Profile
OPAL ATO NI NIMC NI-PB UGI
Company Name OPAL Fuels Inc. Atmos Energy Corporation NiSource Inc. NiSource Inc. NiSource Inc. UGI Corporation
Sector Utilities Utilities Utilities Utilities Utilities Utilities
Industry Regulated Gas Regulated Gas Regulated Gas Regulated Gas Regulated Gas Regulated Gas
Market Cap $62.63M $29.41B $20.84B $10.81B $10.30B $8.22B
Employees 0.34K 5.26K 7.69K 7.12K 7.36K 9.75K
CEO Adam J. Comora John Kevin Akers Lloyd Yates Lloyd M. Yates Lloyd M. Yates Robert C. Flexon
Ratings
OPAL ATO NI NIMC NI-PB UGI
Quant Rating Score 2 3 2 3 3
Quant Rating Sell Neutral Sell Neutral Neutral
Trading
OPAL ATO NI NIMC NI-PB UGI
Last Close $2.115 $175.68 $43.18 $99.69 $25 $34.71
High 52 $3.89 $179.19 $44.17 $99.69 $25 $37.16
Low 52 $1.3 $136.41 $35.43 $99.69 $25 $24.31
Price vs. 52 Week High -45.63 % -1.96 % -2.24 % 0 % 0 % -6.59 %
Price vs. 52 Week Low 62.69 % 28.79 % 21.87 % 0 % 0 % 42.78 %
Total Return
OPAL ATO NI NIMC NI-PB UGI
1 Month Return -15.4 % -0.41 % -0.16 % 0 % 0 % 7.1 %
3 Month Return -7.64 % 7.11 % 3.52 % 0 % 0 % 0.35 %
6 Month Return -13.67 % 11.42 % 10.49 % 0 % 0 % -2.17 %
9 Month Return -31.77 % 18.65 % 8.33 % 0 % 0 % 5.05 %
YTD Return -37.61 % 26.14 % 17.46 % 0 % 0 % 22.95 %
1 Year Return -42.37 % 19.69 % 16.36 % 0 % 0 % 42.43 %
3 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
5 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
Dividends
OPAL ATO NI NIMC NI-PB UGI
Dividend Yield Percentage (TTM) - 2.03 % 2.54 % 2.55 % 2.54 % 3.92 %
Dividend Paid and Capex Coverage Ration (TTM) 0.35 % 0.48 % 0.67 % 0.67 % 0.67 % 1.19 %
Dividend Per Share (TTM) - 3.61 % 1.12 % 1.14 % 1.12 % 1.5 %
Payout Ratio (TTM) 93.88 % 46.3 % 58.11 % 55.99 % 58.11 % 53.67 %
Growth
OPAL ATO NI NIMC NI-PB UGI
Asset Growth 16.76 % 14.73 % - 2.29 %
Gross Profit Growth 38.66 % 2.1 % - 13.34 %
Revenue Growth 17.13 % 12.91 % - -0.91 %
Revenue 3 Year 64.58 % -2.94 % 1.98 % -3.52 %
Revenue 5 Year 128.4 % 28.78 % -13.07 % -13.62 %
Revenue 10 Year 128.4 % 3 % - -41.51 %
EBIT Growth -83.22 % 15.65 % - 16.03 %
Net Income Growth -63.16 % 14.94 % - 6.45 %
Net Income 3 Yeari Growth Per Share 4687.63 % 34.24 % 19.08 % 12.66 %
Net Income 5 Yeari Growth Per Share 291.54 % 53.97 % 64.75 % 63.72 %
Net Income 10 Yeari Growth Per Share 291.54 % 143.9 % - -0.47 %
Operating Income Growth 201.45 % 15.1 % - 12.35 %
Operating Cash Flow Growth (CFG) -13.68 % 18.21 % - -7.94 %
Operating 3 Year CFG 59.67 % 81.8 % -100 % 26.76 %
Operating 5 Year CFG 594.04 % 52.53 % -100 % -7.19 %
Operating 10 Year CFG 594.04 % 57.06 % - -6.34 %
EPS Growth -97.1 % 10.4 % - 2.52 %
EPS Diluted Growth -97.06 % 9.22 % - 9.46 %
Book Value Per Share -0.08 % 7.01 % - -3.58 %
Share Holder 3 Year Equity Growth Per Share -966539.5 % 24.83 % -83.7 % 8.32 %
Share Holder 5 Year Equity Growth Per Share -783.1 % 54.24 % -82.86 % 19.65 %
Share Holder 10 Year Equity Growth Per Share -783.1 % 172.07 % - -2.44 %
Dividend Per Share Growth -22.21 % 7.79 % - -2 %
Dividend 3 Year Growth Per Share 222.79 % 27.74 % -100 % 5.9 %
Dividend 5 Year Growth Per Share 2852.24 % 51.46 % -100 % 13.8 %
Dividend 10 Year Growth Per Share 2852.24 % 121.85 % - 5.63 %
Debt Growth 47.46 % 14.45 % - -1.19 %
Free Cash Flow Growth -24.68 % -25.64 % - -21.22 %
Updated On 31 Dec 2024 30 Sep 2025 31 Dec 2024 31 Dec 2024
Profitability
OPAL ATO NI NIMC NI-PB UGI
Gross Profit Margin TTM 30.59 % 52.26 % 50.59 % 74.25 % 50.59 % 29.55 %
Return on Assets TTM 1.22 % 3.81 % 2.6 % 2.7 % 2.6 % 3.79 %
Return on Equity TTM -40.95 % 9.2 % 10.07 % 10.45 % 10.07 % 12.21 %
Return on Capital Employed TTM 0.06 % 5.16 % 5.63 % 5.95 % 5.63 % 8.5 %
Net Income Per EBT TTM -52.04 % 80.61 % 76.08 % 76.41 % 76.08 % 95.24 %
EBT Per Ebit TTM -4530.23 % 95.99 % 67.79 % 66.28 % 67.79 % 56.4 %
EBIT Per Revenue TTM 0.14 % 33.17 % 27.45 % 27.63 % 27.45 % 15.22 %
Cash Flow To Debt Ratio TTM 12.36 % 21.55 % 13.89 % 13.89 % 13.89 % 16.67 %
Receivables Turnover TTM 4.79 6.66 8.51 8.93 8.51 6.98
Payables Turnover TTM 14.96 3.77 3.85 2.11 3.85 4.89
Inventory Turnover TTM 18.92 - 6.58 3.6 6.58 7.88
Fixed Asset Turnover TTM 67.98 % 16.06 % 22.6 % 23.72 % 22.6 % 80.46 %
Asset Turnover TTM 35.91 % 14.86 % 18.39 % 19.31 % 18.39 % 46.41 %
Operating Cash Flow Per Share TTM 1.54 12.75 4.64 4.63 4.64 5.26
Free Cash Flow Per Share TTM -2.53 -10 -1.13 -1.13 -1.13 2.34
Cash Per Share TTM 105.83 % 228.3 % 25.31 % 25.27 % 25.31 % 116.83 %
Operating Cash Flow Sales Ratio TTM 13.27 % 42.62 % 34.61 % 32.96 % 34.61 % 15.38 %
Free Cash Flow Operating Cash Flow Ratio TTM -164.01 % -78.44 % -24.46 % -24.46 % -24.46 % 44.55 %
Cash Flow Coverage Ratios TTM 12.36 % 21.55 % 13.89 % 13.89 % 13.89 % 16.67 %
Price To Free Cash Flows Ratio TTM -0.87 -18.06 -38.91 -39.47 -38.91 16.34
Price To Operating Cash Flows Ratio TTM 1.4 13.94 9.49 9.65 9.49 7.28
Price Cash Flow Ratio TTM 1.4 13.94 9.49 9.65 9.49 7.28
Income Statement (TTM)
OPAL ATO NI NIMC NI-PB UGI
Revenue $0.3B $4.7B $6.64B $6.64B $6.64B $7.29B
Gross Profit $0.1B $2.46B $4.93B $4.93B $4.93B $3.07B
Gross Profit Ratio 33.38% 52.37% 74.25% 74.25% 74.25% 42.12%
EBITDA $0.04B $2.38B $1.75B $1.75B $1.75B $1.67B
Net Income $0.01B $1.2B $0.93B $0.93B $0.93B $0.68B
EPS Diluted 0.02 7.46 1.95 1.95 1.95 3.09
Balance Sheet (MRQ)
OPAL ATO NI NIMC NI-PB UGI
Long Term Debt $0.3B $9.24B $0B $0B $0B $6.87B
Total Liabilities $0.42B $15.35B $5.96B $5.96B $5.96B $10.68B
Total Equity $0.47B $13.56B $11.66B $11.66B $11.66B $4.79B
Total Investments $0.22B $0.12B $0B $0B $0B $0.4B
Total Debt $0.31B $9.3B $15.48B $15.48B $15.48B $7.56B
Total Assets $0.88B $28.91B $0B $0B $0B $15.46B
Cash Flow Statement (TTM)
OPAL ATO NI NIMC NI-PB UGI
Net Income $0.01B $1.2B $0.93B $0.93B $0.93B $0.68B
Inventory $-0B $-0B $-0.06B $-0.06B $-0.06B $0.03B
Dividends Paid $-0.01B $-0.55B $-0.53B $-0.53B $-0.53B $-0.32B
Operating Cash Flow $0.03B $2.05B $2.36B $2.36B $2.36B $1.23B
Capital Expenditure $-0.13B $-3.56B $-2.78B $-2.78B $-2.78B $-0.84B
Related Stocks
Ticker Name Price
ATO Atmos Energy Corporation 177.77
BIPC Brookfield Infrastructure Corporation 50.08
CPK Chesapeake Utilities Corporation 134.42
CTRI Centuri Holdings, Inc. 31.11
MIC Macquarie Infrastructure Holdings, LLC 4.09
NFE New Fortress Energy Inc. 1.2
NI NiSource Inc. 45.18
NI-PB NiSource Inc. 25
NIMC NiSource Inc. 99.69
NJR New Jersey Resources Corporation 53.74
NWN Northwest Natural Holding Company 49.82
OGS ONE Gas, Inc. 85.02
OPALW OPAL Fuels Inc. 1.46
PCG-PI Pacific Gas and Electric Company PFD 1ST 4.36% 16.25
RGCO RGC Resources, Inc. 21.68
SPH Suburban Propane Partners, L.P. 20.01
SR Spire Inc. 90.33
SR-PA Spire Inc. 25
SRJN Spire Inc. 6.375% Junior Subord 24.8
SWX Southwest Gas Holdings, Inc. 87.11
ETFs With Exposure to OPAL
Ticker ETF Name Weight Percentage Price
IWM iShares Russell 2000 ETF 0 259.54
VTI Vanguard Total Stock Market Index Fund 0.00008 336.01
VB Vanguard Small Cap Index Fund 0 272.94
IWO iShares Russell 2000 Growth ETF 0 331.12
VBK Vanguard Small Cap Growth Index Fund 0 310.33
VXF Vanguard Extended Market Index Fund 0.0007 213.85
HDG ProShares Hedge Replication ETF 0.000216245 52.7299
UWM ProShares Ultra Russell2000 0.00117124 51.76
PBW Invesco WilderHill Clean Energy ETF 1.69107 32.92
VTHR Vanguard Russell 3000 Index Fund 0.00009 301.137
VBR Vanguard Small Cap Value Index Fund 0 228.98
IWC iShares Micro-Cap ETF 0.01 164.58
URTY ProShares UltraPro Russell2000 0.000896424 60.76
VTWV Vanguard Russell 2000 Value Index Fund 0.00077 173.822
EES WisdomTree U.S. SmallCap Earnings Fund 0.0000968 59.49
ISMD Inspire Small/Mid Cap Impact ETF 0.171572 42.07
JSMD Janus Henderson Small/Mid Cap Growth Alpha ETF 0.01 84.4211
JSML Janus Henderson Small Cap Growth Alpha ETF 0.01 74.8733
OMFS Invesco Russell 2000 Dynamic Multifactor ETF 0.004769 47.5
QCLN First Trust NASDAQ Clean Edge Green Energy Index Fund 0.08 49.1712
SMMD iShares Russell 2500 ETF 0 79.71
VTWG Vanguard Russell 2000 Growth Index Fund 0.00293 241.62
VTWO Vanguard Russell 2000 Index Fund 0.0017 104.9
XSU.TO iShares U.S. Small Cap Index ETF (CAD-Hedged) 0 49.11
VUN.TO Vanguard U.S. Total Market Index ETF 0.00008 124.32
VUS.TO Vanguard U.S. Total Market Index ETF (CAD-hedged) 0.00008 116.64
VITNX Vanguard Institutional Total Stock Market Index Fund Institutional Shares 0.00012 113.17
VITPX Vanguard Institutional Total Stock Market Index Fund Institutional Plus Shares 0.00012 113.15
VBAIX Vanguard Balanced Index Fund Institutional Shares 0.00006 52.12
VBIAX Vanguard Balanced Index Fund Admiral Shares 0.00006 52.11
VBINX Vanguard Balanced Index Fund Investor Shares 0.00006 52.11
VGRO.TO Vanguard Growth ETF Portfolio 0.00003 43.93
VEQT.TO Vanguard All-Equity ETF Portfolio 0.00004 55.12
VBAL.TO Vanguard Balanced ETF Portfolio 0.00002 37.61
VCNS.TO Vanguard Conservative ETF Portfolio 0.00002 32.01
VCIP.TO Vanguard Conservative Income ETF Portfolio 0.00001 27.34
VRIF.TO Vanguard Retirement Income ETF Portfolio 0.00001 26.94
DFAS Dimensional U.S. Small Cap ETF 0.00007694 74.87
VTSAX Vanguard Total Stock Market Index Fund 0.00008 163.59
R2US.L SPDR Russell 2000 US Small Cap UCITS ETF 0.000278 76.17
WRCY.L WisdomTree Recycling Decarbonisation UCITS ETF 0.11035 17.863
VSCIX Vanguard Small-Cap Index Fund Institutional Shares 0 130.85
VIEIX Vanguard Extended Market Index Fund Institutional Shares 0.0007 162.32
VITSX Vanguard Total Stock Market Index Fund 0.00008 163.62
XRS2.F Xtrackers Russell 2000 UCITS ETF 0.00206341 318.35
SC0K.DE Invesco Russell 2000 UCITS ETF 0.0016 112.56
NAESX Vanguard Small Cap Index Fund 0 130.83
VSIAX Vanguard Small-Cap Value Index Fd Admiral 0 98.41
SWTSX Schwab Total Stock Market Index Fd Select Shs a Series of Schwab Capit 0.000118207 16.42
VEXAX Vanguard Extended Market Index Fd Admiral Shs 0.0007 162.33
VSGAX Vanguard Small-Cap Growth Index Fd Admiral 0 109.23
RTYS.L Invesco Russell 2000 UCITS ETF 0.0016 133.44
XRSG.L Xtrackers (IE) Public Limited Company - Xtrackers Russell 2000 UCITS ETF 0.00206341 28355
XRSU.L Xtrackers (IE) Public Limited Company - Xtrackers Russell 2000 UCITS ETF 0.00206341 385.91
ZPRR.DE SPDR Russell 2000 US Small Cap UCITS ETF 0.000278 64.23
R2SC.L SPDR Russell 2000 US Small Cap UCITS ETF 0.000278 55.87
VSMAX Vanguard Small Cap Index Fd Admiral Shs 0 130.86
XRS2.DE Xtrackers Russell 2000 UCITS ETF 0.00206341 325.55
VTS.AX Vanguard US Total Market Shares Index ETF 0.00008 474.81
VEMPX Vanguard Extended Market Index InstlPlus 0.0007 400.57
ITDG iShares Trust 0 39.05
ITDI iShares Trust 0 39.045
ITDH iShares Trust 0 39.03
ITDF iShares Trust 0 38.51
ITDC iShares Trust 0 34.97
ITDB iShares Trust 0 33.695
ITDD Integrated Data Corp. 0 36.38
ITDE iShares Trust 0 37.43
VSMPX Vanguard Total Stock Mkt Idx Instl Pls 0.00008 306.93
RSSL Global X Funds 0 101.72
ITDJ iShares Trust 0 30.33
Unlock