|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 159.80 NOK | +2.44% |
|
+4.51% | +21.06% |
| 02-09 | BW LPG Wins Two Additional Time Charters for Very Large Gas Carriers | MT |
| 02-09 | Bw Lpg Secures Three-Year Time Charter-Out Contracts For Two Vlgcs | RE |
Company Valuation: BW LPG Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 953 | 779.3 | 1,026 | 2,081 | 1,670 | 2,550 | 2,550 | - |
| Change | - | -18.23% | 31.68% | 102.79% | -19.77% | 52.73% | 0% | - |
| Enterprise Value (EV) 1 | 1,880 | 1,518 | 1,511 | 2,364 | 2,563 | 3,222 | 2,929 | 2,669 |
| Change | - | -19.26% | -0.47% | 56.42% | 8.44% | 25.71% | -9.1% | -8.86% |
| P/E ratio | 3.92x | 4.27x | 4.58x | 4.23x | 4.17x | 10.9x | 9.35x | 17.6x |
| PBR | 0.76x | 0.57x | 0.75x | 1.42x | 0.91x | 1.36x | 1.32x | 1.32x |
| PEG | - | -0.2x | 0.2x | 0x | -0.2x | -0.3x | 0.6x | -0.4x |
| Capitalization / Revenue | 1.73x | 1.67x | 2.12x | 2.34x | 2.12x | 3.32x | 3.08x | 3.72x |
| EV / Revenue | 3.41x | 3.26x | 3.13x | 2.65x | 3.25x | 4.2x | 3.54x | 3.9x |
| EV / EBITDA | 4.54x | 4.87x | 3.71x | 3.38x | 4.16x | 6.04x | 4.64x | 5.5x |
| EV / EBIT | 7.19x | 9.64x | 6.09x | 4.9x | 6.2x | 11.3x | 7.64x | 14.1x |
| EV / FCF | 4.75x | 3.96x | 3.88x | 5.25x | 12.3x | 6.47x | 5.33x | 6.72x |
| FCF Yield | 21% | 25.2% | 25.8% | 19.1% | 8.11% | 15.5% | 18.8% | 14.9% |
| Dividend per Share 2 | 0.84 | 0.56 | 1.28 | 3.46 | 2.42 | 1.361 | 1.796 | 0.8385 |
| Rate of return | 12.2% | 9.86% | 16.6% | 23.2% | 22% | 8.08% | 10.7% | 4.98% |
| EPS 2 | 1.76 | 1.33 | 1.68 | 3.53 | 2.64 | 1.545 | 1.803 | 0.9547 |
| Distribution rate | 47.7% | 42.1% | 76.2% | 98% | 91.7% | 88.1% | 99.7% | 87.8% |
| Net sales 1 | 550.8 | 465.6 | 483.3 | 890.9 | 789 | 767.6 | 826.9 | 684.9 |
| EBITDA 1 | 414 | 311.7 | 407.7 | 700.2 | 615.5 | 533.7 | 631 | 485.6 |
| EBIT 1 | 261.6 | 157.5 | 248.3 | 482.3 | 413.3 | 285.7 | 383.4 | 189.2 |
| Net income 1 | 243.9 | 184.8 | 227.4 | 470 | 354.3 | 234.4 | 273.5 | 144.5 |
| Net Debt 1 | 927.5 | 738.9 | 484.9 | 282.6 | 893.6 | 672.2 | 378.9 | 119.3 |
| Reference price 2 | 6.90 | 5.68 | 7.69 | 14.92 | 11.02 | 16.85 | 16.85 | 16.85 |
| Nbr of stocks (in thousands) | 138,097 | 137,175 | 133,381 | 139,474 | 151,538 | 151,343 | 151,343 | - |
| Announcement Date | 01/03/21 | 01/03/22 | 28/02/23 | 29/02/24 | 27/02/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.6x | 4.1x | 5.9x | 8.31% | 2.48B | |
| 16.09x | 4.46x | 12.07x | 3.19% | 13.01B | |
| 15.77x | 7.44x | 9.81x | 6.44% | 6.47B | |
| 11.08x | 3.58x | 6.31x | 2.4% | 3.21B | |
| 11.37x | 4.15x | 7.33x | 5.9% | 3B | |
| 11.21x | - | - | - | 2.51B | |
| 11.63x | 7.25x | 9.61x | 6.43% | 2.42B | |
| 10.84x | 7.57x | 10.08x | 8.46% | 1.58B | |
| 16.27x | 8.33x | 11.03x | 11.33% | 1.43B | |
| 7.26x | 3.97x | 5.91x | 8.86% | 1.35B | |
| Average | 12.21x | 5.65x | 8.67x | 6.81% | 3.75B | |
| Weighted average by Cap. | 13.72x | 5.35x | 9.74x | 5.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- BWLPG Stock
- Valuation BW LPG Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition