AAPL 258.8189 0.2397% MSFT 439.14 -0.0432% NVDA 140.185 -0.025% GOOGL 196.0128 -0.0496% GOOG 197.54 -0.0152% AMZN 227.87 -0.5152% META 603.74 -0.6598% AVGO 245.6915 2.5081% TSLA 452.9125 -2.0264% TSM 204.19 -1.0372% LLY 797.2122 0.1938% V 320.96 0.0967% JPM 242.37 0.0248% UNH 509.62 0.6955% NVO 87.85 0.5494% WMT 92.38 -0.3237% LVMUY 132.91 0.4459% XOM 106.31 -0.0846% LVMHF 664.0 0.9119% MA 536.2159 0.0944%

Consolidated Water Co Ltd

Utilities US CWCO

25.7USD
0.23(0.90%)

Last update at 2024-12-26T18:54:00Z

Day Range

25.3125.77
LowHigh

52 Week Range

18.9038.07
LowHigh

Fundamentals

  • Previous Close 25.47
  • Market Cap421.68M
  • Volume20222
  • P/E Ratio13.25
  • Dividend Yield1.33%
  • EBITDA47.32M
  • Revenue TTM187.03M
  • Revenue Per Share TTM11.86
  • Gross Profit TTM 30.36M
  • Diluted EPS TTM2.01

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 9.74M 3.63M 9.43M 10.17M 10.72M
Minority interest -1.11291M -0.63292M 8.10M 1.55M 0.70M
Net income 9.34M 0.88M 9.34M 12.18M 11.29M
Selling general administrative 21.07M 17.46M 18.43M 19.35M 17.21M
Selling and marketing expenses - - - - -
Gross profit 30.36M 23.51M 26.77M 28.27M 26.74M
Reconciled depreciation 6.19M 6.92M 7.41M 7.21M 7.03M
Ebit 3.74M 5.16M 2.05M 2.47M 11.04M
Ebitda 9.92M 10.57M 9.45M 9.67M 18.07M
Depreciation and amortization 6.19M 0.00455M 7.41M 7.21M 7.03M
Non operating income net other - - 1.09M 0.80M 2.75M
Operating income 3.74M 2.01M 2.05M 2.47M 7.98M
Other operating expenses 84.82M 64.85M 64.29M 59.87M 57.69M
Interest expense 0.05M 0.01M 0.00967M 0.00281M 0.00843M
Tax provision 0.40M -0.44798M 0.09M 0.07M -0.15729M
Interest income 0.42M 1.60M 0.54M 0.59M 0.66M
Net interest income 0.40M 0.67M 0.53M 0.59M 0.65M
Extraordinary items -2.37105M -2.57408M -4.90224M 3.62M 1.12M
Non recurring - - -0.01400M -0.44504M 0.06M
Other items - - - - -
Income tax expense 0.40M -0.44798M 0.09M 0.07M -0.15729M
Total revenue 94.10M 66.86M 72.63M 68.79M 65.72M
Total operating expenses 21.07M 18.35M 18.43M 19.35M 18.71M
Cost of revenue 63.75M 43.36M 45.86M 40.52M 38.98M
Total other income expense net 6.00M -2.19680M 7.38M 7.71M 2.03M
Discontinued operations -2.37105M -2.57408M -4.90224M 3.62M 1.12M
Net income from continuing ops 9.34M 4.08M 9.34M 10.10M 10.87M
Net income applicable to common shares 5.84M 0.86M 3.70M 12.18M 11.29M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 219.57M 193.01M 177.03M 179.56M 192.29M
Intangible assets 3.35M 2.82M 3.40M 4.15M 5.04M
Earning assets - - - - -
Other current assets 4.27M 5.64M 2.56M 2.41M 2.35M
Total liab 27.74M 25.24M 11.36M 10.54M 14.34M
Total stockholder equity 186.83M 159.67M 157.58M 160.91M 163.76M
Deferred long term liab - 0.60M 1.24M 1.00M 1.53M
Other current liab 5.10M 4.03M 3.10M 3.12M 3.11M
Common stock 9.46M 9.19M 9.15M 9.09M 9.03M
Capital stock 9.49M 9.21M 9.16M 9.10M 9.05M
Retained earnings 85.15M 61.25M 60.60M 64.91M 66.35M
Other liab - 0.78M 1.39M 2.50M 2.27M
Good will 12.86M 10.43M 10.43M 13.33M 13.33M
Other assets 0.00000M 27.35M 28.21M 31.46M 31.56M
Cash 42.62M 50.71M 40.36M 43.79M 42.90M
Cash and equivalents - - - - -
Total current liabilities 23.90M 22.66M 7.69M 6.94M 8.17M
Current deferred revenue 6.55M 9.12M 1.10M 0.46M 0.61M
Net debt -39.95451M -48.24328M -37.41380M -42.18774M -38.23154M
Short term debt 0.65M 0.66M 0.65M 0.50M 0.77M
Short long term debt 0.19M 0.11M 0.06M 0.04M 0.02M
Short long term debt total 2.67M 2.47M 2.94M 1.61M 4.67M
Other stockholder equity 26670.19M 89.21M 87.81M 86.89M 88.36M
Property plant equipment - 58.29M 58.39M 59.46M 89.82M
Total current assets 112.71M 92.57M 76.93M 72.93M 73.44M
Long term investments 1.41M 1.55M 1.72M 2.09M 1.90M
Net tangible assets - 146.40M 143.74M 143.42M 145.37M
Short term investments - 5.48M 2.50M 2.09M 13.36M
Net receivables 59.78M 29.96M 27.84M 22.00M 24.91M
Long term debt 0.19M 0.22M 0.15M 0.13M 0.06M
Inventory 6.04M 5.73M 2.50M 3.21M 3.29M
Accounts payable 11.60M 8.84M 2.83M 2.86M 3.67M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - 8.09M 8.10M 14.19M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -26578.00000M - - - -71.80333M
Additional paid in capital - - - - -
Common stock total equity - - 9.15M 9.09M 9.03M
Preferred stock total equity - - 0.02M 0.02M 0.02M
Retained earnings total equity - - 60.60M 64.91M 66.35M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 29.58M 27.35M 28.08M 27.60M 7.39M
Deferred long term asset charges - - - - -
Non current assets total 106.86M 100.43M 100.09M 106.62M 118.85M
Capital lease obligations 2.28M 2.14M 2.73M 1.44M 4.59M
Long term debt total - 0.22M 0.15M 0.13M 0.06M
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Investments -10.88702M -4.98104M -2.50000M -11.11975M 7.71M
Change to liabilities - 14.78M 0.36M -0.48216M -1.19374M
Total cashflows from investing activities - -4.98104M -3.94445M -11.11975M 1.49M
Net borrowings - -0.07209M -0.04973M -0.03264M -0.03264M
Total cash from financing activities -5.52456M -6.30487M -5.86203M -5.16993M -5.12410M
Change to operating activities - -3.37095M -0.66302M -0.62973M -0.17184M
Net income 30.67M 6.97M 0.88M 4.44M 13.73M
Change in cash -8.08985M 10.35M -3.43609M 1.72M 11.57M
Begin period cash flow 50.71M 40.36M 43.79M 42.07M 31.34M
End period cash flow 42.62M 50.71M 40.36M 43.79M 42.90M
Total cash from operating activities 7.97M 21.33M 6.97M 17.34M 15.20M
Issuance of capital stock - - - - -
Depreciation 6.58M 6.19M 6.74M 7.41M 7.21M
Other cashflows from investing activities - 2.56M -2.45444M 0.00864M -2.69546M
Dividends paid 5.49M 5.16M 5.16M 5.15M 5.12M
Change to inventory -0.89141M -3.38701M 0.29M -0.10255M -1.35703M
Change to account receivables -10.97052M -2.12064M -5.87877M 2541096.00M -414006.00000M
Sale purchase of stock -0.00183M -0.00023M -0.01680M -0.00173M -0.02410M
Other cashflows from financing activities 0.10M -1.07574M -0.64988M 0.01M 0.02M
Change to netincome - 3.39M 5.06M 4.89M 3.62M
Capital expenditures 5.05M 7.54M 1.49M 1.73M 3.53M
Change receivables - - - - 0.41M
Cash flows other operating - - - 4.28M 15.20M
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - 1.05M 11.57M
Change in working capital -30.66619M 5.90M -5.89343M 1.33M -3.13662M
Stock based compensation 1.93M 1.42M 0.98M 1.16M 1.19M
Other non cash items -0.02031M 0.86M 2.57M 3.22M -3.54582M
Free cash flow 2.92M 13.79M 5.48M 15.61M 11.68M

Peer Comparison

Sector: Utilities Industry: Utilities - Regulated Water

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CWCO
Consolidated Water Co Ltd
0.23 0.90% 25.70 13.25 18.98 2.16 2.09 1.94 7.82
AWK
American Water Works
0.09 0.07% 125.82 25.99 22.88 5.65 2.46 8.59 15.26
SBS
Companhia de Saneamento Basico do Estado de Sao Paulo SABESP ADR
0.17 1.19% 14.49 14.15 9.14 0.43 1.66 0.57 1.61
WTRG
Essential Utilities Inc
0.13 0.36% 36.53 20.76 18.42 4.45 1.69 7.39 16.08
STRNY
Severn Trent PLC PK
-1.24 3.77% 31.62 63.51 19.92 4.38 9.15 8.76 19.74

Reports Covered

Stock Research & News

Profile

Consolidated Water Co. Ltd., together with its subsidiaries, designs, constructs, manages, and operates water production and water treatment plants primarily in the Cayman Islands, the Bahamas, and the United States. The company operates through four segments: Retail, Bulk, Services, and Manufacturing. The company produces potable water from seawater utilizing reverse osmosis technology and supply water to end-users, including residential, commercial, and government customers, as well as government-owned distributors. It offers design, engineering, construction, procurement, and management services for desalination projects and water treatment plants, as well as management and engineering services relating to municipal water distribution and treatment. In addition, the company manufactures and services a range of water-related products, including reverse osmosis desalination equipment, membrane separation equipment, filtration equipment, piping systems, vessels, and custom fabricated components; and provides design, engineering, consulting, management, inspection, training, and equipment maintenance services for commercial, municipal, and industrial water production, supply, and treatment, as well as desalination and wastewater treatment. Consolidated Water Co. Ltd. was incorporated in 1973 and is headquartered in Grand Cayman, the Cayman Islands.

Consolidated Water Co Ltd

Regatta Office Park, Grand Cayman, Cayman Islands, KY1-1102

Key Executives

Name Title Year Born
Mr. Frederick W. McTaggart CEO, Pres & Director 1963
Mr. David W. Sasnett Exec. VP & CFO 1957
Mr. Ramjeet Jerrybandan Exec. VP, COO & Company Sec. 1968
Mr. Brent A. Brodie Exec. VP of Bus. Devel. 1963
Mr. Todd Redding VP of Purchasing & Logistics 1963
Mr. Frederick W. McTaggart CEO, President & Director 1963
Mr. David W. Sasnett Executive VP & CFO 1957
Mr. Ramjeet Jerrybandan Executive VP, COO & Company Secretary 1968
Mr. Brent A. Brodie Executive Vice President of Business Development 1963

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.