FirstEnergy Corp

LTS : 0IPB
USA·Utilities·Utilities - Regulated·Ordinary Shares
$45.41
−0.75 (−1.48%)Oct 15 close
Market Cap
$26.24B
Enterprise Value
$54.16B
P/E (TTM)
26.11
P/B
2.11
Net Cash / (Debt)
−$26.50B
52-Week Range
$43 — $52
5-Year Range
$33 — $52
Avg Volume (3M)
681

FirstEnergy is a regulated electric utility serving roughly 6 million customers across Ohio, Pennsylvania, New Jersey, West Virginia, and Maryland. It distributes electricity to residential, commercial, and industrial customers through its local utility subsidiaries, and owns a large high-voltage transmission network. Revenue comes almost entirely from regulated distribution and transmission rates set by state and federal regulators.

Employees11,186IPOJan 18, 2018SIC4911HQ341 White Pond Drive, Akron, OH, USA, 44320
to

Financials

Profitability

Metric
Current
Margins
Gross Margin
65.3%
Operating Margin
18.1%
EBITDA Margin
28.8%
Net Margin
6.8%
OCF Margin
—
FCF Margin
−6.7%
Returns on Capital
ROE
8.1%
ROA
1.9%
ROIC
4.2%
ROCE
5.4%
ROC (Greenblatt)
6.1%
3Y ROIIC
17.6%
Consistency
Years Profitable / 10Y
8

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
26.11
Forward P/E
16.64
P/E ex-NRI
17.31
Shiller P/E (CAPE)
—
Cash Flow Multiples
P/FCF
—
P/OCF
7.14
P/Owner Earnings
—
FCF Yield
−3.81%
Enterprise Value Multiples
EV / EBIT
20.90
EV / Forward EBIT
19.58
EV / EBITDA
12.45
EV / Forward EBITDA
11.88
EV / Revenue
3.59
EV / Forward Revenue
3.66
Asset / Sales
P/S
1.75
P/B
2.11
P/Tangible Book
3.83
Growth-Adjusted
PEG
10.82

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
3.92%
Forward Dividend Yield
4.10%
3Y Dividend Growth
4.1%
Payout Ratio
0.67
5Y Yield on Cost
4.03%
Buybacks & Dilution
3Y Buyback Ratio
−0.30%
5Y Share Change
6.4%
Combined
Shareholder Yield
−4.09%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
2.12
Gross Debt / EBITDA
6.10
Cash / Debt
0.00
Equity / Assets
0.22
Coverage
Interest Coverage
2.65
Short-Term Liquidity
Current Ratio
0.57
Quick Ratio
0.46
Cash Ratio
0.01
Composite Scores
Piotroski F-Score
6
Altman Z-Score
0.79

5-Step DuPont Analysis

ROE %
8.17%
Net Margin %
6.76%
Operating Margin %
18.12%
Operating Income
$2.73B
÷
Revenue
$15.09B
×
Tax Burden
0.6543
Net Income
$1.02B
÷
Pretax Income
$1.56B
×
Interest Burden
0.5702
Pretax Income
$1.56B
÷
Operating Income
$2.73B
×
Asset Turnover
0.28
Revenue
$15.09B
÷
Average Total Assets
$53.97B
Begin Total Assets
$52.04B
End Total Assets
$55.90B
×
Equity Multiplier
4.32
Avg Total Assets
$53.97B
÷
Avg Stockholders Equity
$12.48B
Begin Equity
$12.46B
End Equity
$12.51B