返回排名列表

ATCO Ltd. (ACLLF)

被低估
UtilitiesUtilities - DiversifiedCanada

基本面

76

价格

$47.95

市值

$5.47B

第一部分 · 这家公司值多少

概览

ATCO Ltd. is a Calgary-based diversified holding company, controlled by Sentgraf Enterprises Ltd. and the Southern family, with roughly $28 billion of assets and about 8,200 employees. Its largest asset is a 52.4 per cent controlling stake in Canadian Utilities Limited, which owns regulated electricity transmission and distribution (ATCO Electric) and natural gas transmission and distribution (ATCO Gas, ATCO Pipelines) in Alberta, Saskatchewan's Lloydminster area, the Yukon and the Northwest Territories, plus regulated gas distribution in Western Australia and a portfolio of wind, solar, hydro and gas generation, natural gas storage and industrial water solutions. ATCO also owns 100 per cent of ATCO Structures & Logistics, which manufactures, sells and leases modular workforce housing, residential housing and space-rental units from 13 manufacturing plants and a fleet of more than 28,500 units, and which through ATCO Frontec runs camps, facilities and defence-support operations for governments and NATO. Smaller holdings include a 40 per cent equity interest in Neltume Ports (17 port facilities in the Americas), an Alberta retail energy and home-services business, commercial real estate and an ash-recycling business.

盈利方式

About three fifths of consolidated revenue comes from rate-regulated utilities: revenue is set by regulators (the Alberta Utilities Commission in Canada, the ERA in Western Australia) to recover approved operating costs, depreciation and taxes and to earn an approved return on rate base, either through cost-of-service filings or through formula-driven performance-based regulation for the distribution businesses. A second stream is contracted and merchant energy — power purchase agreements and offtake contracts for renewables and generation, storage service contracts for natural gas storage, plus retail electricity and gas supply to more than 360,000 customer sites. The third stream is commercial: ATCO Structures sells modular units outright, leases them from its rental fleet on recurring monthly rates, and books permanent modular construction projects, while ATCO Frontec earns fees under multi-year camp-operations, facility-maintenance and defence-services contracts. The 40 per cent stake in Neltume Ports is equity-accounted, so it contributes earnings ($31 million in 2025) rather than revenue.

分部营收

ATCO Energy Systems60.4%

The regulated network business: ATCO Electric's transmission and distribution in northern and east-central Alberta, the Yukon, the Northwest Territories and Lloydminster, and ATCO Gas and ATCO Pipelines' gas transmission and distribution across Alberta, serving 3.1 million customers over 107,000 km of powerlines and 51,700 km of pipelines. It also includes a 50 per cent interest in LUMA Energy, which operates Puerto Rico's electricity grid.

Structures & Logistics25%

ATCO Structures manufactures, sells and leases transportable workforce housing, residential housing and space-rental products to mining, energy, construction and government customers in Canada, the US, Australia and Latin America; ATCO Frontec provides workforce lodging, facility operations and maintenance, defence operations and disaster-response services to government, defence and commercial clients.

ATCO Investments4.9%

A basket of non-utility holdings: the 40 per cent equity interest in Neltume Ports, ATCO Energy's retail electricity, natural gas and home-maintenance services in Alberta, ATCO Land and Development's commercial real estate, and Ashcor's ash recycling. It also carries ATCO Ltd.'s corporate financing and head-office functions. Consolidated revenue here is mainly retail energy and real estate; the ports investment is equity-accounted and shows up in earnings, not revenue.

ATCO EnPower4.9%

The non-regulated energy business: ATCO Renewables and ATCO Next Energy own electricity generation, natural gas and liquids storage, industrial water solutions and related development projects in Alberta, the Northwest Territories, Ontario, Mexico and Chile, selling under power purchase agreements, storage service contracts and into merchant power and environmental-credit markets.

ATCO Australia4.7%

ATCO Gas Australia distributes natural gas under regulated access arrangements set by Western Australia's Economic Regulation Authority, while ATCO Power Australia owns electricity generation in the same market.

Canadian Utilities — Financing & Other0.04%

Canadian Utilities' corporate financing, headquarters and support functions, renamed from Corporate & Other in 2025. It is a cost centre rather than a business: external revenue was $2 million in 2025.

护城河

专利与许可 · 狭窄

The durable advantage sits in the regulated utilities, which are about 65 per cent of consolidated revenue once ATCO Australia is added to ATCO Energy Systems. Those franchises are legal monopolies: no competitor can build a parallel gas or electricity network in ATCO's Alberta or Western Australia service territories, and the regulator sets rates designed to recover approved costs plus a return on rate base, which makes revenue largely independent of what rivals do. That protection is bounded rather than wide — the same regulator that grants the franchise also caps the return, can disallow costs and, under performance-based regulation, drives revenue by formula. The rest of the group has much thinner protection: modular buildings, camp services and retail energy are competitively bid, and the filing itself describes ATCO Structures' competitive position in terms of manufacturing flexibility and branch reach rather than any structural barrier.

需求驱动因素

中度周期性

The two halves of ATCO behave differently. The regulated utilities are close to defensive: revenue follows the approved rate base and regulator-set tariffs rather than volumes, customers are 3.1 million households and businesses buying an essential service, and inflation and carbon charges are largely recovered through rates. The rest is tied to capital spending cycles. ATCO Structures sells and leases into mining, energy, infrastructure and construction projects — 2025 revenue rose on higher sale and lease activity in Canada and the US and on US permanent modular construction, while Australian workforce-housing sales fell in the fourth quarter, and ATCO Frontec revenue dropped as client work requests and occupancy declined at the BC Hydro Site C camp and as the Pogo Mine contract ended. Neltume Ports' volumes follow copper, forestry and agricultural trade. ATCO EnPower's merchant power and storage exposure moves with Alberta power and gas spreads. Structural demand pulls the company cites are Canada's need for 3.5 million new homes by 2030 and the commitment to raise defence spending to 5 per cent of GDP by 2035.

主要风险

  • Regulatory decisions set the returns — ATCO discloses that its regulated utilities depend on the regulator approving rates that give a reasonable opportunity to recover service costs on a timely basis and a fair return on rate base, and that the regulator may disallow costs already incurred. Electricity and natural gas distribution operate under performance-based regulation, where revenue is formula-driven, which the company says raises the uncertainty of cost recovery. In Australia, the ERA reassesses returns, prudent operating costs, capital spending and expected throughput at each access-arrangement proceeding.
  • Execution of a large capital programme — The strategy rests on multiple large capital projects, exposed to cancellations, delays, cost increases and execution risk. For the energy-transition investments the company adds policy uncertainty, the pace of the transition, commodity and environmental-attribute price risk, and climate-related risk. Planned Alberta capital spending assumes AESO-identified projects proceed as scheduled, that regulatory approvals arrive on time, and that access to capital markets is maintained.
  • Financing and interest rates — Financing risk relates to the price volatility and availability of external funding for the capital programme and for refinancing maturing debt, and is directly driven by market conditions. Interest rate risk arises from variable-rate long-term debt and from exposure beyond the maturity of fixed-rate instruments; at December 31, 2025 the company had fixed rates, directly or through swaps, on 95 per cent of total long-term debt (2024: 93 per cent).
  • Extreme weather on above-ground assets — Physical climate risk covers a rising frequency and severity of wildfires, floods, extreme winds and ice storms. ATCO identifies its above-ground linear infrastructure — its power lines — as the assets with the highest exposure, and also flags chronic risks from longer-term shifts in seasonal temperatures and precipitation.
  • US tariffs and Canadian countermeasures — The company states that changes in Canada–US trade policy could adversely affect its business: new or increased tariffs could mean higher procurement costs, supply chain disruption with project delays, regulatory uncertainty and capital-market volatility. Certain goods used in operations are sourced from the US, and Canada may impose retaliatory measures. ATCO says it cannot predict the scope, duration or impact of these measures.
  • Supply chain fragility — ATCO reports increasing supply chain risk from global volatility, inflation, labour constraints and geopolitical uncertainty. Disruption from severe weather, trade disputes, cyber incidents, international conflict, shipping constraints or material shortages could delay projects, raise operating and development costs and make it harder to keep service reliable.
  • Cyber-attacks on industrial control systems — The company's reliance on technology supporting its information and industrial control systems exposes it to cyber-attacks, including unauthorised access to confidential information, outages of critical infrastructure and ransomware.
  • Commodity prices in the unregulated businesses — ATCO Energy's earnings are affected by short-term price volatility. The Carbon and Alberta Hub natural gas storage facilities are exposed to storage price differentials, and the growth of ATCO EnPower's renewable electricity business has increased exposure to merchant power markets and environmental credit markets.
  • Indigenous land claims and consultation — Indigenous peoples assert, claim or have established Aboriginal and Treaty rights and title in relation to lands where ATCO operates and builds, which the company discloses as a distinct business risk alongside the duty to consult.
  • Political and policy shifts — Operations are exposed to changes in the political and legislative environments where the group works — regulations, policy shifts and compliance requirements — which could hurt earnings, return on equity, asset values and credit metrics. On the transition side, ATCO notes that aggressive shifts in decarbonisation policy, sometimes with limited transitional periods, increase investment uncertainty for future projects.

客户集中度

The filing does not disclose the share of revenue taken by the largest customers, and does not identify any major customer. What it does say is that the customer base is broad on the utility side — more than 4 million customers across the group, 3.1 million served by ATCO Energy Systems, more than 360,000 retail energy customer sites — and that credit exposure is concentrated geographically rather than by name: most receivables come from Alberta operations, followed by Australia, with the largest credit concentration at the Alberta Utilities (which can recover doubtful accounts through approved rates) and the second largest in ATCO Structures. Individual contracts do matter in the services business: the MD&A attributes part of the 2025 revenue decline at ATCO Frontec to lower occupancy at the single BC Hydro Site C camp and to the completion of the Pogo Mine camp contract, but no size is given for either.

看多理由

Buyers argue that roughly two thirds of revenue comes from monopoly networks whose returns are set by regulators, giving cash flow that is largely insulated from the economic cycle, and that this base has funded 33 consecutive years of dividend increases. They point to ATCO Structures as the growth engine: full-year 2025 revenue of $1,282 million was $168 million above 2024 and adjusted earnings rose to $121 million from $104 million, driven by sale and lease activity in Canada and the US and by US permanent modular construction, with a 28,500-unit rental fleet, 13 plants and 44 locations to expand from. They see the housing and defence themes the company names — Canada's stated need for 3.5 million new homes by 2030, the commitment to lift defence spending to 5 per cent of GDP by 2035 — as multi-year demand for exactly what ATCO Structures and ATCO Frontec sell. They add that the holding structure gives cheap optionality: Neltume Ports, retail energy, real estate and renewables sit inside a company whose control by the Southern family, in their reading, allows capital to be deployed on a long horizon, backed by $2.9 billion of available credit lines and fixed rates on 95 per cent of long-term debt.

看空理由

Sellers fear that the value of ATCO's best assets is decided by other people. Returns at the utilities depend on regulators approving rates and not disallowing costs, and the distribution businesses run under formula-driven performance-based regulation which the company itself says raises uncertainty of cost recovery. They note the group is a minority-diluted holding company: ATCO owns only 52.4 per cent of Canadian Utilities, so most of the utility earnings belong to someone else, while the Southern family's control through Sentgraf leaves outside owners of the non-voting Class I shares little say. They point to concentration in one province — most receivables and the largest regulated businesses sit in Alberta, whose power market, carbon policy and rate framework can all move at once — and to the 2025 accounts showing a heavy capital programme: $1,873 million of capital expenditure against $5,143 million of revenue, funded with debt in a market where financing cost and availability are the company's own stated risks. They add that the growth outside the utilities is the part with no moat: modular buildings and camp services are contract-by-contract businesses, and 2025 already showed how quickly they turn, with ATCO Frontec hit by lower occupancy at Site C, the end of the Pogo Mine contract and weaker Australian workforce-housing sales in the fourth quarter. They also flag exposure to US tariffs and Canadian retaliation on goods the company procures, and physical climate risk on the power lines ATCO identifies as its most exposed assets.

Generated on 2026年8月22日 with claude-opus-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Generated on 2026年8月22日 with claude-opus-5 — shared with all users

Fortis Inc.FTS

Through FortisAlberta it owns the electricity distribution network in central and southern Alberta, immediately adjacent to ATCO Electric's northern and eastern territory, and it competes for the same regulated rate base and utility acquisitions across North America.

AltaGas Ltd.ALA

Another Calgary-based group built on the same two pillars as ATCO — regulated natural gas distribution plus energy infrastructure — competing for the same industrial and residential energy customers in western Canada.

EPCOR Utilities Inc.Not tracked

Owned by the City of Edmonton, it runs the electricity, natural gas and water distribution utilities of the Edmonton region and bids against ATCO for municipal water and wires contracts across Alberta.

Emera IncorporatedEMA

A diversified holding company of regulated electric and gas utilities in Canada, the United States and the Caribbean, competing with ATCO for the same regulated utility franchises and international energy projects.

Black Diamond Group LimitedBDI

Its Modular Space Solutions and Workforce Solutions divisions rent out modular buildings and work camps in Canada, the United States and Australia — exactly the customers ATCO Structures & Logistics serves.

Civeo CorporationCVEO

It builds and manages workforce accommodation villages for mining and oil and gas clients in western Canada and Australia, the same contracts ATCO Structures and ATCO Frontec bid for.

资产负债表与流动性

营收

$4.94B

截至2024/12/31的财政年度

净利润

$430M

截至2024/12/31的财政年度

自由现金流

$393M

股东权益合计

$4.63B

负债合计

$18.01B

流动比率

1.38

利息覆盖率

2.21

债务/EBITDA

7.98

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

被低估

公允价值

$82.29

当前价格

$47.95

安全边际

+41.7%

公允价值区间

$53.49 - $111.09

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

Analyst Target:-
DCF:$133.99
PE-based:$42.00
Graham Growth:$45.58
EPV:$84.75

估值指标

市盈率(P/E)

12.52

ROE

9.3%

市净率(P/B)

1.16

P/FCF

13.69

毛利率

62.9%

ROIC

3.8%

盈利能力雷达图

基本面分析标准

通过(15)

  • EPS shows upward trend
  • EPS CAGR 21.04%
  • Gross Margin 62.9%
  • P/FCF 13.69
  • P/B Ratio 1.16
  • Debt/Equity ratio
  • Operating Margin 24.4%
  • Positive Free Cash Flow
  • Current Ratio
  • Interest Coverage
  • Price below Graham Number
  • DCF valuation (Undervalued)
  • Earnings Quality (OCF/NI) 5.11
  • Share Dilution -0.7%
  • Piotroski F-Score 5/9

未通过(5)

  • Price CAGR 3.66%
  • ROIC 3.8%
  • CapEx intensity
  • Debt/EBITDA
  • Net Margin Trend 8.7% vs 9.1%

不可用(8)

  • Dividend Payout NaN%
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE (Finnhub)
  • Revenue Growth 5Y (Finnhub)
  • Analyst Consensus (Finnhub)
  • Earnings Surprise (Finnhub)
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-评分

5/9

信号混杂:部分领域需关注

score
criteria

盈利质量

5.11

高质量:盈利有现金流支撑

股权稀释

-0.7%

正在回购股份,对股东友好

机构持股

该公司暂无机构申报数据。

公司治理

管理团队

姓名职位年龄
Ms. Nancy C. Southern BEMChair & CEO68
Ms. Katherine-Jane Patrick C.F.A.Executive VP and Chief Financial & Investment Officer46
Mr. Adam M. BeattiePresident of Structures - ATCO Structures & Logistics Ltd.44
Mr. Robert J. Myles B. Eng., B.Sc., P.Eng.Chief Executive Officer of Canadian Utilities Limited60
Ms. Rebecca A. PenriceExecutive VP & Chief Administration Officer50
Mr. Kyle M. Brunner J.D.Senior VP, General Counsel & Corporate Secretary-
Mr. Kurt KadatzSenior Manager of Corporate Communications-
Ms. Lisa CookeSenior VP & Chief Marketing Officer-
Mr. James LandonPresident of Frontec-
Mr. Colin R. JacksonSenior VP of Finance, Treasury, Risk & Sustainability-

审计风险

9

董事会风险

7

薪酬风险

10

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

Latest News

Recent headlines for ACLLF, sourced from Markets Gazette.

No recent news for ACLLF.