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)
OGSthis companyONE Gas, Inc.	$79.96	17.6×	1.35×	1.91×	10.25×	-238.7%	58.8%	18.8%	10.9%	7.7%	4.3%	-2.8%	0.99×	4.3×	3.2×	0.6×	3.5%	6	1.06	4	A-
CPKChesapeake Utilities Corporation	$138.80	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+
NINiSource Inc	$44.61	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-
NJRNew Jersey Resources Corporation	$54.01	14.37×	2.02×	2.37×	11.54×	-205.8%	21.4%	21.4%	16.5%	14.0%	4.7%	-5.0%	1.58×	5.05×	3.39×	0.73×	3.7%	5	1.37	3	B+
NWENorthwestern Energy Group Inc	$83.54	21.88×	1.37×	2.46×	12.58×	-124.1%	82.3%	20.2%	11.2%	6.3%	3.9%	-3.3%	1.19×	5.84×	2.17×	0.72×	4.1%	7	0.96	2	C+
OGEOGE Energy Corp.	$50.42	18.33×	1.73×	2.64×	10.27×	-38.3%	44.2%	24.5%	14.4%	9.5%	4.9%	1.0%	1.14×	4.07×	2.96×	0.78×	4.0%	5	1.41	3	B+
Peer median	—	20.79×	1.83×	2.64×	11.77×	-124.1%	44.2%	24.5%	14.4%	9.5%	4.7%	-3.3%	1.19×	5.05×	2.96×	0.72×	3.7%	5	1.36	3	—