Stock EMA.PR.F EMERA INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Emera Incorporated Toronto S.E.

Equities

EMA.PR.F

CA2908768047

Electric Utilities

Market Closed - Toronto S.E.
Other stock markets
 21:00:00 28/06/2024 BST 		5-day change 1st Jan Change
18.82 CAD +2.23% Intraday chart for Emera Incorporated +6.33% +8.60%
06-28 Transcript : Emera Incorporated - Special Call
06-28 Emera Targets EPS Growth of 5-7% Through 2027, Outlines Plans for Long-Term Growth MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,451 13,581 16,432 13,955 13,996 13,151 - -
Enterprise Value (EV) 1 28,946 28,707 32,415 32,667 33,206 33,082 34,177 35,186
P/E ratio 20.2 x 14.3 x 31.9 x 14.5 x 14.1 x 15 x 14 x 13.2 x
Yield 4.26% 4.57% 4.07% 5.17% 5.54% 6.33% 6.51% 6.73%
Capitalization / Revenue 2.2 x 2.47 x 2.85 x 1.84 x 1.85 x 1.69 x 1.62 x 1.54 x
EV / Revenue 4.74 x 5.21 x 5.62 x 4.31 x 4.39 x 4.26 x 4.21 x 4.13 x
EV / EBITDA 12.4 x 12.3 x 13.7 x 12.2 x 11.4 x 10.5 x 10 x 9.87 x
EV / FCF -29.8 x -29.1 x -27.6 x -19.4 x -47.7 x 148 x - 38.5 x
FCF Yield -3.35% -3.43% -3.62% -5.15% -2.1% 0.67% - 2.59%
Price to Book 1.56 x 1.48 x 1.63 x 1.22 x 1.18 x 1.21 x 1.18 x 1.15 x
Nbr of stocks (in thousands) 241,097 251,037 259,911 269,665 278,255 288,084 - -
Reference price 2 55.79 54.10 63.22 51.75 50.30 45.65 45.65 45.65
Announcement Date 18/02/20 16/02/21 14/02/22 23/02/23 26/02/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,111 5,506 5,765 7,588 7,563 7,763 8,125 8,526
EBITDA 1 2,339 2,343 2,367 2,687 2,910 3,140 3,405 3,564
EBIT 1 1,436 1,172 930 1,629 1,794 1,914 2,087 2,249
Operating Margin 23.5% 21.29% 16.13% 21.47% 23.72% 24.65% 25.68% 26.38%
Earnings before Tax (EBT) 1 771 1,325 555 1,194 1,173 987.6 1,155 1,255
Net income 1 663 938 510 945 978 865.7 964.3 1,032
Net margin 10.85% 17.04% 8.85% 12.45% 12.93% 11.15% 11.87% 12.11%
EPS 2 2.760 3.780 1.980 3.560 3.570 3.033 3.267 3.450
Free Cash Flow 1 -970 -986 -1,174 -1,683 -696 223 - 913
FCF margin -15.87% -17.91% -20.36% -22.18% -9.2% 2.87% - 10.71%
FCF Conversion (EBITDA) - - - - - 7.1% - 25.62%
FCF Conversion (Net income) - - - - - 25.76% - 88.43%
Dividend per Share 2 2.375 2.475 2.575 2.678 2.788 2.887 2.972 3.074
Announcement Date 18/02/20 16/02/21 14/02/22 23/02/23 26/02/24 - - -
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 1,868 2,015 1,380 1,835 2,358 2,433 1,418 1,740 1,972 2,018 1,770 2,026 1,938
EBITDA 1 582 660.8 589 597 755 809 668 728 705 795 756 830.9 815.2
EBIT 1 516 428.8 305 359 720 894 312 415 505 437 444 536 480
Operating Margin 27.62% 21.28% 22.1% 19.56% 30.53% 36.74% 22% 23.85% 25.61% 21.66% 25.09% 26.45% 24.76%
Earnings before Tax (EBT) 1 423 473 -118 186 653 738 -7 84 358 253 202 296 237
Net income 324 362 -67 167 483 560 28 101 289 - - - -
Net margin 17.34% 17.97% -4.86% 9.1% 20.48% 23.02% 1.97% 5.8% 14.66% - - - -
EPS 2 1.240 1.380 -0.2500 0.6300 1.800 2.070 0.1000 0.3700 1.040 0.7300 0.6200 0.8600 0.8400
Dividend per Share 2 0.6625 0.6625 0.6625 0.6625 0.6900 - 0.6900 0.6900 0.7175 0.7175 0.7194 0.7194 0.7416
Announcement Date 14/02/22 13/05/22 10/08/22 11/11/22 23/02/23 12/05/23 11/08/23 10/11/23 26/02/24 13/05/24 - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 15,495 15,126 15,983 18,712 19,210 19,931 21,026 22,035
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.625 x 6.456 x 6.752 x 6.964 x 6.601 x 6.347 x 6.174 x 6.183 x
Free Cash Flow 1 -970 -986 -1,174 -1,683 -696 223 - 913
ROE (net income / shareholders' equity) 8.39% 10.6% 5.28% 8.77% 8.32% 7.62% 8.19% 8.34%
ROA (Net income/ Total Assets) 2.07% 2.97% 1.56% 2.55% 2.47% 2.14% 2.35% 2.41%
Assets 1 32,078 31,540 32,738 36,994 39,611 40,515 41,018 42,798
Book Value Per Share 2 35.70 36.60 38.70 42.30 42.50 37.90 38.70 39.50
Cash Flow per Share 2 6.660 5.730 5.180 4.310 8.530 8.440 7.710 8.390
Capex 1 2,495 2,623 2,359 2,596 2,937 2,976 3,223 2,614
Capex / Sales 40.83% 47.64% 40.92% 34.21% 38.83% 38.34% 39.67% 30.66%
Announcement Date 18/02/20 16/02/21 14/02/22 23/02/23 26/02/24 - - -
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

Ratings for Emera Incorporated

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
12
Last Close Price
45.65 CAD
Average target price
51.82 CAD
Spread / Average Target
+13.51%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
NEXTERA ENERGY Stock NextEra Energy
+16.58% 151B
SOUTHERN COMPANY Stock Southern Company
+10.62% 85.33B
IBERDROLA, S.A. Stock Iberdrola, S.A.
+2.06% 81.84B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+3.29% 77.63B
ENEL S.P.A. Stock Enel S.p.A.
-3.51% 70.64B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+71.33% 64.55B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 48.32B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+8.03% 46.54B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+4.26% 41.58B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. EMA Stock
  4. EMA.PR.F Stock
  5. Financials Emera Incorporated