Investment Review №332. The Bulls switched to big tech

Vadim Merkulov

Vadim Merkulov

Head of Analytics department

Unitil Corporation. Stability. Growth. Dividends

UTL shares are attractive for purchase with a target price of $55

US Investment Idea

About company

Unitil Corporation (UTL) is a key regulated utility operator in New England, engaged in the design, operation, and development of electricity and natural gas distribution networks serving over 198,тыс. customers across New Hampshire, Massachusetts, and Maine. The company serves a wide range of consumers - from households and small businesses to industrial clients and implements large-scale infrastructure projects aimed at modernizing its networks and expanding its customer base, including strategic acquisitions in new regions and service segments. Unitil’s corporate headquarters is located in Hampton, New Hampshire.

Ticker UTL
Share price as of analysis $48,74
Target share price $55
Growth potential 12,84%

 

Share price dynamics vs. indices Day Week Month Quarter Year
UTL (1,4%) (1,6%) 3,6%  (6,7%) (14,1%)
S&P 500 (0,1%) (2,0%) 0,7%  7,3%  18,5% 
Russell 2000 (0,4%) (3,2%) (2,4%) 10,8%  9,4% 
DJ Industrial Average 0,1%  (1,9%) 1,2%  7,6%  12,7% 
NASDAQ Composite Index (0,5%) (2,0%) 2,1%  11,2%  28,4% 

 

Price dynamics UTL, $

 

Key Investment Theses

  • Strategic acquisitions expand the company’s scale. In 2025, Unitil completed and fully integrated the Bangor Natural Gas and Maine Natural Gas acquisitions, adding roughly 15,тыс. customers and $140 million to the company’s rate base. Additionally, in November, Unitil received approval for the acquisition of three Aquarion Water companies, marking its entry into the water utility segment with an additional 23,тыс. customers and more than $85 million in rate base. Following integration in 2025, the company’s total customer base increases to approximately 236,тыс., while its consolidated rate base rises by over $220 million. According to updated management guidance, the rate base is expected to grow at 10% annually from 2025 onward, driven by both organic expansion and new acquisitions. The transactions were executed at multiples comparable to the best deals in the sector, positively impacting long-term returns.
  • Supportive regulatory environment. Unitil operates in states with constructive regulatory frameworks (New Hampshire, Massachusetts, and Maine), which provide mechanisms for timely capital cost recovery, capital trackers, and revenue decoupling to protect earnings from volumetric fluctuations. These factors minimize profit volatility and support steady investment levels. In 2025, the state of Maine also passed a Fuel Choice Act, expanding opportunities for the natural gas segment.
  • Accelerated growth and robust investment program. Management reaffirmed guidance for EPS growth of 5 - 7% annually and rate base growth of 10% per year incorporating the newly integrated assets. The capital expenditure plan was increased to $1 billion for 2025 - 2029, with investments focused on system modernization, grid upgrades, energy transition initiatives, and new business segments such as water utilities. To finance this plan, Unitil raised $74.8 million in 2025 through a follow-on equity offering.
  • Reliable and growing dividend. Unitil demonstrates strong financial discipline and shareholder commitment, making its dividend profile one of the most solid in the utility sector. The recent announcement of a quarterly dividend increase to $0.45 per share (annualized $1.80) represents a 5.9% year-over-year growth, continuing the company’s long-standing tradition of consistent dividend hikes. This increase is supported by a resilient business model and a conservative payout ratio of around 60%, ensuring dividend safety and room for future growth.

The target price for UTL shares is $55, with a “Buy” recommendation. A stop-loss order is advisable at $45,6.

Margins, % 2022А 2023А 2024А 2025E 2026E 2027E 2028E 2029E 2030E
Gross margin 14% 16% 18% 19% 19% 19% 20% 20% 21%
EBITDA margin 25% 28% 34% 36% 37% 38% 39% 39% 40%
Net profit margin 7% 8% 9% 9% 10% 10% 10% 11% 11%
Ratio Analysis 2024А 2025E 2026E 2027E 2028E 2029E 2030E
ROE 9% 8% 8% 9% 9% 9% 9%
ROA 3% 2% 3% 3% 3% 3% 3%
ROCE 6% 6% 6% 6% 6% 6% 6%
Sales/Assets 0,28x 0,26x 0,25x 0,25x 0,25x 0,25x 0,25x
Interest Coverage 3,09x 2,74x 2,99x 3,06x 3,09x 3,07x 3,08x
Financials, $mln 2022А 2023А 2024А 2025E 2026E 2027E 2028E 2029E 2030E
Revenue 563 557 495 517 530 559 580 607 614
Operating Expenses 483 470 404 419 429 452 466 484 488
Operating Income 81 87 91 99 101 108 114 123 127
EBITDA, non-adj. 143 155 167 188 197 213 225 239 243
D&A 63 67 79 89 95 106 111 116 117
Net interest 26 29 29 36 34 35 37 40 41
EBT, non-adj. 53 58 61 64 67 72 77 83 86
Tax 11 13 14 15 15 17 18 19 20
Net Income, non-adj. 41 45 47 49 52 56 60 64 66
DPS  $1,57   $1,64   $1,71   $1,79   $1,80   $1,94   $2,07   $2,21   $2,28 

16, Dostyk street, integral non-residential facility No.2, Yessil district Astana, Republic of Kazakhstan (Talan Towers Offices).

+7 7172 67 77 55 - Free from landline numbers in Kazakhstan; calls from international and mobile numbers are chargeable.

7555 - free from mobile operators in Kazakhstan [email protected], [email protected]

Notify about fraudulent activities or security issues regarding this resource: fbroker.kz/trustcenter

Owning securities and other financial instruments is always associated with risks: the value of securities and other financial instruments can both rise and fall. Past investment results do not guarantee future income. In accordance with the law, the company does not guarantee or promise future returns on investments, nor does it provide guarantees regarding the reliability of potential investments or the stability of potential income.

Freedom Finance Global PLC provides brokerage (agency) services in the securities market on the territory of the Astana International Financial Center (hereinafter referred to as AFSA) in the Republic of Kazakhstan. Subject to compliance with requirements, conditions, restrictions and/or directions of the Acting Law of the AFSA, the Company is authorized to conduct the following Regulated Activities under License No. AFSA-A-LA-2020-0019: Dealing in Investments as Principal, Dealing in Investments as Agent, Managing Investments, Advising on Investments, Arranging Deals in Investments.

S&P Global ratings – “B+/B”, outlook “Positive”.

Ownership of securities and other financial instruments always involves risks: the cost of securities and other financial instruments may rise or fall. Past investment results do not guarantee future returns. In accordance with the legislation, the company does not guarantee or promise the profitability of investments in the future, does not guarantee the reliability of possible investments and the stability of the amount of possible income.

The information on the website is updated as part of keeping the data up-to-date and meeting regulatory disclosure requirements. Please note that these updates are for informational purposes only and are not marketing materials!