Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
EAIthis companyEntergy Arkansas, Inc. 1M BD 4.875%66	$18.33	5.2×	1.95×	0.71×	-868.12×	64107.2%	66.8%	24.7%	13.6%	37.4%	0.0%	-31.0%	1.18×	-869.58×	2.27×	3,640.82×	12.3%	4	—	4	A-
EMPEntergy Mississippi, Inc. 1M BD 66	$18.32	5.16×	3.05×	4.64×	14.96×	-138.2%	53.4%	26.4%	15.9%	10.5%	5.2%	-8.2%	1.03×	3.46×	0.37×	0.91×	6.0%	6	—	3	B+
ENOEntergy New Orleans, LLC	$19.35	5.62×	16.26×	0.76×	0×	-189.1%	66.8%	24.7%	13.6%	289.2%	129.5%	-28656.6%	1.1×	0×	2.27×	1.07×	11398.3%	5	—	4	A-
MSEXMiddlesex Water Company	$59.37	21.36×	1.84×	4.69×	14.06×	-133.8%	39.2%	27.9%	22.0%	8.6%	3.7%	-3.7%	0.84×	4.38×	3.8×	0.45×	2.7%	7	1.23	3	B
SPHSuburban Propane Partners, L.P.	$17.26	11.32×	2.02×	0.84×	9.89×	175.5%	21.1%	14.4%	7.4%	17.8%	10.0%	9.5%	2.22×	5.18×	2.71×	0.55×	7.0%	6	1.29	4	A-
UTLUnitil Corporation	$56.43	16.31×	1.4×	1.59×	8.97×	-224.0%	41.3%	18.9%	9.4%	8.2%	3.8%	-6.3%	1.54×	4.66×	2.31×	0.56×	3.5%	6	0.86	3	B
Peer median	—	11.32×	2.02×	1.59×	9.89×	-138.2%	41.3%	24.7%	13.6%	10.5%	5.2%	-6.3%	1.1×	4.38×	2.31×	0.56×	6.0%	6	1.23	3	—