Sunrun Inc.
Sunrun Inc. engages in the design, development, installation, sale, ownership, and maintenance of residential solar energy systems in the United States. It also sells solar energy systems and products, such as panels and racking; and solar leads generate…
Solar
US, San Francisco [HQ]
Ratios
11 Sheets · Starting from 2023Margins, Growth Rates In %
| Ratio | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Profitability | ||||||||||||
| Gross Margin | 21.29 | 12.52 | 7.90 | 12.04 | 15.41 | 29.61 | 24.78 | 19.37 | 15.19 | 12.87 | 7.22 | |
| Profit Margin | -2.19 | -35.68 | -9.27 | 20.20 | 23.51 | 3.51 | -45.54 | -67.98 | -60.90 | -36.60 | -71.00 | |
| Operating Margin | -98.59 | -66.79 | -71.96 | -47.35 | -34.40 | -16.04 | -25.13 | -50.44 | -41.38 | -17.30 | -87.56 | |
|
EPS Growth
|
- - | -5,755.26 | 42.70 | 243.14 | 61.64 | -80.51 | -1,560.87 | -33.63 | -6.46 | 15.90 | -84.33 | |
| EPS USD | -1.52 | -89.00 | -51.00 | 73.00 | 118.00 | 23.00 | -336.00 | -449.00 | -478.00 | -402.00 | -741.00 | |
| Return on Assets (ROA) | -0.09 | -3.66 | -1.03 | 2.57 | 3.17 | 0.56 | -6.73 | -4.36 | -5.95 | -4.41 | -7.85 | |
| Return on Equity (ROE) | -0.73 | -21.81 | -5.10 | 13.62 | 15.34 | 2.81 | -40.53 | -10.32 | -15.68 | -12.67 | -30.68 | |
| Return on Invested Capital (ROIC) | -13.05 | -16.47 | -16.86 | -14.03 | -9.06 | -4.10 | -5.90 | -3.77 | -5.13 | -2.61 | -12.07 | |
| Solvency | ||||||||||||
| Equity Ratio | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Debt/Assets | 18.49 | 22.32 | 26.27 | 29.80 | 36.98 | 44.88 | 45.07 | 35.88 | 41.54 | 45.32 | 54.21 | |
| Debt/Equity | 148.52 | 132.98 | 129.81 | 158.22 | 178.87 | 224.71 | 271.26 | 84.91 | 109.46 | 130.19 | 211.98 | |
| Debt/EBITDA | -601.97 | -324.93 | -345.49 | -780.67 | -2,619.32 | 5,161.25 | -6,204.77 | -2,168.70 | -2,438.27 | 16,143.77 | -2,949.53 | |
|
Debt/Capitalization
|
59.76 | 57.08 | 56.48 | 61.27 | 64.14 | 69.20 | 73.06 | 45.92 | 52.26 | 56.56 | 67.95 | |
| Long-Term Debt/Capitalization | 55.61 | 56.54 | 55.86 | 60.59 | 63.58 | 68.48 | 72.63 | 44.82 | 51.49 | 56.03 | 66.69 | |
| Interest Debt per Share USD | 3.24 | 5.80 | 13.66 | 10.92 | 14.44 | 19.53 | 23.98 | 38.62 | 34.97 | 43.43 | 54.19 | |
| Debt Growth | - - | 76.30 | 66.49 | 48.05 | 36.40 | 46.78 | 22.75 | 97.20 | 32.67 | 27.56 | 26.95 | |
| Liquidity | ||||||||||||
| Current Ratio | 103.09 | 158.79 | 142.39 | 150.89 | 129.15 | 123.97 | 138.43 | 126.22 | 152.92 | 181.54 | 126.48 | |
| Quick Ratio | 95.91 | 135.50 | 107.97 | 115.96 | 86.50 | 79.46 | 66.74 | 68.24 | 75.45 | 87.39 | 60.87 | |
| Cash Ratio | 80.30 | 100.84 | 80.53 | 84.30 | 60.45 | 60.89 | 50.85 | 57.69 | 61.02 | 64.09 | 45.61 | |
| Operating Cash Flow Ratio | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Turnover | ||||||||||||
| Inventory Turnover | 540.97 | 726.35 | 393.69 | 592.99 | 474.53 | 673.14 | 247.85 | 262.69 | 269.42 | 258.03 | 456.07 | |
| Receivables Turnover | 282.31 | 379.67 | 438.45 | 585.84 | 606.88 | 1,099.32 | 1,019.76 | 969.29 | 1,102.43 | 1,083.49 | 1,313.84 | |
| Payables Turnover | 238.17 | 339.48 | 269.40 | 604.74 | 388.99 | 407.47 | 289.15 | 358.43 | 473.94 | 596.38 | 908.78 | |
|
Asset Turnover
|
4.13 | 10.26 | 11.12 | 12.70 | 13.49 | 16.00 | 14.79 | 6.41 | 9.77 | 12.05 | 11.05 | |
| Fixed Turnover | 5.03 | 13.18 | 14.95 | 16.95 | 15.78 | 19.71 | 18.87 | 11.16 | 16.92 | 21.00 | 17.03 | |
| Coverage | ||||||||||||
| Interest Coverage | -459.23 | -481.88 | -659.53 | -403.62 | -258.38 | -92.49 | -123.81 | -201.69 | -203.29 | -90.07 | -303.01 | |
| Asset Coverage | 500 | 400 | 300 | 300 | 200 | 200 | 200 | 200 | 200 | 200 | 100 | |
| Cash Flow Coverage (CFGR) | 9.54 | -1.84 | -14.64 | -14.14 | -4.20 | -2.93 | -7.81 | -6.16 | -11.94 | -9.72 | -7.40 | |
| EBITDA Coverage | -200 | -300 | -400 | -200 | - - | - - | - - | - - | - - | - - | - - | |
| Dividend Coverage | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Time Interest Earned (TIE) | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Market Prospects | ||||||||||||
| Dividend Yield | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Earnings Yield | -0.14 | -8.30 | -4.36 | 16.87 | 20.02 | 2.11 | -24.33 | -6.47 | -13.94 | -16.74 | -37.73 | |
|
Price/Earnings (P/E)
|
-71,083.79 | -1,204.93 | -2,295.62 | 592.85 | 499.54 | 4,734.78 | -411.09 | -1,544.92 | -717.57 | -597.49 | -265.05 | |
| Price/Earnings Growth (PEG) | - - | -0.21 | 53.77 | -2.44 | 8.10 | -58.81 | 0.26 | -45.94 | -111.10 | 37.58 | -3.14 | |
|
Price/Book (P/B)
|
517.46 | 262.79 | 117.03 | 80.77 | 76.61 | 133.04 | 166.62 | 159.36 | 112.49 | 75.68 | 81.31 | |
| Price/Tangible Book (P/TB) | 517.46 | 262.79 | 117.03 | 80.77 | 76.61 | 133.04 | 166.62 | 159.36 | 112.49 | 75.68 | 81.31 | |
| Price/Sales (P/S) | 1,559.58 | 429.96 | 212.87 | 119.76 | 117.43 | 166.08 | 187.22 | 1,050.31 | 437.03 | 218.68 | 188.19 | |
|
Price/Cash Flow (P/CF)
|
3,652.42 | -10,768.37 | -615.98 | -360.98 | -1,019.57 | -2,020.70 | -786.09 | -3,046.14 | -861.01 | -598.09 | -518.15 | |
| Price/Free CF (P/FCF) | -282.33 | -196.03 | -90.92 | -61.03 | -71.23 | -144.45 | -153.82 | -752.21 | -281.06 | -177.51 | -124.03 | |
| Price/Operating CF (P/OCF) | 3,652.42 | -10,768.37 | -615.98 | -360.98 | -1,019.57 | -2,020.70 | -786.09 | -3,046.14 | -861.01 | -598.09 | -518.15 |