Skip to main content
NI logo

NiSource Inc

Exchange: NYSESector: UtilitiesIndustry: Utilities - Regulated Gas

NiSource Inc. is one of the largest fully-regulated utility companies in the United States, serving approximately 3.3 million natural gas customers and 500,000 electric customers across six states through its local Columbia Gas and NIPSCO brands. The mission of our approximately 7,700 employees is to deliver safe, reliable energy that drives value to our customers. NiSource is a member of the Dow Jones Sustainability - North America Index and is on Forbes lists of America’s Best Employers for Women and Diversity.

Did you know?

Carries 119.5x more debt than cash on its balance sheet.

Current Price

$47.49

+1.26%

GoodMoat Value

$34.93

26.4% overvalued
Profile
Valuation (TTM)
Market Cap$22.66B
P/E24.38
EV$37.78B
P/B2.40
Shares Out477.20M
P/Sales3.41
Revenue$6.64B
EV/EBITDA13.18

NiSource Inc (NI) Financial Statements

GoodMoat Analysis

Based on data as of March 26, 2026

NiSource's financial quality is mixed, presenting a profile that requires caution for a value investor. While revenue growth is strong and operating margins are robust, the company generates negative free cash flow and carries a high debt load, failing key quality checks.

Read full analysis
NiSource's financial health shows a clear divergence between top-line performance and cash generation. Revenue growth of 19.8% YoY is strong, and the 27.6% operating margin is a solid indicator of core profitability. However, several metrics fall short of the GoodMoat Quality Indicator thresholds. Most critically, the Free Cash Flow (FCF) Yield is negative at -3.6%, indicating the company is not generating surplus cash for shareholders after capital expenditures—a key red flag for value investors. The balance sheet is a significant concern, with a Debt/Equity ratio of 1.72, which is well above the framework's favourable threshold of less than 1.0x Debt/EBITDA, suggesting a leveraged financial structure. The Return on Equity (ROE) of 9.8% is also below the framework's high-quality benchmark of 15-20%. While the 14.0% profit margin and strong revenue growth are positive, the combination of negative FCF and high debt overshadows these strengths. The financial profile is typical of a capital-intensive utility in an investment phase, but it does not meet the criteria for a high-quality, cash-generative business as defined by the framework. Analysis based on data as of 2024-05-15.

NI Financial Data

EBITDA$2.94B
Revenue (TTM)$6.64B
Gross Profit (TTM)$5.06B
Gross Margin
Operating Margin27.63%
ROE9.84%
ROA2.59%
Debt/Equity1.72
Current Ratio0.69
FCF$-793.80M
FCF Yield-3.50%
Piotroski F-Score
Rev/Share (TTM)$13.92
50-Day MA$45.73
200-Day MA$42.53
Shares Outstanding0.48B

NI Computed Insights

FCF$-793.80M
FCF Growth Rate
EPS Growth (CAGR)
WACC10.00%

Income Statement

Balance Sheet

Cash Flow Statement

NI Financial Statements & Data

NiSource Inc (NI) financial data including income statement, balance sheet, and cash flow statement. This page provides a comprehensive view of NiSource Inc's financial performance and position as a Utilities company.

Trailing twelve-month (TTM) revenue is $6.64B. Gross profit (TTM) is $5.06B. EBITDA is $2.94B. Earnings per share (EPS) is $1.95. The P/E ratio is 24.38. Market capitalization is $22.66B.

Free cash flow (FCF) is $-793.80M. Weighted average cost of capital (WACC) is 10.00%.

Historical revenue data covers 7 years from FY19 to FY25. Net income history spans 7 years. Free cash flow and capital expenditure data spans 7 years. GoodMoat displays interactive charts for revenue, net income, FCF vs CAPEX, and cash-to-debt ratios to help investors identify financial trends.

Use NiSource Inc's financial data to assess the company's earnings quality, balance sheet health, and cash generation. Compare key metrics across periods to identify trends before making investment decisions with GoodMoat's valuation tools.