Stock SWX SOUTHWEST GAS HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Southwest Gas Holdings, Inc.

Equities

SWX

US8448951025

Natural Gas Utilities

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
75 USD -1.25% Intraday chart for Southwest Gas Holdings, Inc. +2.07% +18.39%
Apr. 22 Centuri Closes Initial Public Offering MT
Apr. 18 Sector Update: Energy Stocks Decline Late Afternoon MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,150 3,452 4,230 4,150 4,531 5,373 - -
Enterprise Value (EV) 1 6,775 6,249 10,329 10,018 9,705 10,624 10,725 11,058
P/E ratio 19.3 x 14.7 x 20.7 x -20 x 29.7 x 22.5 x 19.2 x 16.9 x
Yield 2.87% 3.75% 3.4% 3.97% 3.91% 3.86% 3.48% 3.54%
Capitalization / Revenue 3.03 x 2.56 x 1.15 x 0.84 x 0.83 x 0.97 x 1 x 0.89 x
EV / Revenue 4.95 x 4.63 x 2.81 x 2.02 x 1.79 x 1.92 x 1.99 x 1.83 x
EV / EBITDA 9.89 x 8.35 x 14 x 22.5 x 10.4 x 10.1 x 9.77 x 9.16 x
EV / FCF -15.5 x -31.4 x -17.1 x -22.2 x -26.7 x 29.7 x 134 x 61.4 x
FCF Yield -6.46% -3.19% -5.85% -4.51% -3.74% 3.37% 0.75% 1.63%
Price to Book 1.67 x 1.3 x 1.43 x 1.36 x 1.37 x 1.52 x 1.64 x 1.41 x
Nbr of stocks (in thousands) 54,626 56,830 60,385 67,068 71,521 71,634 - -
Reference price 2 75.97 60.75 70.05 61.88 63.35 75.00 75.00 75.00
Announcement Date 2/26/20 2/25/21 3/1/22 2/28/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,369 1,351 3,680 4,960 5,434 5,539 5,383 6,038
EBITDA 1 685.1 748.2 737.1 446.1 930.5 1,050 1,098 1,207
EBIT 1 381.9 416.2 366 -24.4 489.6 578.8 642.8 724.5
Operating Margin 27.9% 30.82% 9.95% -0.49% 9.01% 10.45% 11.94% 12%
Earnings before Tax (EBT) 1 272.7 304.7 246.8 -273.3 197.3 308.4 391 419.8
Net income 1 213.9 232.3 200.8 -203.3 150.9 242.7 294.8 328.4
Net margin 15.63% 17.2% 5.46% -4.1% 2.78% 4.38% 5.48% 5.44%
EPS 2 3.940 4.140 3.390 -3.100 2.130 3.334 3.915 4.444
Free Cash Flow 1 -437.8 -199 -604.2 -452 -363.3 358 80 180
FCF margin -31.98% -14.74% -16.42% -9.11% -6.69% 6.46% 1.49% 2.98%
FCF Conversion (EBITDA) - - - - - 34.09% 7.29% 14.92%
FCF Conversion (Net income) - - - - - 147.5% 27.13% 54.82%
Dividend per Share 2 2.180 2.280 2.380 2.455 2.480 2.895 2.612 2.655
Announcement Date 2/26/20 2/25/21 3/1/22 2/28/23 2/28/24 - - -
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 1 888.7 1,084 1,267 1,146 1,126 1,421 1,603 1,294 1,169 1,368 1,593 1,334 1,209 1,404
EBITDA 1 111.6 217.4 292.4 150.8 165.3 -168.6 266.2 216.1 180.2 268.1 328 232 202 287
EBIT 1 20.19 114 169.7 42.82 48.34 -291.5 153.7 104.4 74.7 156.9 201.2 116.5 87.17 174
Operating Margin 2.27% 10.51% 13.39% 3.74% 4.29% -20.51% 9.58% 8.07% 6.39% 11.47% 12.63% 8.73% 7.21% 12.4%
Earnings before Tax (EBT) 1 -11.11 76.01 121.4 -10.38 -12.84 -371.5 - 35.03 2.697 83.3 142 46 21 99
Net income 1 -11.58 - 96.18 -6.575 -12.31 -280.6 45.91 28.88 3.231 72.87 118 31 12 82
Net margin -1.3% - 7.59% -0.57% -1.09% -19.75% 2.86% 2.23% 0.28% 5.33% 7.41% 2.32% 0.99% 5.84%
EPS 2 -0.1900 1.150 1.580 -0.1000 -0.1800 -4.180 0.6700 0.4000 0.0400 1.010 1.647 0.4326 0.1601 1.131
Dividend per Share 2 0.5950 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200 0.6200
Announcement Date 11/9/21 3/1/22 5/9/22 8/9/22 11/9/22 2/28/23 5/9/23 8/9/23 11/8/23 2/28/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,625 2,796 6,099 5,868 5,174 5,251 5,352 5,686
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.832 x 3.737 x 8.275 x 13.15 x 5.561 x 5 x 4.876 x 4.712 x
Free Cash Flow 1 -438 -199 -604 -452 -363 358 80 180
ROE (net income / shareholders' equity) 8.99% 9% 7.13% 6.54% 7.49% 6.97% 8.11% 8.58%
ROA (Net income/ Total Assets) 2.76% 2.75% 1.87% 1.51% 1.9% 2.03% 2.41% 2.57%
Assets 1 7,764 8,453 10,751 -13,423 7,932 11,956 12,254 12,776
Book Value Per Share 2 45.60 46.80 48.90 45.60 46.30 49.30 45.80 53.10
Cash Flow per Share 2 9.210 11.20 1.880 6.220 7.170 8.140 7.520 -
Capex 1 938 825 716 859 873 1,000 836 915
Capex / Sales 68.53% 61.09% 19.44% 17.33% 16.06% 18.05% 15.52% 15.15%
Announcement Date 2/26/20 2/25/21 3/1/22 2/28/23 2/28/24 - - -
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

Ratings for Southwest Gas Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
75 USD
Average target price
74.6 USD
Spread / Average Target
-0.53%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Natural Gas Distribution

1st Jan change Capi.
SOUTHWEST GAS HOLDINGS, INC. Stock Southwest Gas Holdings, Inc.
+18.39% 5.37B
THE HONG KONG AND CHINA GAS CO LTD Stock The Hong Kong and China Gas Co Ltd
0.00% 14.25B
ENN ENERGY HOLDINGS LIMITED Stock ENN Energy Holdings Limited
+16.26% 9.6B
KUNLUN ENERGY COMPANY LIMITED Stock Kunlun Energy Company Limited
+7.95% 8.41B
ENN NATURAL GAS CO.,LTD. Stock ENN Natural Gas Co.,Ltd.
+5.35% 7.53B
CHINA RESOURCES GAS GROUP LIMITED Stock China Resources Gas Group Limited
-3.52% 7.3B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P. Stock Grupo Energía Bogotá S.A. E.S.P.
+28.95% 5.72B
NEW FORTRESS ENERGY INC. Stock New Fortress Energy Inc.
-28.15% 5.56B
UGI CORPORATION Stock UGI Corporation
+3.17% 5.32B
GUJARAT GAS LIMITED Stock Gujarat Gas Limited
+19.48% 4.55B
Natural Gas Distribution
  1. Stock Market
  2. Equities
  3. SWX Stock
  4. Financials Southwest Gas Holdings, Inc.