunting
Independent Director1.58yrsUS$235.00k0.0038% $346.6k
Eric Butler
Independent Director2.83yrsUS$248.01k0.0065% $593.8k
Wayne DeVeydt
Independent Director4.17yrsUS$245.00k0.0075% $680.5k
Aristides Candris
Independent Director8yrsUS$265.00k0.014% $1.3m

4.5yrs

Average Tenure

59.5yo

Average Age

Experienced Board: NI's board of directors are considered experienced (4.5 years average tenure).


Ownership

Who are the major shareholders and have insiders been buying or selling?


Insider Trading Volume

Insider Buying: NI insiders have only sold shares in the past 3 months.


Recent Insider Transactions

Ownership Breakdown

Dilution of Shares: Shareholders have been diluted in the past year, with total shares outstanding growing by 2.6%.


Top Shareholders

Company Information

NiSource Inc.'s company bio, employee growth, exchange listings and data sources


Key Information

  • Name: NiSource Inc.
  • Ticker: NI
  • Exchange: NYSE
  • Founded: 1912
  • Industry: Multi-Utilities
  • Sector: Utilities
  • Market Cap: US$9.122b
  • Shares outstanding: 382.80m
  • Website: https://www.nisource.com

Number of Employees


Location

  • NiSource Inc.
  • 801 East 86th Avenue
  • Merrillville
  • Indiana
  • 46410
  • United States

Listings

TickerExchangePrimary SecuritySecurity TypeCountryCurrencyListed on
NINYSE (New York Stock Exchange)YesCommon StockUSUSDJan 1968
NOUDB (Deutsche Boerse AG)YesCommon StockDEEURJan 1968
0K87LSE (London Stock Exchange)YesCommon StockGBUSDJan 1968
NI.PRBNYSE (New York Stock Exchange)6.5% DEPSHS PFDBUSUSDNov 2018
N1IS34BOVESPA (Bolsa de Valores de Sao Paulo)BDR EACH REPR 1 COMBRBRLDec 2019

Biography

NiSource Inc., an energy holding company, operates as a regulated natural gas and electric utility company in the United States. The company operates in two segments, Gas Distribution Operations and Electric Operations. It provides natural gas service and transportation for residential, commercial, and industrial customers; generates, transmits, and distributes electricity; and wholesale and transmission transaction services. The company owns and operates 2 coal-fired electric generating stations with a capacity of 2,080 megawatts (MW); combined cycle gas turbine with a capacity of 571 MW; 3 gas-fired generating units with a capacity of 186 MW; and 2 hydroelectric generating plants with a capacity of 16 MW. It serves approximately 3.5 million natural gas customers in Ohio, Pennsylvania, Virginia, Kentucky, Maryland, Indiana, and Massachusetts; and 472,000 electricity customers in the northern part of Indiana. The company was formerly known as NIPSCO Industries, Inc. and changed its name to NiSource Inc. in April 1999. NiSource Inc. was founded in 1912 and is headquartered in Merrillville, Indiana. 


Company Analysis and Financial Data Status

All financial data provided by Standard & Poor's Capital IQ.
DataLast Updated (UTC time)
Company Analysis2020/05/31 03:35
End of Day Share Price2020/05/29 00:00
Earnings2020/03/31
Annual Earnings2019/12/31


Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.