NorthWestern Energy Group Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Cap	4,048	3,964	3,278	3,119	3,545	3,090
Market Cap Growth	17.67%	20.92%	5.12%	-12.03%	14.73%	2.78%
Enterprise Value	7,478	7,264	6,046	5,784	6,006	5,625
Last Close Price	65.83	64.54	53.46	50.89	59.34	57.16
PE Ratio	22.39	21.95	14.65	15.80	18.26	15.88
Forward PE	17.29	16.93	14.63	13.59	16.99	17.46
PEG Ratio	2.90	2.73	2.60	2.61	5.40	3.86
PS Ratio	2.51	2.46	2.17	2.19	2.40	2.25
PB Ratio	1.40	1.37	1.15	1.12	1.33	1.32
P/TBV Ratio	1.40	1.38	1.15	1.10	1.25	1.27
P/FCF Ratio	-	-30.49	-23.00	-40.16	-17.05	-14.42
P/OCF Ratio	10.26	10.05	8.06	6.37	11.54	14.05
EV/Sales Ratio	4.64	4.51	3.99	4.07	4.06	4.10
EV/EBITDA Ratio	12.81	12.63	10.97	11.32	13.11	12.14
EV/EBIT Ratio	22.39	22.30	18.70	19.25	22.83	20.40
EV/FCF Ratio	-	-55.88	-42.43	-74.48	-28.89	-26.24
Debt / Equity Ratio	1.15	1.15	0.98	0.97	0.93	1.09
Debt / EBITDA Ratio	5.98	5.98	5.63	5.47	5.74	5.52
Debt / FCF Ratio	-26.44	-26.44	-21.76	-35.97	-12.65	-11.93
Net Debt / Equity Ratio	1.18	1.18	1.08	0.99	0.98	1.09
Net Debt / EBITDA Ratio	5.92	5.92	5.58	5.42	5.69	5.48
Net Debt / FCF Ratio	-26.21	-26.21	-21.56	-35.65	-12.55	-11.84
Asset Turnover	0.20	0.20	0.19	0.19	0.21	0.21
Quick Ratio	0.34	0.34	0.27	0.44	0.43	0.57
Current Ratio	0.72	0.72	0.52	0.76	0.87	1.15
Return on Equity (ROE)	6.31%	6.31%	7.94%	7.12%	7.31%	8.46%
Return on Assets (ROA)	3.82%	3.82%	4.33%	3.88%	3.74%	4.11%
Return on Invested Capital (ROIC)	4.03%	4.03%	4.56%	4.12%	3.98%	4.34%
Return on Capital Employed (ROCE)	4.36%	4.36%	4.53%	4.37%	4.02%	4.47%
Earnings Yield	4.47%	4.56%	6.83%	6.33%	5.48%	6.30%
FCF Yield	-3.21%	-3.28%	-4.35%	-2.49%	-5.86%	-6.94%
Dividend Yield	4.11%	4.07%	4.84%	5.02%	4.19%	4.33%
Payout Ratio	90.14%	89.12%	70.76%	79.35%	76.53%	68.77%
Buyback Yield / Dilution	-0.27%	-0.27%	-1.68%	-7.21%	-8.48%	-1.54%
Total Shareholder Return	3.84%	3.80%	3.16%	-2.19%	-4.29%	2.79%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Utilities template. Financial Sources.

SEC Filings: 10-K · 10-Q