End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
144.00 NOK | -1.77% |
|
-0.69% | +14.92% |
01-30 | Pareto Securities upgrades BW LPG to Buy (Hold), target price NOK 176 (152) | FW |
01-29 | SEB lowers target price for BW LPG to NOK 178 (185), reiterates Buy - BN | FW |
Projected Income Statement: BW LPG Limited
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 547.3 | 550.8 | 465.6 | 483.3 | 890.9 | 770 | 795 | 767.6 |
Change | - | 0.64% | -15.47% | 3.81% | 84.34% | -13.57% | 3.25% | -3.45% |
EBITDA 1 | 398.8 | 414 | 311.7 | 407.7 | 700.2 | 604.4 | 589.5 | 559 |
Change | - | 3.81% | -24.71% | 30.79% | 71.75% | -13.68% | -2.47% | -5.17% |
EBIT 1 | 272.5 | 261.6 | 157.5 | 248.3 | 482.3 | 410.3 | 359.3 | 324.4 |
Change | - | -4.02% | -39.78% | 57.62% | 94.28% | -14.93% | -12.43% | -9.69% |
Interest Paid 1 | -54.64 | -42.46 | -38.65 | -31.18 | -19.76 | -10.5 | -46.5 | -32.5 |
Earnings before Tax (EBT) 1 | 276.2 | 244.4 | 186.9 | 239.6 | 504 | 413.1 | 339.1 | 299.3 |
Change | - | -11.54% | -23.5% | 28.19% | 110.29% | -18.03% | -17.91% | -11.73% |
Net income 1 | 273.8 | 243.9 | 184.8 | 227.4 | 470 | 353.6 | 306.5 | 275.9 |
Change | - | -10.95% | -24.21% | 23.04% | 106.67% | -24.76% | -13.33% | -9.99% |
Announcement Date | 27/02/20 | 01/03/21 | 01/03/22 | 28/02/23 | 29/02/24 | - | - | - |
Forecast Balance Sheet: BW LPG Limited
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 1,170 | 927 | 739 | 485 | 283 | 981 | 645 | 368 |
Change | - | -20.77% | -20.28% | -34.37% | -41.65% | 247.08% | -34.25% | -42.95% |
Announcement Date | 27/02/20 | 01/03/21 | 01/03/22 | 28/02/23 | 29/02/24 | - | - | - |
Cash Flow Forecast: BW LPG Limited
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 10.1 | 44.51 | 187.3 | 46.19 | 116 | 120 | 61.67 | 24 |
Change | - | 340.84% | 320.87% | -75.34% | 151.22% | 3.41% | -48.61% | -61.08% |
Free Cash Flow (FCF) 1 | 312.1 | 395.6 | 383 | 389.4 | 450.4 | -255.5 | 440.5 | 489.5 |
Change | - | 26.77% | -3.19% | 1.67% | 15.65% | -156.73% | -272.41% | 11.12% |
Announcement Date | 27/02/20 | 01/03/21 | 01/03/22 | 28/02/23 | 29/02/24 | - | - | - |
Forecast Financial Ratios: BW LPG Limited
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
EBITDA Margin (%) | 72.87% | 75.17% | 66.95% | 84.35% | 78.59% | 78.49% | 74.14% | 72.82% |
EBIT Margin (%) | 49.79% | 47.49% | 33.83% | 51.36% | 54.14% | 53.28% | 45.19% | 42.27% |
EBT Margin (%) | 50.48% | 44.37% | 40.15% | 49.58% | 56.57% | 53.64% | 42.65% | 39% |
Net margin (%) | 50.04% | 44.27% | 39.7% | 47.05% | 52.75% | 45.92% | 38.55% | 35.94% |
FCF margin (%) | 57.02% | 71.83% | 82.27% | 80.57% | 50.55% | -33.18% | 55.41% | 63.77% |
FCF / Net Income (%) | 113.96% | 162.24% | 207.24% | 171.25% | 95.83% | -72.26% | 143.74% | 177.45% |
Profitability | ||||||||
ROA | 11.39% | 9.82% | 7.73% | 10.19% | 16.91% | 11.5% | 8.1% | 8.4% |
ROE | 25.35% | 20% | 14.09% | 16.2% | 31% | 21.06% | 15.94% | 13.67% |
Financial Health | ||||||||
Leverage (Debt/EBITDA) | 2.93x | 2.24x | 2.37x | 1.19x | 0.4x | 1.62x | 1.09x | 0.66x |
Debt / Free cash flow | 3.75x | 2.34x | 1.93x | 1.25x | 0.63x | -3.84x | 1.47x | 0.75x |
Capital Intensity | ||||||||
CAPEX / Current Assets (%) | 1.84% | 8.08% | 40.24% | 9.56% | 13.02% | 15.58% | 7.76% | 3.13% |
CAPEX / EBITDA (%) | 2.53% | 10.75% | 60.1% | 11.33% | 16.57% | 19.85% | 10.46% | 4.29% |
CAPEX / FCF (%) | 3.24% | 11.25% | 48.91% | 11.86% | 25.77% | -46.97% | 14% | 4.9% |
Items per share | ||||||||
Cash flow per share 1 | 2.322 | 2.871 | 2.211 | - | - | - | - | - |
Change | - | 23.61% | -22.98% | - | - | - | - | - |
Dividend per Share 1 | 0.85 | 0.84 | 0.56 | 1.28 | 3.46 | 2.131 | 1.595 | 1.571 |
Change | - | -1.18% | -33.33% | 128.57% | 170.31% | -38.41% | -25.17% | -1.49% |
Book Value Per Share 1 | 8.493 | 9.063 | 10.02 | 10.26 | 10.5 | 12.74 | 13.15 | 13.35 |
Change | - | 6.71% | 10.56% | 2.37% | 2.34% | 21.31% | 3.28% | 1.48% |
EPS 1 | 1.97 | 1.76 | 1.33 | 1.68 | 3.53 | 2.639 | 2.01 | 1.813 |
Change | - | -10.66% | -24.43% | 26.32% | 110.12% | -25.23% | -23.83% | -9.85% |
Nbr of stocks (in thousands) | 138,618 | 138,097 | 137,175 | 133,381 | 139,474 | 151,538 | 151,538 | 151,538 |
Announcement Date | 27/02/20 | 01/03/21 | 01/03/22 | 28/02/23 | 29/02/24 | - | - | - |
2024 * | 2025 * | |
---|---|---|
P/E ratio | 4.81x | 6.32x |
PBR | 1x | 0.97x |
EV / Sales | 3.77x | 3.23x |
Yield | 16.8% | 12.6% |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield

Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- BWLPG Stock
- Financials BW LPG Limited

MarketScreener is also available in this country: United States.
Switch edition