National Grid plc (NG.)

Basic

  • Market Cap

    £38.1B

  • EV

    £82.45B

  • Shares Out

    3,688.19M

  • Revenue

    £20.7B

  • Employees

    29,450

Margins

  • Gross

    100%

  • EBITDA

    28%

  • Operating

    20.1%

  • Pre-Tax

    15.91%

  • Net

    37.04%

  • FCF

    4.61%

Returns (5Yr Avg)

  • ROA

    2.87%

  • ROE

    12.5%

  • ROCE

    5.49%

  • ROIC

    3.45%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    £11.26

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    £5.63

  • Earnings (Dil)

    £2.08

  • FCF

    £0.26

  • Book Value

    £8

Growth (CAGR)

  • Rev 3Yr

    13.09%

  • Rev 5Yr

    6.78%

  • Rev 10Yr

    3.27%

  • Dil EPS 3Yr

    20.95%

  • Dil EPS 5Yr

    -6.86%

  • Dil EPS 10Yr

    -0.1%

  • Rev Fwd 2Yr

    0.23%

  • EBITDA Fwd 2Yr

    8.02%

  • EPS Fwd 2Yr

    7.09%

  • EPS LT Growth Est

    3.8%

Dividends

  • Yield

    —

  • Payout

    81.88%

  • DPS

    £0.57

  • DPS Growth 3Yr

    5.17%

  • DPS Growth 5Yr

    4.15%

  • DPS Growth 10Yr

    2.49%

  • DPS Growth Fwd 2Yr

    3.44%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

14,933.0

13,360.0

13,665.0

18,449.0

21,659.0

20,704.0

Total Revenues % Chg.

-2.1%

-10.5%

2.3%

35.0%

17.4%

-1.2%

Cost of Goods Sold, Total

—

—

—

—

—

—

Gross Profit

14,933.0

13,360.0

13,665.0

18,449.0

21,659.0

20,704.0

Selling General & Admin Expenses, Total

22.0

34.0

51.0

—

-85.0

-95.0

Provision for Bad Debts

181.0

234.0

325.0

167.0

220.0

259.0

Depreciation & Amortization

—

—

—

—

—

—

Other Operating Expenses

11,172.0

10,447.0

10,879.0

14,077.0

17,495.0

16,379.0

Other Operating Expenses, Total

11,375.0

10,715.0

11,255.0

14,244.0

17,630.0

16,543.0

Operating Income

3,558.0

2,645.0

2,410.0

4,205.0

4,029.0

4,161.0

Interest Expense, Total

-970.0

-890.0

-772.0

-1,084.0

-1,592.0

-1,609.0

Interest And Investment Income

56.0

50.0

35.0

35.0

81.0

125.0

Net Interest Expenses

-914.0

-840.0

-737.0

-1,049.0

-1,511.0

-1,484.0

Income (Loss) On Equity Invest.

40.0

87.0

58.0

92.0

171.0

191.0

Other Non Operating Income (Expenses)

-148.0

-76.0

-30.0

42.0

-6.0

-60.0

EBT, Excl. Unusual Items

2,536.0

1,816.0

1,701.0

3,290.0

2,683.0

2,808.0

Restructuring Charges

-197.0

—

—

-42.0

-100.0

-78.0

Merger & Related Restructuring Charges

—

—

-24.0

-223.0

-117.0

-63.0

Gain (Loss) On Sale Of Investments

15.0

-16.0

23.0

402.0

307.0

331.0

Gain (Loss) On Sale Of Assets

—

—

—

—

511.0

—

Asset Writedown

-137.0

—

—

—

—

—

Insurance Settlements

—

—

—

38.0

—

59.0

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

-376.0

-400.0

-36.0

-24.0

306.0

238.0

EBT, Incl. Unusual Items

1,841.0

1,400.0

1,664.0

3,441.0

3,590.0

3,295.0

Income Tax Expense

339.0

370.0

360.0

1,258.0

876.0

736.0

Earnings From Continuing Operations

1,502.0

1,030.0

1,304.0

2,183.0

2,714.0

2,559.0

Earnings Of Discontinued Operations

12.0

235.0

337.0

171.0

5,083.0

5,111.0

Minority Interest

-3.0

-1.0

-1.0

-1.0

—

-1.0

Net Income

1,511.0

1,264.0

1,640.0

2,353.0

7,797.0

7,669.0

Net Income to Common Incl Extra Items

1,511.0

1,264.0

1,640.0

2,353.0

7,797.0

7,669.0

Net Income to Common Excl. Extra Items

1,499.0

1,029.0

1,303.0

2,182.0

2,714.0

2,558.0

Total Shares Outstanding

3,410.5

3,508.2

3,549.0

3,645.1

3,677.4

3,682.0

Weighted Avg. Shares Outstanding

3,386.0

3,461.0

3,523.0

3,599.0

3,659.0

3,674.5

Weighted Avg. Shares Outstanding Dil

3,401.0

3,478.0

3,540.0

3,616.0

3,676.0

3,692.0

EPS

0.4

0.4

0.5

0.7

2.1

2.1

EPS Diluted

0.4

0.4

0.5

0.7

2.1

2.1

EBITDA

5,108.0

3,931.0

3,586.0

5,605.0

5,577.0

5,798.0