vvincii we show the working

← Public Service Enterprise Group

The business behind the dividend

MeasurePEGMedianFormula
Return on equity12.4%11.7%Net income ÷ shareholders’ equity
Return on capital employed7.5%10.1%Operating income ÷ (equity + total debt)
Owner earningsNet income + depreciation & amortisation − capital expenditure
Free cash flow$26.00m$746.10mOperating cash flow − capital expenditure
Operating margin24.6%15.0%Operating income ÷ revenue
Net margin17.4%10.2%Net income ÷ revenue
Debt to equity1.33x0.79xTotal debt ÷ shareholders’ equity
Interest cover2.97x4.43xOperating income ÷ interest expense
Current ratio0.80x1.25xCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversion1.56x1.78xOperating cash flow ÷ net income

Not computed here: Long-term debt to working capital, Owner earnings — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure2025202420232022202120202019201820172016Median
Return on equity12.4%11.0%16.6%7.5%-4.5%11.9%11.2%10.0%11.4%6.8%11.0%
Return on capital employed7.5%6.3%10.6%4.3%-2.8%7.1%6.4%8.0%5.3%6.5%6.4%
Operating margin24.6%23.8%39.8%12.3%-8.3%24.9%20.9%24.6%17.1%19.5%20.9%
Net margin17.4%17.9%27.7%9.2%-6.3%20.9%18.2%15.4%18.9%10.9%17.4%
Debt to equity1.33x1.31x1.25x1.32x1.10x1.01x1.00x1.01x0.94x0.87x1.01x
Current ratio0.80x0.65x0.67x0.64x0.88x0.66x0.64x0.71x0.79x0.99x0.67x
Cash conversion1.56x1.20x1.48x1.46x1.63x2.00x2.03x2.07x3.74x1.63x

How it compares in utilities

Among the 57 utilities companies here measured on GAAP earnings, Public Service Enterprise Group pays out less than 30 of them. The median for that group is 61.5%, against this company’s 59.7%.

Closest on GAAP earnings

Same sector and same denominator, so the figures are comparable. All 58 in utilities →