Loading…
MARKETS
TOOLS
LEARN
Equiscale · Syntellia LLC
Unitil Corporation, a public utility holding company, engages in the distribution of electricity and natural gas. It operates through two segments, Utility Electric Operations and Utility Gas Operations. The company distributes electricity in the southeastern seacoast and state capital regions of New Hampshire, and the greater Fitchburg area of north central Massachusetts; and distributes natural gas in southeastern New Hampshire and portions of southern and central Maine, including the city of Portland and the Lewiston-Auburn area; greater Bangor area of central Maine; and capital city of Augusta, as well as electricity and natural gas in the greater Fitchburg area of north central Massachusetts. It also operates 85 miles of interstate underground natural gas transmission pipeline that provides interstate natural gas pipeline access and transportation services primarily in Maine and New Hampshire. In addition, the company provides real estate management services. It serves approximately 110,100 electric customers and 105,000 natural gas customers. Unitil Corporation was incorporated in 1984 and is headquartered in Hampton, New Hampshire.
Rule-based from financial data. Not advice.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $536M | $198M | $50M | $-54M | 8.2% | 8.3% | 6.6% |
| 2024 | $495M | $175M | $47M | $-44M | 9.2% | -11.2% | 4.2% |
| 2023 | $557M | $161M | $45M | $-34M | 9.2% | -1.1% | 9.2% |
| 2022 | $563M | $144M | $41M | $-24M | 8.9% | - | - |
| 2021 | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total Revenue | - | 563.20 | 557.10 | 494.80 | 536 |
| Operating Revenue | - | 563.20 | 557.10 | 494.80 | 536 |
| Cost Of Revenue | - | 394.20 | 374.10 | 298.20 | 314.80 |
| Gross Profit | - | 169 | 183 | 196.60 | 221.20 |
| Operating Expense | - | 88.50 | 95.90 | 106 | 120 |
| Total Expenses | - | 482.70 | 470 | 404.20 | 434.80 |
| Operating Income | - | 80.50 | 87.10 | 90.60 | 101.20 |
| Total Operating Income As Reported | - | 80.50 | 87.10 | 90.60 | 101.20 |
| EBITDA | - | 143.50 | 160.70 | 174.90 | 198 |
| Normalized EBITDA | - | 143.50 | 160.70 | 174.90 | 198 |
| EBIT | - | 80.90 | 93.30 | 98.80 | 109.30 |
| Interest Income | - | 2.80 | 6.20 | 8.40 | 7.10 |
| Interest Expense | - | 28.30 | 34.90 | 37.70 | 43.80 |
| Net Interest Income | - | -25.50 | -28.70 | -29.30 | -36.70 |
| Other Non Operating Income Expenses | -4.60 | -2.40 | - | -0.20 | 1 |
| Other Income Expense | -4.60 | -2.40 | - | -0.20 | 1 |
| Interest Income Non Operating | - | 2.80 | 6.20 | 8.40 | 7.10 |
| Interest Expense Non Operating | - | 28.30 | 34.90 | 37.70 | 43.80 |
| Net Non Operating Interest Income Expense | - | -25.50 | -28.70 | -29.30 | -36.70 |
| Pretax Income | - | 52.60 | 58.40 | 61.10 | 65.50 |
| Tax Provision | - | 11.20 | 13.20 | 14 | 15.30 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Net Income From Continuing And Discontinued Operation | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Net Income From Continuing Operation Net Minority Interest | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Net Income | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Net Income Common Stockholders | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Net Income Including Noncontrolling Interests | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Normalized Income | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Diluted NI Availto Com Stockholders | - | 41.40 | 45.20 | 47.10 | 50.20 |
| Basic Average Shares | - | 15.99 | 16.05 | 16.10 | 16.79 |
| Diluted Average Shares | - | 16 | 16.05 | 16.11 | 16.79 |
| Reconciled Depreciation | - | 62.60 | 67.40 | 76.10 | 88.70 |
| Reconciled Cost Of Revenue | - | 394.20 | 374.10 | 298.20 | 314.80 |
| Depreciation Amortization Depletion Income Statement | - | 62.60 | 67.40 | 76.10 | 88.70 |
| Depreciation And Amortization In Income Statement | - | 62.60 | 67.40 | 76.10 | 88.70 |
| Other Taxes | - | 25.90 | 28.50 | 29.90 | 31.30 |
Utilities sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Unitil Corporationthis co. | UTL | $902M | 17.97↓ discount | 1.48 | 8.2% | 9.19 |
| Middlesex Water Company | MSEX | $976M | 22.78 | 1.97 | 8.7% | 14.71 |
| Consolidated Water Co. Ltd. | CWCO | $481M | 26.23 | 2.17 | 8.3% | 12.42 |
| The York Water Company | YORW | $480M | 23.92 | 2.00 | 8.3% | 16.28 |
| OPAL Fuels Inc. | OPAL | $404M |
| - |
| - |
| - |
| - |
| - |
| 27.36 |
| -31.22 |
| -114.1% |
| 21.25 |
| Cadiz Inc. | CDZI | $383M | -11.23 | 16.49 | -146.9% | -20.46 |
| Genie Energy Ltd. | GNE | $365M | 15.20 | 1.45 | 9.6% | 4.50 |
| Pure Cycle Corporation | PCYO | $249M | 18.97 | 1.74 | 9.2% | 11.57 |
| RGC Resources, Inc. | RGCO | $233M | 17.55 | 2.05 | 11.7% | 10.73 |
| Peer Median | - | 20.88 | 1.99 | 8.5% | 11.99 | |
Year-to-date return is calculated by dividing each day’s closing price by the price on January 1st of that year (or the asset’s first available price if it began trading mid-year). The custom average line shows the mean YTD return at each calendar day across the selected years. The standard deviation band shows the range within which returns have historically fallen — at 1 SD, roughly two-thirds of years; at 2 SD, roughly 95%. Past year-to-date patterns do not predict future returns. The average and standard deviation band are computed from the year set chosen in “Average from”, which is independent of which year lines are displayed. The current in-progress year is excluded from these calculations, since a partial year is not comparable to complete ones. Election-cycle groupings follow the US presidential calendar and are offered only for US and crypto assets.
Historically, Feb has averaged the highest return (+5.3%); Sep the lowest (-6.9%).
| Year | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | +5.1%Positive MonthJan 2026: +5.10% | +2.7%Positive MonthFeb 2026: +2.75% | -0.1%Neutral MonthMar 2026: -0.13% | +0.4%Neutral MonthApr 2026: +0.42% | -4.6%Negative MonthMay 2026: -4.63% | +5.3%Positive MonthJun 2026: +5.32% | +2.4%Positive MonthJul 2026: +2.37% | +0.1%*Neutral MonthAug 2026: +0.11% | — | — | — | — |
| 2025 | -1.1%Neutral MonthJan 2025: -1.14% | +4.7%Positive MonthFeb 2025: +4.72% | +2.8%Positive MonthMar 2025: +2.83% | +1.7%Neutral MonthApr 2025: +1.68% | -6.5%Negative MonthMay 2025: -6.53% | -4.9%Negative MonthJun 2025: -4.89% | -1.1%Neutral MonthJul 2025: -1.09% | -9.0%Negative MonthAug 2025: -8.96% | +1.9%Neutral MonthSep 2025: +1.92% | +1.9%Neutral MonthOct 2025: +1.86% | +3.0%Positive MonthNov 2025: +3.04% | -3.6%Negative MonthDec 2025: -3.56% |
| 2024 | -9.6%Negative MonthJan 2024: -9.61% | +7.2%Positive MonthFeb 2024: +7.24% | +2.7%Positive MonthMar 2024: +2.73% | -2.7%Negative MonthApr 2024: -2.69% | +5.0%Positive MonthMay 2024: +5.01% | -3.2%Negative MonthJun 2024: -3.18% | +18.3%Positive MonthJul 2024: +18.32% | -1.6%Neutral MonthAug 2024: -1.60% | +0.5%Neutral MonthSep 2024: +0.46% | -4.4%Negative MonthOct 2024: -4.44% | +3.7%Positive MonthNov 2024: +3.68% | -9.7%Negative MonthDec 2024: -9.71% |
| 2023 | +1.6%Neutral MonthJan 2023: +1.58% | +4.1%Positive MonthFeb 2023: +4.12% | +5.0%Positive MonthMar 2023: +5.01% | -2.5%Negative MonthApr 2023: -2.54% | -5.2%Negative MonthMay 2023: -5.22% | -3.8%Negative MonthJun 2023: -3.76% | +2.6%Positive MonthJul 2023: +2.62% | -6.2%Negative MonthAug 2023: -6.19% | -12.5%Negative MonthSep 2023: -12.52% | +6.9%Positive MonthOct 2023: +6.93% | +6.2%Positive MonthNov 2023: +6.15% | +8.4%Positive MonthDec 2023: +8.44% |
| 2022 | +2.1%Positive MonthJan 2022: +2.07% | +7.6%Positive MonthFeb 2022: +7.56% | -1.2%Neutral MonthMar 2022: -1.21% | +2.2%Positive MonthApr 2022: +2.25% | +13.4%Positive MonthMay 2022: +13.35% | +1.6%Neutral MonthJun 2022: +1.57% | -6.7%Negative MonthJul 2022: -6.73% | -4.9%Negative MonthAug 2022: -4.89% | -10.8%Negative MonthSep 2022: -10.83% | +13.5%Positive MonthOct 2022: +13.48% | +4.0%Positive MonthNov 2022: +4.00% | -6.3%Negative MonthDec 2022: -6.31% |
| 2021 | — | — | — | — | -4.8%Negative MonthMay 2021: -4.82% | -3.4%Negative MonthJun 2021: -3.43% | -0.1%Neutral MonthJul 2021: -0.09% | -6.3%Negative MonthAug 2021: -6.27% | -13.7%Negative MonthSep 2021: -13.75% | -2.4%Negative MonthOct 2021: -2.41% | -0.7%Neutral MonthNov 2021: -0.74% | +11.0%Positive MonthDec 2021: +10.98% |
| Avg±SD |
Each cell is the percentage change in closing price from the end of the prior month to the end of this month. The bottom row shows the average return for that calendar month across the selected years, plus or minus one standard deviation — the range that historically contained roughly two-thirds of outcomes. Past monthly patterns are not a forecast of future returns.
This aggregates every month by calendar position — all Januaries together, all Februaries together, and so on — to show whether a given month has leaned positive or negative historically. ‘Simple’ counts each month as +1 or −1. ‘Weighted’ gives larger moves more influence: +2 above +10%, −2 below −10%. With only 6 years of history for this asset, each month’s score reflects a small number of observations — read it as a historical tendency, not a reliable seasonal pattern.
This tracks a running tally across the asset’s full price history: each month adds or subtracts based on whether it was positive or negative. A rising line means more positive months than negative so far; a flattening or falling line means recent months have leaned negative. This measures historical month-to-month consistency, not expected future performance.
