BW LPG Ratios and Metrics

Market cap in millions NOK. Fiscal year is January - December.

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 25, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	25,183	18,988	21,102	10,110	6,866	8,148
Market Cap Growth	14.45%	-10.02%	108.72%	47.26%	-15.74%	-20.41%
Enterprise Value	34,615	23,300	25,698	16,215	13,517	16,962
Last Close Price	166.40	112.07	109.82	41.26	23.93	25.04
PE Ratio	14.65	4.72	4.43	4.51	4.22	3.90
Forward PE	9.25	8.09	4.68	5.74	4.84	9.70
PS Ratio	0.68	0.47	0.71	0.66	0.63	1.17
PB Ratio	1.30	0.86	1.31	0.64	0.56	0.76
P/TBV Ratio	1.41	0.93	1.42	0.70	0.57	0.76
P/FCF Ratio	-	11.36	5.24	2.24	6.50	2.86
P/OCF Ratio	4.03	2.23	4.05	2.03	2.54	2.39
EV/Sales Ratio	0.94	0.57	0.86	1.06	1.24	2.44
EV/EBITDA Ratio	7.58	4.07	4.44	4.05	5.93	5.62
EV/EBIT Ratio	15.53	4.99	5.26	6.65	9.93	7.87
EV/FCF Ratio	-56.37	13.94	6.38	3.59	12.79	5.95
Debt / Equity Ratio	0.56	0.61	0.36	0.44	0.63	0.84
Debt / EBITDA Ratio	2.39	1.96	0.83	1.74	2.98	2.70
Debt / FCF Ratio	-	7.97	1.44	1.54	7.29	3.15
Net Debt / Equity Ratio	0.41	0.46	0.18	0.26	0.53	0.74
Net Debt / EBITDA Ratio	2.21	1.77	0.49	1.03	2.86	2.63
Net Debt / FCF Ratio	-12.98	6.06	0.70	0.91	6.16	2.79
Asset Turnover	1.26	1.22	1.16	0.63	0.52	0.33
Inventory Turnover	26.20	21.72	13.50	11.76	25.94	13.87
Quick Ratio	1.06	0.77	0.91	0.98	1.39	1.12
Current Ratio	1.47	1.11	1.34	1.50	2.06	1.46
Return on Equity (ROE)	11.57%	22.41%	30.98%	16.00%	14.14%	20.08%
Return on Assets (ROA)	4.75%	8.80%	11.86%	6.29%	4.04%	6.33%
Return on Invested Capital (ROIC)	7.83%	16.29%	24.30%	11.91%	7.16%	11.08%
Return on Capital Employed (ROCE)	8.00%	15.20%	25.80%	12.00%	7.20%	11.60%
Earnings Yield	6.70%	21.20%	22.58%	22.16%	23.72%	25.65%
FCF Yield	-2.44%	8.80%	19.09%	44.74%	15.39%	34.98%
Dividend Yield	13.89%	24.53%	31.95%	30.56%	20.61%	28.75%
Payout Ratio	118.59%	109.64%	86.28%	55.72%	53.84%	51.92%
Buyback Yield / Dilution	-12.28%	-0.87%	1.76%	2.54%	-0.52%	0.35%
Total Shareholder Return	1.62%	23.67%	33.71%	33.11%	20.09%	29.10%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.