Financials PPL Corporation

Equities

PPL

US69351T1060

Multiline Utilities

Market Closed - Nyse 04:00:02 2024-04-12 pm EDT 5-day change 1st Jan Change
26.63 USD -0.41% Intraday chart for PPL Corporation -2.17% -1.73%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 25,942 21,681 22,567 21,515 19,976 19,646 - -
Enterprise Value (EV) 1 48,171 45,762 30,205 35,387 35,249 35,261 36,156 37,130
P/E ratio 15.1 x 14.8 x -15.6 x 28.6 x 27.1 x 15.8 x 14.9 x 13.8 x
Yield 4.6% 5.89% 5.52% 2.99% 3.54% 3.86% 4.13% 4.42%
Capitalization / Revenue 3.34 x 2.85 x 3.9 x 2.72 x 2.4 x 2.42 x 2.35 x 2.25 x
EV / Revenue 6.2 x 6.02 x 5.22 x 4.48 x 4.24 x 4.35 x 4.33 x 4.26 x
EV / EBITDA 11.9 x 11 x 11.9 x 13.6 x 11.9 x 10.2 x 9.79 x 9.36 x
EV / FCF -73.4 x -91 x 102 x -83.3 x -55.8 x 51.9 x 269 x -714 x
FCF Yield -1.36% -1.1% 0.98% -1.2% -1.79% 1.93% 0.37% -0.14%
Price to Book 2.12 x 1.62 x 1.61 x 1.62 x 1.43 x 1.38 x 1.34 x 1.27 x
Nbr of stocks (in thousands) 723,033 768,827 750,716 736,318 737,124 737,722 - -
Reference price 2 35.88 28.20 30.06 29.22 27.10 26.63 26.63 26.63
Announcement Date 2/14/20 2/18/21 2/18/22 2/17/23 2/16/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,769 7,607 5,783 7,902 8,312 8,113 8,346 8,718
EBITDA 1 4,039 4,162 2,545 2,607 2,965 3,470 3,692 3,968
EBIT 1 2,840 2,803 1,424 1,374 1,630 2,164 2,271 2,399
Operating Margin 36.56% 36.85% 24.62% 17.39% 19.61% 26.67% 27.21% 27.52%
Earnings before Tax (EBT) 1 2,155 1,971 521 915 924 1,517 1,579 1,715
Net income 1 1,746 1,469 -1,480 756 740 1,219 1,292 1,376
Net margin 22.47% 19.31% -25.59% 9.57% 8.9% 15.02% 15.48% 15.78%
EPS 2 2.370 1.910 -1.930 1.020 1.000 1.681 1.790 1.925
Free Cash Flow 1 -656 -503 297 -425 -632 679.5 134.5 -52
FCF margin -8.44% -6.61% 5.14% -5.38% -7.6% 8.37% 1.61% -0.6%
FCF Conversion (EBITDA) - - 11.67% - - 19.58% 3.64% -
FCF Conversion (Net income) - - - - - 55.76% 10.41% -
Dividend per Share 2 1.650 1.660 1.660 0.8750 0.9600 1.029 1.100 1.176
Announcement Date 2/14/20 2/18/21 2/18/22 2/17/23 2/16/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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 1,512 1,485 1,782 1,696 2,134 2,290 2,415 1,823 2,043 2,031 2,156 1,682 1,875 1,837
EBITDA 1 695 - 732 540 668 667 828 640 773 724 927.3 722.3 854.3 665.3
EBIT 1 431 308 454 243 341 336 498 305 437 390 617.2 451 557.6 507.4
Operating Margin 28.51% 20.74% 25.48% 14.33% 15.98% 14.67% 20.62% 16.73% 21.39% 19.2% 28.62% 26.81% 29.74% 27.63%
Earnings before Tax (EBT) 1 - - - - - 202 364 - - 127 442.2 312.9 385.1 475
Net income 1 - 134 273 119 174 190 285 - - 113 341.1 229.9 305.6 288.5
Net margin - 9.02% 15.32% 7.02% 8.15% 8.3% 11.8% - - 5.56% 15.82% 13.66% 16.3% 15.71%
EPS 2 - 0.1800 0.3700 0.1600 0.2400 0.2600 0.3900 0.1500 0.3100 0.1500 0.5092 0.3036 0.4627 0.4291
Dividend per Share 2 0.4150 0.4150 0.2000 0.2250 0.2250 0.2250 0.2400 0.2400 0.2400 0.2400 0.2485 0.2565 0.2565 0.2565
Announcement Date 11/4/21 2/18/22 5/5/22 8/3/22 11/4/22 2/17/23 5/4/23 8/4/23 11/2/23 2/16/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 22,229 24,081 7,638 13,872 15,273 15,616 16,511 17,484
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.504 x 5.786 x 3.001 x 5.321 x 5.151 x 4.5 x 4.472 x 4.406 x
Free Cash Flow 1 -656 -503 297 -425 -632 680 135 -52
ROE (net income / shareholders' equity) 14.3% 11.1% 5.95% 7.53% 8.5% 8.8% 9.02% 9.32%
ROA (Net income/ Total Assets) 4.05% 3.13% 1.98% 2.93% 3.07% 3.1% 3.1% 3.2%
Assets 1 43,058 46,898 -74,680 25,803 24,106 39,308 41,667 42,997
Book Value Per Share 2 16.90 17.40 18.70 18.10 18.90 19.20 19.90 21.00
Cash Flow per Share 2 3.290 3.570 2.970 2.350 - 4.180 3.970 -
Capex 1 3,083 3,249 1,973 2,155 2,390 2,901 3,466 3,405
Capex / Sales 39.68% 42.71% 34.12% 27.27% 28.75% 35.76% 41.53% 39.06%
Announcement Date 2/14/20 2/18/21 2/18/22 2/17/23 2/16/24 - - -
1USD in Million2USD
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
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
26.63 USD
Average target price
29.46 USD
Spread / Average Target
+10.62%
Consensus
  1. Stock Market
  2. Equities
  3. PPL Stock
  4. Financials PPL Corporation