NiSource Inc. (NI) Key Metrics
NI valuation today
Trailing 12 months · as of October 18, 2026- Market cap
- $20.47B
- Enterprise value
- $36.16B
- P/E (TTM)
- 22.7 10-yr median 21.5
- Forward P/E
- 17.4
- PEG ratio
- 2.02
- Price / sales
- 3.0 10-yr median 2.0
- Price / book
- 2.0 10-yr median 1.7
- EV / EBITDA
- 11.3 10-yr median 11.9
- Dividend yield
- 2.81% $1.20 a year
- Beta
- 0.55
NI key metrics, 2016–2025
Fiscal year ended December 31, 2025 · U.S. dollarsNI valuation Price multiples at each fiscal year-end price.
NI returns How much profit the business earns on the capital it uses.
NI per-share figures Results divided by the shares outstanding at year-end.
NI financial health Debt, liquidity and how easily interest is covered.
NI efficiency & capital use Working capital cycle and where the cash goes.
NI valuation history
NI returns on capital
Net income (ROE, ROA) or after-tax operating income (ROIC) divided by the average of the opening and closing balance.
NI debt vs cash
Debt includes short- and long-term borrowings and, where reported, lease liabilities.
NI cash returned to shareholders
NI price vs earnings per share
NI key metrics
2016–2025| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Valuation | ||||||||||
| Market capitalization | $19.82B | $16.76B | $11.89B | $12.14B | $11.52B | $8.82B | $10.47B | $9.04B | $8.49B | $7.16B |
| Enterprise value | $35.92B | $30.57B | $23.77B | $23.62B | $21.43B | $18.65B | $20.02B | $18.06B | $17.46B | $15.05B |
| P/E ratio | 21.3 | 22.0 | 16.6 | 15.1 | 19.7 | — | 27.3 | — | 66.1 | 21.6 |
| Price / sales | 3.0 | 3.1 | 2.2 | 2.1 | 2.4 | 1.9 | 2.0 | 1.8 | 1.7 | 1.6 |
| Price / book | 2.1 | 1.9 | 1.4 | 1.6 | 1.7 | 1.5 | 1.7 | 1.6 | 2.0 | 1.8 |
| Price / operating cash flow | 8.4 | 9.4 | 6.1 | 8.6 | 9.5 | 8.0 | 6.6 | 16.7 | 11.4 | 8.9 |
| EV / sales | 5.4 | 5.6 | 4.3 | 4.0 | 4.4 | 4.0 | 3.8 | 3.5 | 3.6 | 3.3 |
| EV / EBITDA | 11.8 | 11.9 | 10.7 | 11.0 | 11.9 | 17.5 | 12.5 | 24.3 | 12.6 | 10.6 |
| Earnings yield | 4.7% | 4.5% | 6.0% | 6.6% | 5.1% | −0.2% | 3.7% | −0.6% | 1.5% | 4.6% |
| Free cash flow yield | −2.1% | −5.1% | −6.0% | −6.5% | −5.4% | −7.4% | −2.1% | −14.1% | −11.2% | −9.4% |
| Dividend yield | 2.7% | 2.9% | 3.8% | 3.6% | 3.5% | 4.3% | 3.4% | 3.2% | 2.7% | 2.9% |
| Shareholder yield (dividends + buybacks) | 2.7% | 5.9% | 7.2% | 3.6% | 3.5% | 4.3% | 3.4% | 3.2% | 2.8% | 3.0% |
| Share price at fiscal year-end | $41.76 | $36.76 | $26.55 | $27.42 | $27.61 | $22.94 | $27.84 | $25.35 | $25.67 | $22.14 |
| Per share | ||||||||||
| Revenue per share | $14.00 | $11.96 | $12.29 | $13.22 | $11.74 | $12.18 | $13.85 | $14.35 | $14.74 | $13.89 |
| Earnings per share | $1.96 | $1.67 | $1.59 | $1.82 | $1.40 | −$0.05 | $1.02 | −$0.14 | $0.39 | $1.02 |
| Operating cash flow per share | $4.98 | $3.91 | $4.32 | $3.18 | $2.92 | $2.87 | $4.21 | $1.52 | $2.24 | $2.48 |
| Free cash flow per share | −$0.89 | −$1.89 | −$1.59 | −$1.79 | −$1.49 | −$1.70 | −$0.58 | −$3.59 | −$2.88 | −$2.08 |
| Cash per share | $0.29 | $0.34 | $5.01 | $0.09 | $0.20 | $0.30 | $0.37 | $0.32 | $0.09 | $0.08 |
| Book value per share | $19.92 | $19.04 | $18.46 | $17.11 | $16.65 | $14.97 | $15.92 | $16.13 | $13.06 | $12.58 |
| Tangible book value per share | $16.78 | $15.79 | $15.15 | $13.76 | $13.09 | $11.10 | $11.97 | $10.77 | $7.25 | $6.61 |
| Dividends per share | $1.12 | $1.07 | $1.02 | $0.99 | $0.96 | $0.98 | $0.94 | $0.80 | $0.69 | $0.64 |
| Capex per share | $5.86 | $5.80 | $5.91 | $4.98 | $4.40 | $4.57 | $4.79 | $5.10 | $5.13 | $4.56 |
| Debt per share | $34.23 | $30.61 | $31.54 | $26.04 | $23.95 | $25.88 | $25.78 | $25.62 | $27.21 | $24.45 |
| Shares outstanding | 474.5M | 456.0M | 447.9M | 442.7M | 417.3M | 384.3M | 376.0M | 356.5M | 330.8M | 323.5M |
| Change in shares outstanding | +4.1% | +1.8% | +1.2% | +6.1% | +8.6% | +2.2% | +5.5% | +7.8% | +2.3% | +1.2% |
| Returns & profitability | ||||||||||
| Return on equity (ROE) | 10.3% | 9.0% | 9.0% | 11.1% | 9.2% | −0.3% | 6.5% | −1.0% | 3.1% | 8.4% |
| Return on invested capital (ROIC) | 6.3% | 5.8% | 5.5% | 5.8% | 5.2% | 2.8% | 4.4% | 0.7% | 3.6% | 4.9% |
| Return on assets (ROA) | 2.7% | 2.4% | 2.5% | 3.2% | 2.5% | −0.1% | 1.7% | −0.2% | 0.7% | 1.8% |
| Return on tangible assets | 2.7% | 2.5% | 2.4% | 3.2% | 2.6% | −0.1% | 1.8% | −0.3% | 0.7% | 2.0% |
| Free cash flow margin | −6.3% | −15.8% | −12.9% | −13.6% | −12.7% | −14.0% | −4.2% | −25.0% | −19.6% | −15.0% |
| Income quality (OCF / net income) | 2.54 | 2.34 | 2.71 | 1.75 | 2.08 | — | 4.13 | — | 5.78 | 2.42 |
| Financial health | ||||||||||
| Total debt | $16.24B | $13.96B | $14.13B | $11.53B | $9.99B | $9.95B | $9.69B | $9.13B | $9.00B | $7.91B |
| Cash & short-term investments | $135.7M | $156.6M | $2.25B | $40.8M | $84.2M | $116.5M | $139.3M | $112.8M | $29.0M | $26.4M |
| Net debt | $16.10B | $13.80B | $11.88B | $11.49B | $9.91B | $9.83B | $9.56B | $9.02B | $8.97B | $7.88B |
| Debt / equity | 1.72 | 1.61 | 1.71 | 1.52 | 1.44 | 1.73 | 1.62 | 1.59 | 2.08 | 1.94 |
| Debt / assets | 0.44 | 0.44 | 0.45 | 0.43 | 0.41 | 0.45 | 0.43 | 0.42 | 0.45 | 0.42 |
| Net debt / EBITDA | 5.29 | 5.37 | 5.34 | 5.34 | 5.51 | 9.23 | 5.96 | 12.16 | 6.48 | 5.53 |
| Current ratio | 0.69 | 0.51 | 0.85 | 0.55 | 0.70 | 0.73 | 0.49 | 0.51 | 0.55 | 0.51 |
| Quick ratio | 0.56 | 0.41 | 0.76 | 0.39 | 0.52 | 0.55 | 0.38 | 0.40 | 0.41 | 0.37 |
| Interest coverage | 2.8 | 2.8 | 2.6 | 3.5 | 3.0 | 1.5 | 2.4 | 0.4 | 2.6 | 2.5 |
| Working capital | −$1.08B | −$2.03B | −$765.7M | −$2.08B | −$825.4M | −$620.0M | −$1.89B | −$1.98B | −$1.42B | −$1.69B |
| Invested capital | $25.55B | $22.49B | $20.15B | $19.06B | $16.86B | $15.58B | $15.54B | $14.77B | $13.29B | $11.95B |
| Tangible asset value | $10.17B | $9.18B | $8.65B | $6.42B | $5.79B | $4.35B | $4.50B | $3.84B | $2.40B | $2.14B |
| Net current asset value | −$22.51B | −$19.04B | −$16.44B | −$16.25B | −$14.96B | −$14.54B | −$14.82B | −$14.00B | −$13.88B | −$12.86B |
| Graham number | $29.63 | $26.73 | $25.74 | $26.44 | $22.91 | — | $19.11 | — | $10.68 | $17.03 |
| Graham net-net per share | −$49.70 | −$43.88 | −$39.62 | −$39.62 | −$38.00 | −$39.72 | −$41.60 | −$41.71 | −$44.34 | −$42.37 |
| Capital allocation | ||||||||||
| Dividends paid | $530.4M | $489.2M | $457.3M | $436.6M | $400.3M | $376.7M | $354.6M | $284.9M | $229.1M | $205.5M |
| Share buybacks (net) | $0 | $500.1M | $400.1M | $0 | $0 | $0 | $0 | $4.0M | $7.2M | $9.4M |
| Dividend payout ratio | 57.1% | 64.3% | 64.0% | 54.3% | 68.4% | — | 92.6% | — | 178.3% | 62.0% |
| Capex / revenue | 41.9% | 48.5% | 48.1% | 37.7% | 37.5% | 37.6% | 34.6% | 35.5% | 34.8% | 32.8% |
| Capex / operating cash flow | 117.8% | 148.4% | 136.7% | 156.3% | 150.9% | 159.2% | 113.8% | 336.6% | 228.5% | 183.6% |
| Capex / depreciation | 2.38 | 2.53 | 2.91 | 2.68 | 2.46 | 2.42 | 2.51 | 3.03 | 2.97 | 2.70 |
| Stock-based compensation / revenue | 0.8% | 0.6% | 0.4% | 0.4% | 0.5% | 0.4% | 0.5% | 0.6% | 0.8% | 1.0% |
| SG&A / revenue | 0.2% | 0.2% | 0.6% | 0.5% | 0.7% | 0.2% | 61.2% | 85.8% | 69.5% | 37.8% |
| Efficiency | ||||||||||
| Days sales outstanding | 62.5 | 64.8 | 69.5 | 65.4 | 65.2 | 67.5 | 71.9 | 74.6 | 67.3 | 61.4 |
| Days of inventory on hand | 46.5 | 61.5 | 75.6 | 63.4 | 57.7 | 55.9 | 53.5 | 39.6 | 56.5 | 68.6 |
| Days payables outstanding | 117.0 | 111.2 | 99.4 | 81.0 | 82.4 | 85.0 | 97.9 | 67.0 | 68.1 | 62.6 |
| Cash conversion cycle (days) | -8.1 | 15.2 | 45.8 | 47.8 | 40.4 | 38.4 | 27.5 | 47.3 | 55.6 | 67.4 |
| Receivables turnover | 5.84 | 5.63 | 5.25 | 5.58 | 5.60 | 5.41 | 5.08 | 4.89 | 5.42 | 5.94 |
| Payables turnover | 3.12 | 3.28 | 3.67 | 4.51 | 4.43 | 4.30 | 3.73 | 5.45 | 5.36 | 5.83 |
| Inventory turnover | 7.86 | 5.93 | 4.83 | 5.76 | 6.33 | 6.53 | 6.82 | 9.21 | 6.46 | 5.32 |
| Asset turnover | 0.19 | 0.17 | 0.19 | 0.23 | 0.21 | 0.21 | 0.23 | 0.24 | 0.25 | 0.25 |
| Average receivables | $1.14B | $969.0M | $1.05B | $1.05B | $875.3M | $865.4M | $1.03B | $1.05B | $898.5M | $756.2M |
| Average payables | $1.06B | $806.2M | $824.5M | $798.6M | $643.4M | $627.5M | $774.9M | $754.7M | $582.5M | $486.4M |
| Average inventory | $419.3M | $446.1M | $627.5M | $625.3M | $449.9M | $412.9M | $423.6M | $446.8M | $482.8M | $532.9M |
| Intangibles / total assets | 4.1% | 4.7% | 4.8% | 5.6% | 6.2% | 6.7% | 6.6% | 8.8% | 9.6% | 10.3% |
Computed from NI's annual financial statements (latest annual report filed February 11, 2026) and the closing share price on each fiscal year-end, adjusted for stock splits. Figures in U.S. dollars; data from EODHD. Averages use the opening and closing balance of each year.
NI valuation and financial ratios
At the end of fiscal 2025 (December 31, 2025), NiSource traded at 21.3 times earnings, against a 10-year median of 21.5. Based on the latest twelve months, the trailing P/E is 22.7 and the forward P/E is 17.4. NiSource earned a return on equity of 10.3% and a return on invested capital of 6.3% in fiscal 2025. It ended the year with $16.2 billion of debt and $135.7 million in cash and short-term investments, net debt of $16.1 billion. It returned $530.4 million to shareholders: $530.4 million in dividends and $0 in share buybacks. The share count rose 46.7% from 323.5M to 474.5M over 9 years.
See the NI income statement, the NI chart for price history, or the NI stock overview for the latest quote and news.
NI key metrics FAQ
What is NiSource's P/E ratio?
NiSource's trailing P/E ratio is 22.7 based on the last twelve months of earnings (as of October 18, 2026), and its forward P/E is 17.4. At the end of fiscal 2025 it was 21.3, compared with a 10-year median of 21.5.
What is NiSource's EV/EBITDA?
NiSource's enterprise value was 11.8 times EBITDA at the end of fiscal 2025 (enterprise value $35.9 billion, EBITDA $3.0 billion); the current EV/EBITDA is 11.3.
What is NiSource's return on equity?
NiSource's return on equity (ROE) was 10.3% in fiscal 2025: net income of $929.5 million on average shareholders' equity of $9.1 billion.
What is NiSource's ROIC?
NiSource's return on invested capital was 6.3% in fiscal 2025, using after-tax operating income divided by average debt plus equity minus cash.
How much debt does NiSource have?
NiSource had total debt of $16.2 billion at the end of fiscal 2025, a debt-to-equity ratio of 1.72 and $16.1 billion of net debt (5.29 times EBITDA).
What is NiSource's dividend yield?
NiSource's forward dividend yield is 2.81%. NiSource paid $530.4 million in dividends in fiscal 2025 ($1.12 per share), a payout ratio of 57.1%.
What is NiSource's free cash flow yield?
NiSource generated -$420.0 million of free cash flow in fiscal 2025, a free cash flow yield of −2.1% on its market value at year-end ($19.8 billion).
What is NiSource's current ratio?
NiSource's current ratio was 0.69 at the end of fiscal 2025: current assets were 0.69 times current liabilities.