PNW vs NI

	PNW Pinnacle West Capital Co...	NI Nisource Inc.
Price	$106.61	$43.69
Sector	Utilities	Utilities
X-Ray Score	40	54
Valuation	25	51
Growth	61	66
Profitability	41	48
Financial health	32	52
Dividends	55	62
Fair value	$98	$43
Verdict	Fair -8%	Fair -1%
Revenue (TTM)	$5.6B	$11.4B
Operating margin	20.5%	16.4%
Return on capital	3.8%	5.5%
Revenue growth (3y)	7.3%	4.4%
Free-cash-flow yield	-6.6%	-5.2%
Net debt / EBITDA	7.7×	5.5×
Dividend yield	3.4%	2.7%

Scores and fair values are model estimates from SEC filings, ranked within each company's own sector, so scores of companies in different sectors are not directly comparable. Educational only, not financial advice.