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)
NIthis companyNiSource Inc	$44.95	21.31×	2.09×	2.97×	11.77×	-45.5%	50.4%	27.6%	14.0%	9.8%	4.5%	-2.1%	1.72×	5.29×	2.77×	0.69×	2.7%	4	0.74	2	B-
ATOAtmos Energy Corporation	$173.98	22.65×	2×	5.77×	15.2×	-192.8%	52.4%	33.2%	25.5%	8.8%	4.6%	-5.6%	0.69×	3.82×	9.09×	0.67×	2.0%	5	1.66	4	A-
BKHBlack Hills Corporation	$86.45	17.4×	1.33×	2.19×	11.59×	-185.9%	38.5%	23.3%	12.6%	7.6%	4.6%	-2.9%	1.23×	5.46×	2.6×	1.35×	3.9%	5	1.01	3	B
CMSCMS Energy Corporation	$69.50	19.81×	2.3×	2.46×	11.77×	27.9%	60.9%	20.2%	12.5%	11.7%	3.7%	-7.6%	2.07×	5.48×	2.19×	0.98×	3.2%	6	0.84	2	C+
CNPCenterPoint Energy, Inc.	$40.87	23.81×	2.24×	2.68×	13.22×	-225.7%	28.7%	22.5%	11.2%	9.4%	4.0%	-9.5%	2.12×	6.42×	2.34×	0.91×	2.3%	5	0.9	2	B-
CPKChesapeake Utilities Corporation	$140.00	20.79×	1.83×	3.14×	12.2×	-227.8%	31.6%	27.7%	15.1%	8.8%	4.9%	-7.4%	1.02×	4.38×	3.54×	0.45×	2.1%	6	1.36	3	B+
Peer median	—	20.79×	2×	2.68×	12.2×	-192.8%	38.5%	23.3%	12.6%	8.8%	4.6%	-7.4%	1.23×	5.46×	2.6×	0.91×	2.3%	5	1.01	3	—