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	Apr '26 Apr 20, 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	4,444	3,964	3,278	3,119	3,545	3,090
Market Cap Growth	23.03%	20.92%	5.12%	-12.03%	14.73%	2.78%
Enterprise Value	7,873	7,264	6,046	5,784	6,006	5,625
Last Close Price	72.33	64.54	53.46	50.89	59.34	57.16
PE Ratio	24.60	21.95	14.65	15.80	18.26	15.88
Forward PE	19.26	16.93	14.63	13.59	16.99	17.46
PEG Ratio	3.56	2.73	2.60	2.61	5.40	3.86
PS Ratio	2.76	2.46	2.17	2.19	2.40	2.25
PB Ratio	1.54	1.37	1.15	1.12	1.33	1.32
P/TBV Ratio	1.54	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	11.27	10.05	8.06	6.37	11.54	14.05
EV/Sales Ratio	4.89	4.51	3.99	4.07	4.06	4.10
EV/EBITDA Ratio	13.49	12.63	10.97	11.32	13.11	12.14
EV/EBIT Ratio	23.57	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	4.07%	4.56%	6.83%	6.33%	5.48%	6.30%
FCF Yield	-2.93%	-3.28%	-4.35%	-2.49%	-5.86%	-6.94%
Dividend Yield	3.71%	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	3.43%	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