Market cap
$101,358 Mln
Revenue (TTM)
$30,178 Mln
P/E Ratio
21.2
P/B Ratio
2.6
Div. Yield
3.4 %
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
101,358 | 175,347 | 105,924 | 94,001 | 67,777 |
Revenue ($ Mln) |
30,178 | 29,021 | 31,886 | 33,377 | 22,521 |
Net Profit ($ Mln) |
4,657.00 | 9,299.00 | 3,478.00 | 5,247.00 | 3,141.00 |
Net Margin (%) |
15.43 | 32.04 | 10.91 | 15.72 | 13.95 |
RoE (%) |
12.54 | 19.80 | 14.93 | 9.59 | 9.57 |
Price to Earnings |
21.23 | 18.68 | 29.25 | 18.13 | 21.61 |
Price-To-Book |
2.59 | 3.03 | 3.16 | 1.75 | 2.12 |
Income Statement ($ Mln)
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
30,178.00 | 29,021.00 | 31,886.00 | 33,377.00 | 22,521.20 |
|
Cost of Revenue
|
17,082.00 | 8,182.00 | 23,238.00 | 10,617.00 | 11,490.90 |
|
Gross Profit
|
8,809.00 | 17,255.00 | 19,361.00 | 10,174.00 | 6,930.00 |
|
Operating Expenses
|
5,797.00 | 12,273.00 | 15,023.00 | 13,548.00 | 4,644.00 |
|
Operating Profit (EBIT)
|
7,299.00 | 8,559.00 | 4,582.00 | 9,212.00 | 6,386.30 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
5,248.00 | 6,940.00 | 5,112.00 | 6,190.00 | 3,551.90 |
|
Provision for Tax
|
684.00 | -598.00 | 1,652.00 | 823.00 | 350.40 |
|
Profit after Tax (Net Income)
|
4,657.00 | 9,299.00 | 3,478.00 | 5,247.00 | 3,141.00 |
|
Minority Interest
|
83.00 | 1,761.00 | -7.00 | -135.00 | -114.50 |
|
Consolidated Profit
|
2,127.00 | 3,973.00 | 0.00 | 2,576.00 | 0.00 |
Liabilities ($ Mln)
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
39,570.00 | 57,126.00 | 31,977.00 | 54,751.00 | 32,143.00 |
|
Minority Interest
|
83.00 | 1,761.00 | -7.00 | -135.00 | -114.50 |
|
Non-Current Liabilities
|
103,951.00 | 135,674.00 | 52,899.00 | 124,340.00 | 74,062.00 |
|
Current Liabilities
|
15,734.00 | 28,974.00 | 13,032.00 | 19,888.00 | 14,155.00 |
|
Total Liabilities
|
155,720.00 | 212,721.00 | 57,249.00 | 195,736.00 | 117,246.00 |
Assets ($ Mln)
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
149,649.00 | 217,340.00 | 79,288.00 | 187,942.00 | 114,436.00 |
|
Current Assets
|
12,378.00 | 15,467.00 | 18,965.00 | 13,149.00 | 7,134.00 |
|
Total Assets
|
155,720.00 | 212,721.00 | 57,249.00 | 195,736.00 | 117,246.00 |
|
Total Debt*
|
77,087.00 | 110,197.00 | 24,700.00 | 91,238.00 | 53,498.00 |
|
Net Current Assets
|
-3,356.00 | -13,507.00 | 5,933.00 | -6,739.00 | -7,021.00 |
Cashflow ($ Mln)
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
9,802.00 | 12,485.00 | 4,237.00 | 12,352.00 | 6,944.00 |
|
Cash Flow from Investing Activities
|
-13,959.00 | -23,865.00 | -3,198.00 | -14,360.00 | -9,118.00 |
|
Cash from Financing Activities
|
4,696.00 | 12,979.00 | -420.00 | 1,950.00 | 2,196.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
4.14 | 4.84 | 10.29 | 3.57 | 4.65 |
|
ROE (%)
|
12.54 | 19.80 | 14.93 | 9.59 | 9.57 |
|
ROA (%)
|
2.73 | 3.85 | 4.08 | 2.45 | 2.46 |
|
EBIT Margin (%)
|
26.99 | 36.02 | 18.34 | 29.21 | 22.12 |
|
Net Margin (%)
|
15.43 | 32.04 | 10.91 | 15.72 | 13.95 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.40 | 12.05 | 28.46 | 6.73 | 7.66 |
|
EBIT Growth (%)
|
0.27 | 32.45 | 29.75 | 7.81 | -9.86 |
|
Net Profit Growth (%)
|
8.73 | 57.18 | 15.59 | 8.50 | -13.94 |
|
EPS Growth (%)
|
7.03 | 55.63 | 7.64 | 8.03 | -14.82 |
|
Book Value Growth (%)
|
12.66 | 10.97 | 110.95 | 7.31 | 4.83 |
Valuation Ratios
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
22.28 | 24.54 | 47.83 | 18.33 | 16.76 |
|
Price / Book Value
|
2.59 | 3.03 | 3.16 | 1.75 | 2.12 |
|
Dividend Yield (%)
|
3.36 | 2.86 | 0.57 | 3.54 | 3.03 |
|
EV/EBITDA
|
12.25 | 15.15 | 13.10 | 11.40 | 13.66 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.74 | 1.73 | 0.60 | 1.50 | 1.49 |
|
Short term debt to equity ratio
|
0.18 | 0.20 | 0.17 | 0.16 | 0.15 |
|
Current Ratio
|
0.79 | 0.53 | 1.46 | 0.66 | 0.50 |
|
Quick Ratio
|
0.58 | 0.44 | 1.20 | 0.43 | 0.38 |
|
Interest Coverage
|
2.59 | 2.98 | 7.53 | 2.64 | 2.63 |
Operating Efficiency Ratios
| Southern Company (SO) | NextEra Energy (NEE) | Constellation Energy Corp (CEG) | Duke Energy Corporation (Holding Company) (DUK) | American Electric Power (AEP) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.08 | 23.74 | 14.62 | 13.43 | 13.48 |
|
Asset Turnover
|
0.18 | 0.12 | 0.37 | 0.16 | 0.18 |
|
Receivable days
|
51.65 | 69.92 | 57.11 | 50.34 | 46.10 |
|
Inventory Days
|
59.00 | 82.80 | 98.92 | 75.14 | 41.03 |
|
Payable days
|
65.24 | 260.24 | 153.66 | 88.59 | 74.59 |
|
Cash Conversion Cycle
|
45.41 | -107.53 | 2.37 | 36.90 | 12.54 |