Skip to main content
Back
NI logo

NiSource Inc.

Data quality: 100%
NI
NYSE Utilities Regulated Gas
$45.68
▲ $0.21 (0.46%)
Mkt Cap: 21.86B
Day Range
$45.12 $46.09
52-Week Range
$35.64 $47.96
Volume
3,603,470
50D / 200D Avg
$45.19 / $42.62
Prev Close
$45.47

Price History

Financial Trends

Peer Comparison

vs Utilities sector median (208 peers)

Metric Stock Sector Median
P/E 23.5 13.0
P/B 2.3 1.4
ROE % 10.3 9.3
Net Margin % 14.0 10.8
Rev Growth 5Y % 7.9 6.0
D/E 1.7 1.4

Analyst Price Target

Hold
$47.50 +4.0%
Low: $45.00 High: $50.00
Forward P/E
22.2
Forward EPS
$2.05
EPS Growth (est.)
+0.0%
Est. Revenue
6.7 B

Earnings Estimates

Period EPS Est. Revenue Est. Analysts
FY2030 $2.90
$2.73 – $3.08
8.9 B 1
FY2029 $2.65
$2.50 – $2.82
8.4 B 1
FY2028 $2.42
$2.40 – $2.44
7.6 B 2

Key Takeaways

Revenue grew 7.90% annually over 5 years — modest growth
Earnings grew 22.24% over the past year
ROE of 10.25% — decent returns on equity
Negative free cash flow of -420.00M
Revenue growth is accelerating — 1Y growth exceeds 5Y average by 13.86%
Capital intensive — 41.89% of revenue goes to capex

Growth

Revenue Growth (5Y)
7.90%
Revenue (1Y)21.76%
Earnings (1Y)22.24%
FCF Growth (3Y)N/A

Quality

Return on Equity
10.25%
ROIC5.36%
Net Margin13.99%
Op. Margin27.63%

Safety

Debt / Equity
1.72
Current Ratio0.69
Interest Coverage2.87

Valuation

P/E Ratio
23.52
P/B Ratio2.31
EV/EBITDA20.69
Dividend Yield0.03%

All Fundamental Metrics

Growth
Revenue Growth (1Y) 21.76% Revenue Growth (3Y) 9.84%
Earnings Growth (1Y) 22.24% Earnings Growth (3Y) 14.07%
Revenue Growth (5Y) 7.90% Earnings Growth (5Y) 12.28%
Profitability
Revenue (TTM) 6.64B Net Income (TTM) 929.50M
ROE 10.25% ROA 2.54%
Gross Margin 58.57% Operating Margin 27.63%
Net Margin 13.99% Free Cash Flow (TTM) -420.00M
ROIC 5.36% FCF Growth (3Y) N/A
Safety
Debt / Equity 1.72 Current Ratio 0.69
Interest Coverage 2.87 Dividend Yield 0.03%
Valuation
P/E Ratio 23.52 P/B Ratio 2.31
P/S Ratio 3.29 PEG Ratio 1.05
EV/EBITDA 20.69 Dividend Yield 0.03%
Market Cap 21.86B Enterprise Value 37.96B

Income Statement

Annual, most recent first

Income statement data, annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Revenue 6.64B 5.46B 5.51B 5.85B 4.90B
Net Income 929.50M 760.40M 714.30M 804.10M 584.90M
EPS (Diluted) 1.95 1.62 1.48 1.70 1.27
Gross Profit 3.89B 2.81B 2.48B 2.25B 2.05B
Operating Income 1.84B 1.46B 1.30B 1.27B 1.01B

Balance Sheet

Annual, most recent first

Balance sheet data, annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Total Assets 36.55B 31.79B 31.08B 26.74B 24.16B
Total Liabilities 24.89B 21.12B 20.94B 18.83B 16.88B
Shareholders' Equity 9.45B 8.68B 8.27B 7.58B 6.95B
Total Debt 16.24B 13.96B 14.13B 11.53B 9.99B
Cash & Equivalents 135.70M 156.60M 2.25B 40.80M 84.20M
Current Assets 2.38B 2.08B 4.50B 2.58B 1.92B
Current Liabilities 3.46B 4.11B 5.27B 4.66B 2.75B