Tearsheet

NiSource (NI)


Market Price (12/28/2025): $41.72 | Market Cap: $19.7 Bil
Sector: Utilities | Industry: Multi-Utilities

NiSource (NI)


Market Price (12/28/2025): $41.72
Market Cap: $19.7 Bil
Sector: Utilities
Industry: Multi-Utilities

Investment Highlights Why It Matters Detailed financial logic regarding cash flow yields vs trend-riding momentum.


0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 7.2%, Dividend Yield is 2.6%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 3.0%
Weak multi-year price returns
3Y Excs Rtn is -11%
Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 80%
1 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 20%
  Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -8.5%
2 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 35%, CFO LTM is 2.2 Bil
  Key risks
NI key risks include [1] regulatory and political pressure jeopardizing specific strategic initiatives like the Genco spinoff, Show more.
3 Low stock price volatility
Vol 12M is 20%
  
4 Megatrend and thematic drivers
Megatrends include Renewable Energy Transition. Themes include Solar Energy Generation, Wind Energy Development, and Battery Storage & Grid Modernization.
  
0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 7.2%, Dividend Yield is 2.6%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 3.0%
1 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 20%
2 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 35%, CFO LTM is 2.2 Bil
3 Low stock price volatility
Vol 12M is 20%
4 Megatrend and thematic drivers
Megatrends include Renewable Energy Transition. Themes include Solar Energy Generation, Wind Energy Development, and Battery Storage & Grid Modernization.
5 Weak multi-year price returns
3Y Excs Rtn is -11%
6 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 80%
7 Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -8.5%
8 Key risks
NI key risks include [1] regulatory and political pressure jeopardizing specific strategic initiatives like the Genco spinoff, Show more.

Valuation, Metrics & Events

NI Stock


Why The Stock Moved


Qualitative Assessment

AI Analysis | Feedback

<b>1. NiSource's Third Quarter 2025 Earnings Per Share (EPS) Slightly Missed Estimates.</b><br><br>

NiSource reported its third quarter 2025 financial results on October 29, 2025, where the adjusted earnings per share of $0.19 fell slightly short of the $0.20 consensus estimate from analysts, even though revenue surpassed expectations.<br><br>

<b>2. Announcement of a $1.5 Billion At-The-Market (ATM) Equity Issuance Program.</b><br><br>

The company established a $1.5 billion at-the-market equity offering program, through which it may sell shares of common stock until 2028. Such programs can sometimes lead to concerns about potential share dilution among investors.<br><br>

<b>3. Federal Order Delayed Retirement of NIPSCO's R.M. Schahfer Generating Station.</b><br><br>

A federal order mandated the continued operation of NIPSCO's R.M. Schahfer Generating Station for 90 days beyond its scheduled retirement date of December 31, 2025, extending into the first quarter of 2026. This introduces regulatory changes and potential unexpected operational costs.<br><br>

<b>4. Mixed Analyst Sentiment and Rating Adjustments.</b><br><br>

While many analysts maintained "Buy" or "Strong Buy" ratings for NiSource with positive price targets, some firms made adjustments, such as Evercore ISI removing NiSource from its "Tactical Outperform" list after the third-quarter results.<br><br>

<b>5. Normal Market Volatility and Profit-Taking After Recent Highs.</b><br><br>

The stock experienced its all-time high closing price of $44.13 on November 28, 2025. A slight decline could be attributed to natural market fluctuations, profit-taking by investors, or general market sentiment, especially following a period of strong performance.

Show more

Stock Movement Drivers

Fundamental Drivers

The -1.3% change in NI stock from 9/27/2025 to 12/27/2025 was primarily driven by a -2.1% change in the company's Net Income Margin (%).
927202512272025Change
Stock Price ($)42.2941.72-1.34%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)6130.306327.103.21%
Net Income Margin (%)14.46%14.15%-2.13%
P/E Multiple22.4621.99-2.10%
Shares Outstanding (Mil)471.00472.10-0.23%
Cumulative Contribution-1.34%

LTM = Last Twelve Months as of date shown

Market Drivers

9/27/2025 to 12/27/2025
ReturnCorrelation
NI-1.3% 
Market (SPY)4.3%30.6%
Sector (XLU)-1.4%65.1%

Fundamental Drivers

The 5.8% change in NI stock from 6/28/2025 to 12/27/2025 was primarily driven by a 6.7% change in the company's Total Revenues ($ Mil).
628202512272025Change
Stock Price ($)39.4441.725.77%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)5932.006327.106.66%
Net Income Margin (%)14.67%14.15%-3.51%
P/E Multiple21.3221.993.15%
Shares Outstanding (Mil)470.40472.10-0.36%
Cumulative Contribution5.77%

LTM = Last Twelve Months as of date shown

Market Drivers

6/28/2025 to 12/27/2025
ReturnCorrelation
NI5.8% 
Market (SPY)12.6%16.6%
Sector (XLU)5.9%67.9%

Fundamental Drivers

The 16.7% change in NI stock from 12/27/2024 to 12/27/2025 was primarily driven by a 19.6% change in the company's Total Revenues ($ Mil).
1227202412272025Change
Stock Price ($)35.7541.7216.70%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)5289.306327.1019.62%
Net Income Margin (%)14.63%14.15%-3.26%
P/E Multiple20.8721.995.35%
Shares Outstanding (Mil)451.90472.10-4.47%
Cumulative Contribution16.47%

LTM = Last Twelve Months as of date shown

Market Drivers

12/27/2024 to 12/27/2025
ReturnCorrelation
NI16.7% 
Market (SPY)17.0%37.4%
Sector (XLU)14.8%73.9%

Fundamental Drivers

The 67.5% change in NI stock from 12/28/2022 to 12/27/2025 was primarily driven by a 57.5% change in the company's P/E Multiple.
1228202212272025Change
Stock Price ($)24.9141.7267.46%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)5554.606327.1013.91%
Net Income Margin (%)13.06%14.15%8.37%
P/E Multiple13.9621.9957.55%
Shares Outstanding (Mil)406.50472.10-16.14%
Cumulative Contribution63.10%

LTM = Last Twelve Months as of date shown

Market Drivers

12/28/2023 to 12/27/2025
ReturnCorrelation
NI67.5% 
Market (SPY)48.0%31.1%
Sector (XLU)42.1%76.8%

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
NI Return-15%25%3%0%43%17%84%
Peers Return16%38%-12%21%26%16%150%
S&P 500 Return16%27%-19%24%23%18%114%

Monthly Win Rates [3]
NI Win Rate42%42%50%67%75%58% 
Peers Win Rate52%65%42%68%57%52% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
NI Max Drawdown-25%-7%-10%-13%-5%-3% 
Peers Max Drawdown-34%-5%-26%-7%-9%-23% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: HPQ, HPE, IBM, CSCO, AAPL. See NI Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/26/2025 (YTD)

How Low Can It Go

Unique KeyEventNIS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-28.6%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven40.0%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven325 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-31.0%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven44.8%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven711 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-18.4%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven22.5%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven190 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-69.0%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven222.6%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven1,195 days1,480 days

Compare to HPQ, HPE, IBM, CSCO, AAPL

In The Past

NiSource's stock fell -28.6% during the 2022 Inflation Shock from a high on 4/6/2022. A -28.6% loss requires a 40.0% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About NiSource (NI)

NiSource Inc., an energy holding company, operates as a regulated natural gas and electric utility company in the United States. It operates through two segments, Gas Distribution Operations and Electric Operations. The company distributes natural gas to approximately 853,000 customers in northern Indiana, as well as approximately 2.4 million residential, commercial, and industrial customers in Ohio, Pennsylvania, Virginia, Kentucky, and Maryland. It operates approximately 54,600 miles of distribution main pipelines, as well as associated individual customer service lines; and 1,000 miles of transmission main pipelines. The company generates, transmits, and distributes electricity to approximately 483,000 customers in 20 counties in the northern part of Indiana, as well as engages in wholesale electric and transmission transactions. It owns and operates coal-fired electric generating stations with a capacity of 722 megawatts (MW) in Wheatfield and 455 MW in Michigan City; combined cycle gas turbine with a capacity of 563 MW in West Terre Haute; natural gas generating units with a capacity of 155 MW in Wheatfield; hydro generating plants with a capacity of 9 MW in Carroll County and 7 MW in White County; and wind generating units with a capacity of 102 MW and 302 MW in White County, Indiana. The company was formerly known as NIPSCO Industries, Inc. and changed its name to NiSource Inc. in April 1999. NiSource Inc. was founded in 1847 and is headquartered in Merrillville, Indiana.

AI Analysis | Feedback

Here are 1-2 brief analogies for NiSource (NI):

  • Think of it as a Comcast or Spectrum, but for natural gas and electricity, delivering essential energy services directly to homes and businesses in its service areas.
  • It's like a regional AT&T or Verizon, but focused on building and maintaining the vital pipelines and power lines that bring energy to communities.

AI Analysis | Feedback

  • Natural Gas Distribution: NiSource distributes natural gas to residential, commercial, and industrial customers across multiple states.
  • Electric Generation, Transmission, and Distribution: NiSource generates, transmits, and distributes electricity to residential, commercial, and industrial customers, primarily in northern Indiana.

AI Analysis | Feedback

NiSource (NI) - Major Customers

NiSource Inc. (NI) is a regulated utility company that provides natural gas and electricity distribution and transmission services through its operating companies, such as NIPSCO and Columbia Gas. As a utility, NiSource primarily sells its services directly to end-users within its service territories rather than to other companies for resale. The company serves the following categories of customers:
  • Residential Customers: This category includes individual households and families that use natural gas for heating, cooking, water heating, and other domestic purposes, and electricity for lighting, appliances, and general home use.

  • Commercial Customers: This segment comprises a wide range of businesses, including small and medium-sized enterprises, retail establishments, offices, restaurants, schools, hospitals, and other institutional users. These customers utilize natural gas and electricity for their operational needs, heating, cooling, and various business processes.

  • Industrial Customers: This category consists of larger customers, such as manufacturing plants, industrial facilities, and large-scale commercial operations, which have significant energy demands for production processes, machinery, and facility operations. They are major consumers of both natural gas and electricity for their industrial activities.

AI Analysis | Feedback

null

AI Analysis | Feedback

Lloyd Yates, President and Chief Executive Officer

Mr. Yates has served as President and CEO of NiSource since February 2022. He retired in 2019 from Duke Energy, where he most recently served as Executive Vice President, Customer and Delivery Operations, and President, Carolinas Region, since 2014. He also held the role of Executive Vice President of Regulated Utilities at Duke Energy, overseeing utility operations in six states, federal government affairs, and environmental and energy policy. Prior to that, he held various senior leadership roles at Progress Energy, Inc. from 2000 to 2012, before its merger with Duke Energy, and earlier held positions at PECO Energy.

Shawn Anderson, Executive Vice President and Chief Financial Officer

Mr. Anderson is the Executive Vice President and Chief Financial Officer of NiSource Inc., having assumed the role effective March 27, 2023. He has over 15 years of experience at NiSource, previously serving in executive leadership roles including Chief Strategy & Risk Officer and Treasurer. He also held various finance and regulatory positions at NiSource subsidiary, Columbia Gas of Ohio, including Vice President of Regulatory Affairs.

Melanie Berman, Executive Vice President of Administration and Chief Human Resources Officer

Ms. Berman is the Executive Vice President of Administration and Chief Human Resources Officer for NiSource Inc., and a member of the executive leadership team.

Melody Birmingham, Executive Vice President and Group President, Utilities

Ms. Birmingham serves as Executive Vice President and Group President, Utilities, NiSource Inc. She was previously appointed as Executive Vice President and Chief Innovation Officer, bringing 25 years of experience from Duke Energy.

William Jefferson, Executive Vice President and Chief Operating and Safety Officer

Mr. Jefferson is the Executive Vice President and Chief Operating and Safety Officer for NiSource Inc. He joined NiSource as EVP of Operations and Chief Safety Officer, aiming to enhance operational excellence.

AI Analysis | Feedback

Here are the key risks to NiSource (NI):

  1. Regulatory and Political Risks: NiSource operates in a highly regulated industry, where regulatory decisions and political pressure can significantly impact its financial performance and strategic initiatives. Regulations can cap potential returns on capital, and changes within regulatory bodies, such as the Indiana Utility Regulatory Commission (IURC), or political pressure to lower utility bills, could lead to delays or rejection of key projects like the Genco spinoff. This uncertainty can affect the recovery of capital spending and potentially slow earnings and cash flow growth. NiSource's ability to execute its business plan and growth strategy, particularly utility infrastructure investments, is directly influenced by business and regulatory conditions.
  2. Substantial Indebtedness and Capital-Intensive Nature: The utility sector is inherently capital-intensive, requiring significant investment in infrastructure and new projects. NiSource carries substantial indebtedness, which could adversely affect its financial condition. The company's high debt-to-equity ratio and significant net debt are noted as financial risks. Furthermore, funding these capital expenditures may necessitate issuing new equity, which could lead to shareholder dilution if the company's stock price declines.
  3. Execution of Business Plan and Growth Strategy: NiSource faces risks related to its ability to successfully execute its business plan and growth strategy, including planned utility infrastructure investments and the transition to renewable energy. This includes challenges related to the economic environment, such as potential shortages and increasing costs for construction materials and labor, which could adversely affect business operations, financial results, and cash flows. The success of its strategic shift towards renewables also depends on regulatory approvals for rate increases to fund these substantial investments.

AI Analysis | Feedback

The accelerating transition towards decarbonization and electrification presents a clear emerging threat to NiSource. This trend is driven by increasingly stringent environmental regulations, mandates for greenhouse gas emission reductions, and the growing economic viability and consumer adoption of electric alternatives (like heat pumps) and distributed renewable energy sources (like rooftop solar and battery storage). These shifts risk reducing demand for natural gas, potentially stranding existing infrastructure assets within NiSource's substantial natural gas distribution business, and diminishing reliance on traditional grid-supplied electricity, akin to how streaming services disrupted traditional media consumption models.

AI Analysis | Feedback

NiSource Inc. (NI) primarily operates in two main addressable markets within the United States: natural gas distribution and electric services. The company serves approximately 3.5 million natural gas customers and 500,000 electric customers across six states: Indiana, Kentucky, Maryland, Ohio, Pennsylvania, and Virginia.

For its natural gas distribution services, the U.S. market size was valued at approximately $174.7 billion in 2024 and is projected to reach $222.5 billion in 2025. Another estimate indicates the U.S. natural gas distribution market was valued at $170.0 billion in 2024, with an expected increase to $186.0 billion by 2032, growing at a CAGR of 1.0% from 2025–2032. Globally, the natural gas distribution market was valued at $908.12 billion in 2024 and is expected to grow to $967.58 billion in 2025. NiSource's natural gas utilities provide service in Indiana, Kentucky, Maryland, Ohio, Pennsylvania, and Virginia.

Regarding its electric services, which include generation, transmission, and distribution, NiSource primarily provides these to customers in northern Indiana. The U.S. electric distribution utility market was estimated at $379.1 billion in 2023, with a projected growth to over $686.7 billion by 2032, at a CAGR of 6.7% from 2024 to 2032. More specifically, the U.S. electricity transmission and distribution market was valued at $82.96 billion in 2022 and is projected to grow at a CAGR of 2.95% during the forecast period. Another source valued the U.S. electric power transmission and distribution market at $89.9 billion in 2024, expecting it to increase to $110.4 billion by 2032.

AI Analysis | Feedback

NiSource (NI) is expected to drive future revenue growth over the next 2-3 years through several key initiatives and investments:

  1. Robust Capital Expenditure and Rate Base Growth: NiSource has a substantial capital expenditure plan, with a consolidated total of $28.0 billion planned over the next five years. This investment is projected to drive an 8%-10% rate base growth from 2026 to 2030. These expenditures are primarily aimed at modernizing and replacing existing utility infrastructure across both its natural gas and electric systems.
  2. Strategic Investments in Data Center Infrastructure: A significant new driver for NiSource is its strategic capital investment, approximately $7.0 billion, related to data centers. This includes developing new infrastructure, such as combined cycle gas plants and battery storage, to meet the escalating power demands of hyperscale and enterprise data centers, particularly in NIPSCO's Indiana service territory. These investments are underpinned by long-term, fixed-rate contracts with investment-grade customers.
  3. Renewable Energy Transition and Grid Modernization: NiSource is actively investing in the transition to cleaner energy and modernizing its electric grid. The company plans to retire all its coal-fired generating units by 2028 and aims to achieve net-zero greenhouse gas emissions for Scope 1 and 2 by 2040. This transition involves substantial investments in renewable energy sources, such as solar, and advanced metering infrastructure, all of which contribute to the company's rate base and subsequent revenue growth.
  4. Favorable Regulatory Recovery and Mechanisms: The company's revenue growth is significantly supported by constructive regulatory relationships and mechanisms that enable the recovery of its capital investments. NiSource has a track record of securing regulatory approvals for revenue recovery, which helps minimize lag and enhance cash flow, ensuring that its substantial infrastructure investments translate into increased rates and, consequently, higher revenue.

AI Analysis | Feedback

Share Repurchases

  • NiSource reported quarterly stock buybacks of -3.60 million for the period ending June 30, 2025.

Share Issuance

  • On October 31, 2025, NiSource established a new "at-the-market" (ATM) equity offering program allowing for the sale of up to $1.5 billion in common stock through December 31, 2028. This program replaced a prior $900 million ATM offering.
  • Approximately $47.5 million of common stock remained unsold under the previous $900 million ATM offering.
  • On December 1, 2023, NiSource issued 33,898,837 shares of its common stock under the purchase contract component of Corporate Units.

Outbound Investments

  • In February 2020, NiSource entered into a definitive agreement to sell its Columbia Gas of Massachusetts business to Eversource Energy for $1.1 billion in cash.
  • The sale of Columbia Gas of Massachusetts was expected to eliminate a previously planned 2020 block equity issuance.

Capital Expenditures

  • NiSource announced a consolidated capital expenditure plan of $28.0 billion through 2030, representing an increase of approximately $8.6 billion over the prior five-year plan.
  • About $7.0 billion of the current capital plan is earmarked for strategic data center investments.
  • The base capital plan, totaling $21.0 billion from 2026 to 2030, primarily focuses on regulated utility operations, with investments in gas system hardening, electric system modernization, and electric generation.

Better Bets than NiSource (NI)

Trade Ideas

Select ideas related to NI. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
PEG_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025PEGPublic Service EnterpriseMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-0.3%-0.3%-2.4%
PCG_9262025_Dip_Buyer_ValueBuy09262025PCGPG&EDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
5.5%5.5%-0.8%
AES_9052025_Dip_Buyer_ValueBuy09052025AESAESDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
10.2%10.2%-3.2%

Recent Active Movers

More From Trefis

Peer Comparisons for NiSource

Peers to compare with:

Financials

NIHPQHPEIBMCSCOAAPLMedian
NameNiSource HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Price41.7223.2624.49305.0978.16273.4059.94
Mkt Cap19.721.932.6284.9309.24,074.4158.8
Rev LTM6,32755,29534,29665,40257,696408,62556,496
Op Inc LTM1,7403,6241,64411,54412,991130,2147,584
FCF LTM-5362,80062711,85412,73396,1847,327
FCF 3Y Avg-7222,9781,40011,75313,879100,5037,366
CFO LTM2,1903,6972,91913,48313,744108,5658,590
CFO 3Y Avg1,9133,6723,89613,49814,736111,5598,697

Growth & Margins

NIHPQHPEIBMCSCOAAPLMedian
NameNiSource HP Hewlett .Internat.Cisco Sy.Apple  
Rev Chg LTM19.6%3.2%13.8%4.5%8.9%6.0%7.4%
Rev Chg 3Y Avg5.1%-3.9%6.5%2.6%3.7%1.8%3.2%
Rev Chg Q18.3%4.2%14.4%9.1%7.5%9.6%9.4%
QoQ Delta Rev Chg LTM3.2%1.1%3.7%2.1%1.8%2.1%2.1%
Op Mgn LTM27.5%6.6%4.8%17.7%22.5%31.9%20.1%
Op Mgn 3Y Avg25.5%7.4%7.2%16.4%24.2%30.8%20.3%
QoQ Delta Op Mgn LTM0.5%-0.2%-1.4%0.6%0.4%0.1%0.2%
CFO/Rev LTM34.6%6.7%8.5%20.6%23.8%26.6%22.2%
CFO/Rev 3Y Avg32.9%6.8%12.7%21.4%26.1%28.4%23.8%
FCF/Rev LTM-8.5%5.1%1.8%18.1%22.1%23.5%11.6%
FCF/Rev 3Y Avg-12.7%5.5%4.6%18.6%24.6%25.6%12.1%

Valuation

NIHPQHPEIBMCSCOAAPLMedian
NameNiSource HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Cap19.721.932.6284.9309.24,074.4158.8
P/S3.10.41.04.45.410.03.7
P/EBIT11.16.819.925.122.531.321.2
P/E22.08.6572.736.029.941.033.0
P/CFO9.05.911.221.122.537.516.2
Total Yield7.2%14.1%2.3%5.0%5.4%2.8%5.2%
Dividend Yield2.6%2.5%2.1%2.2%2.1%0.4%2.1%
FCF Yield 3Y Avg-5.1%10.6%5.5%6.4%6.0%3.1%5.7%
D/E0.80.50.70.20.10.00.4
Net D/E0.80.30.60.20.00.00.3

Returns

NIHPQHPEIBMCSCOAAPLMedian
NameNiSource HP Hewlett .Internat.Cisco Sy.Apple  
1M Rtn-4.7%-1.8%14.4%0.6%2.7%-1.5%-0.4%
3M Rtn-1.3%-11.9%2.7%7.9%17.0%7.1%4.9%
6M Rtn5.8%-4.0%34.5%6.6%15.2%36.3%10.9%
12M Rtn16.7%-27.0%16.2%40.5%34.5%7.5%16.4%
3Y Rtn67.5%-1.9%71.1%143.1%81.3%120.2%76.2%
1M Excs Rtn-5.7%-5.6%12.9%-2.2%-0.0%-3.7%-3.0%
3M Excs Rtn-5.6%-16.2%-1.7%3.6%12.7%2.8%0.6%
6M Excs Rtn-6.5%-16.3%22.3%-5.7%3.0%24.0%-1.3%
12M Excs Rtn1.7%-42.9%-0.7%25.0%19.9%-8.4%0.5%
3Y Excs Rtn-10.9%-83.5%-11.2%59.6%-1.2%28.4%-6.1%

Financials

Segment Financials

Assets by Segment
$ Mil20242023202220212020
Northern Indiana Public Service Company LLC (NIPSCO) Operations13,963    
Columbia Operations13,664    
Corporate and Other3,4501,7581,8242,1642,408
Electric Operations 7,9937,1796,4436,028
Gas Distribution Operations 16,98615,15413,43314,224
Total31,07726,73724,15722,04022,660


Price Behavior

Price Behavior
Market Price$41.72 
Market Cap ($ Bil)19.7 
First Trading Date10/19/1984 
Distance from 52W High-5.5% 
   50 Days200 Days
DMA Price$42.57$40.63
DMA Trendupindeterminate
Distance from DMA-2.0%2.7%
 3M1YR
Volatility15.8%20.5%
Downside Capture56.9738.16
Upside Capture38.8047.33
Correlation (SPY)31.6%37.5%
NI Betas & Captures as of 11/30/2025

 1M2M3M6M1Y3Y
Beta0.420.330.270.280.400.40
Up Beta0.240.420.050.250.240.31
Down Beta0.610.230.220.130.620.50
Up Capture83%36%39%39%34%18%
Bmk +ve Days12253873141426
Stock +ve Days10203368138410
Down Capture22%32%30%28%45%62%
Bmk -ve Days7162452107323
Stock -ve Days8202855107328

[1] Upside and downside betas calculated using positive and negative benchmark daily returns respectively
Based On 1-Year Data
 Comparison of NI With Other Asset Classes (Last 1Y)
 NISector ETFEquityGoldCommoditiesReal EstateBitcoin
Annualized Return18.6%15.2%17.8%72.1%8.6%4.4%-8.2%
Annualized Volatility20.4%15.9%19.4%19.3%15.2%17.0%35.0%
Sharpe Ratio0.730.700.722.700.340.09-0.08
Correlation With Other Assets 74.0%37.7%17.9%9.6%56.4%9.7%

ETFs used for asset classes: Sector ETF = XLU, Equity = SPY, Gold = GLD, Commodities = DBC, Real Estate = VNQ, and Bitcoin = BTCUSD
Smart multi-asset allocation framework can stack odds in your favor. Learn How
Based On 5-Year Data
 Comparison of NI With Other Asset Classes (Last 5Y)
 NISector ETFEquityGoldCommoditiesReal EstateBitcoin
Annualized Return16.7%9.7%14.7%18.7%11.5%4.6%30.8%
Annualized Volatility20.4%17.2%17.1%15.5%18.7%18.9%48.6%
Sharpe Ratio0.700.430.700.970.500.160.57
Correlation With Other Assets 82.3%38.2%16.6%9.6%58.3%10.1%

ETFs used for asset classes: Sector ETF = XLU, Equity = SPY, Gold = GLD, Commodities = DBC, Real Estate = VNQ, and Bitcoin = BTCUSD
Smart multi-asset allocation framework can stack odds in your favor. Learn How
Based On 10-Year Data
 Comparison of NI With Other Asset Classes (Last 10Y)
 NISector ETFEquityGoldCommoditiesReal EstateBitcoin
Annualized Return11.5%10.5%14.8%15.3%7.0%5.3%69.2%
Annualized Volatility23.2%19.2%18.0%14.7%17.6%20.8%55.8%
Sharpe Ratio0.470.480.710.860.320.220.90
Correlation With Other Assets 84.1%47.2%13.6%14.3%65.1%8.2%

ETFs used for asset classes: Sector ETF = XLU, Equity = SPY, Gold = GLD, Commodities = DBC, Real Estate = VNQ, and Bitcoin = BTCUSD
Smart multi-asset allocation framework can stack odds in your favor. Learn How

Short Interest

Short Interest: As Of Date12152025
Short Interest: Shares Quantity10,937,285
Short Interest: % Change Since 11302025-7.2%
Average Daily Volume3,166,027
Days-to-Cover Short Interest3.45
Basic Shares Quantity472,100,000
Short % of Basic Shares2.3%

Earnings Returns History

Expand for More
 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
10/29/2025-2.1%-0.5%1.5%
8/6/2025-2.5%-1.3%-7.2%
5/7/20252.8%-3.9%-0.9%
2/12/20251.0%4.3%0.6%
10/30/20242.1%3.1%12.0%
8/7/20240.5%2.3%8.0%
5/8/2024-1.1%-0.6%-1.8%
2/21/20240.9%0.0%3.2%
...
SUMMARY STATS   
# Positive151411
# Negative7811
Median Positive1.0%1.2%4.8%
Median Negative-1.1%-0.8%-2.2%
Max Positive2.8%7.6%12.0%
Max Negative-2.5%-3.9%-11.5%

SEC Filings

Expand for More
Report DateFiling DateFiling
93020251029202510-Q 9/30/2025
6302025806202510-Q 6/30/2025
3312025507202510-Q 3/31/2025
12312024212202510-K 12/31/2024
93020241030202410-Q 9/30/2024
6302024807202410-Q 6/30/2024
3312024508202410-Q 3/31/2024
12312023221202410-K 12/31/2023
93020231101202310-Q 9/30/2023
6302023802202310-Q 6/30/2023
3312023503202310-Q 3/31/2023
12312022222202310-K 12/31/2022
93020221107202210-Q 9/30/2022
6302022803202210-Q 6/30/2022
3312022504202210-Q 3/31/2022
12312021223202210-K 12/31/2021