Financhill
Buy
67

LPG Quote, Financials, Valuation and Earnings

Last price:
$35.50
Seasonality move :
2.68%
Day range:
$34.92 - $35.62
52-week range:
$16.66 - $35.82
Dividend yield:
0%
P/E ratio:
12.41x
P/S ratio:
3.71x
P/B ratio:
1.38x
Volume:
382.4K
Avg. volume:
562.3K
1-year change:
54.55%
Market cap:
$1.5B
Revenue:
$353.3M
EPS (TTM):
$2.83
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $315.9M $274.2M $389.7M $560.7M $353.3M
Revenue Growth (YoY) -5.25% -13.2% 42.13% 43.87% -36.98%
 
Cost of Revenues $168.2M $161.2M $161.7M $195.5M $200.7M
Gross Profit $147.7M $113M $228M $365.2M $152.7M
Gross Profit Margin 46.75% 41.21% 58.51% 65.14% 43.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.9M $30.2M $32.1M $39M $42.6M
Other Inc / (Exp) $3.6M $13.5M $8.1M $9.6M -$1.9M
Operating Expenses $33.9M $30.2M $32.1M $39M $42.6M
Operating Income $113.8M $82.8M $196M $326.2M $110.1M
 
Net Interest Expenses $27.6M $27.1M $37.8M $40.5M $35.8M
EBT. Incl. Unusual Items $92.6M $71.9M $172.4M $307.4M $90.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $92.6M $71.9M $172.4M $307.4M $90.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.6M $71.9M $172.4M $307.4M $90.2M
 
Basic EPS (Cont. Ops) $1.86 $1.79 $4.31 $7.63 $2.14
Diluted EPS (Cont. Ops) $1.86 $1.78 $4.29 $7.60 $2.14
Weighted Average Basic Share $49.7M $40.2M $40M $40.3M $42.1M
Weighted Average Diluted Share $49.8M $40.4M $40.2M $40.5M $42.2M
 
EBITDA $191.5M $158.8M $270.2M $424M $179.7M
EBIT $113.8M $82.8M $196M $326.2M $110.1M
 
Revenue (Reported) $315.9M $274.2M $389.7M $560.7M $353.3M
Operating Income (Reported) $113.8M $82.8M $196M $326.2M $110.1M
Operating Income (Adjusted) $113.8M $82.8M $196M $326.2M $110.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $68.6M $103.3M $163.1M $80.7M $120M
Revenue Growth (YoY) -22.47% 50.62% 57.82% -50.53% 48.72%
 
Cost of Revenues $40.8M $39.5M $45.7M $50.5M $58.6M
Gross Profit $27.8M $63.8M $117.4M $30.2M $61.4M
Gross Profit Margin 40.58% 61.75% 71.97% 37.43% 51.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9M $6.9M $7.7M $7.5M $10.8M
Other Inc / (Exp) $1.4M $1.2M -$3.2M $3.1M --
Operating Expenses $5.9M $6.9M $7.7M $7.5M $10.8M
Operating Income $22M $56.9M $109.7M $22.7M $50.6M
 
Net Interest Expenses $7.4M $8.6M $10.1M $8.9M $7.1M
EBT. Incl. Unusual Items $16.6M $51.3M $100M $21.4M $47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $16.6M $51.3M $100M $21.4M $47.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.6M $51.3M $100M $21.4M $47.2M
 
Basic EPS (Cont. Ops) $0.42 $1.28 $2.48 $0.50 $1.11
Diluted EPS (Cont. Ops) $0.41 $1.27 $2.47 $0.50 $1.11
Weighted Average Basic Share $39.9M $40.1M $40.4M $42.6M $42.6M
Weighted Average Diluted Share $40M $40.3M $40.5M $42.6M $42.6M
 
EBITDA $41.2M $75.1M $134.8M $40.2M $68.8M
EBIT $22M $56.9M $109.7M $22.7M $50.6M
 
Revenue (Reported) $68.6M $103.3M $163.1M $80.7M $120M
Operating Income (Reported) $22M $56.9M $109.7M $22.7M $50.6M
Operating Income (Adjusted) $22M $56.9M $109.7M $22.7M $50.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $294.2M $335.7M $553M $418.8M $404.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $164.5M $158.3M $187.3M $198.2M $217.8M
Gross Profit $129.7M $177.4M $365.7M $220.6M $186.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.4M $31.5M $38M $42.9M $48M
Other Inc / (Exp) $6.8M $18.2M $5.9M $3.7M --
Operating Expenses $34.4M $31.5M $38M $42.9M $48M
Operating Income $95.3M $145.9M $327.7M $177.7M $138.3M
 
Net Interest Expenses $24.4M $37M $40M $37.5M $30.4M
EBT. Incl. Unusual Items $80.6M $131.8M $304.2M $161.3M $120.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $80.6M $131.8M $304.2M $161.3M $120.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.6M $131.8M $304.2M $161.3M $120.7M
 
Basic EPS (Cont. Ops) $1.84 $3.29 $7.57 $3.93 $2.84
Diluted EPS (Cont. Ops) $1.84 $3.28 $7.53 $3.92 $2.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $172.7M $218.9M $419.4M $247.4M $210.3M
EBIT $95.3M $145.9M $327.7M $177.7M $138.3M
 
Revenue (Reported) $294.2M $335.7M $553M $418.8M $404.1M
Operating Income (Reported) $95.3M $145.9M $327.7M $177.7M $138.3M
Operating Income (Adjusted) $95.3M $145.9M $327.7M $177.7M $138.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $194.6M $256.1M $419.3M $277.5M $328.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.7M $118.8M $144.4M $147.1M $164.3M
Gross Profit $72.9M $137.3M $275M $130.4M $164M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.3M $24.5M $30.5M $34.3M $39.7M
Other Inc / (Exp) $3.4M $8.1M $5.9M -$20.2K -$638.4K
Operating Expenses $23.3M $24.5M $30.5M $34.3M $39.7M
Operating Income $49.7M $112.8M $244.5M $96M $124.3M
 
Net Interest Expenses $18.6M $28.6M $30.8M $27.8M $22.4M
EBT. Incl. Unusual Items $36.6M $96.4M $228.2M $82.1M $112.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $36.6M $96.4M $228.2M $82.1M $112.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.6M $96.4M $228.2M $82.1M $112.7M
 
Basic EPS (Cont. Ops) $0.91 $2.41 $5.67 $1.98 $2.65
Diluted EPS (Cont. Ops) $0.91 $2.40 $5.64 $1.97 $2.64
Weighted Average Basic Share $120.8M $120M $120.8M $126M $127.6M
Weighted Average Diluted Share $121.3M $120.5M $121.3M $126.3M $127.7M
 
EBITDA $107.6M $167.7M $316.9M $148.1M $178.7M
EBIT $49.7M $112.8M $244.5M $96M $124.3M
 
Revenue (Reported) $194.6M $256.1M $419.3M $277.5M $328.2M
Operating Income (Reported) $49.7M $112.8M $244.5M $96M $124.3M
Operating Income (Adjusted) $49.7M $112.8M $244.5M $96M $124.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $84.6M $236.8M $148.8M $282.5M $316.9M
Short Term Investments -- -- -- $11.5M --
Accounts Receivable, Net $56.4M $58.6M $76.4M $53M $49.4M
Inventory $2M $2.3M $2.6M $2.4M $2.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.3M $10.2M $8.5M $14.3M $13.5M
Total Current Assets $153.3M $307.9M $236.3M $368.9M $382.4M
 
Property Plant And Equipment $1.4B $1.3B $1.4B $1.4B $1.3B
Long-Term Investments $23.2M $26.4M $30.3M $29.5M $30M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $164.1K $713K $545.7K $2.7M $2.9M
Total Assets $1.6B $1.6B $1.7B $1.8B $1.8B
 
Accounts Payable $9.8M $9.5M $10.8M $10.2M $11.6M
Accrued Expenses $7.3M $2.7M $3.8M $2.1M $4M
Current Portion Of Long-Term Debt $52M $72.2M $53.6M $54.1M $55M
Current Portion Of Capital Lease Obligations $9.6M $8.1M $23.4M $32.5M $34.8M
Other Current Liabilities $1.1M -- -- -- --
Total Current Liabilities $82.1M $94.8M $94.6M $101.8M $107.9M
 
Long-Term Debt $547.7M $590.7M $739M $710.8M $623.2M
Capital Leases -- -- -- -- --
Total Liabilities $634.8M $687.2M $835.1M $814.1M $732.6M
 
Common Stock $510.7K $513.2K $516.3K $520K $543.2K
Other Common Equity Adj -- -- -- -- --
Common Equity $946.8M $920.2M $873.8M $1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $946.8M $920.2M $873.8M $1B $1B
 
Total Liabilities and Equity $1.6B $1.6B $1.7B $1.8B $1.8B
Cash and Short Terms $84.6M $236.8M $148.8M $282.5M $316.9M
Total Debt $599.6M $662.8M $792.1M $764.3M $677.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $115.8M $129.8M $208.5M $314.5M $294.5M
Short Term Investments -- -- -- $10M --
Accounts Receivable, Net $47.5M $86.2M $113.3M $74.6M $73.4M
Inventory $2.4M $2.6M $2.6M $2.3M $2.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.4M $9.4M $15M $12.7M --
Total Current Assets $217.5M $228.1M $339.3M $415.2M $392.3M
 
Property Plant And Equipment $1.3B $1.3B $1.4B $1.4B $1.3B
Long-Term Investments $21M $32.3M $33M $31.7M $29.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $173.5K $2.2M $2.6M $2.9M --
Total Assets $1.5B $1.5B $1.8B $1.8B $1.8B
 
Accounts Payable $9.3M $10M $11.4M $9.3M $6.7M
Accrued Expenses $3.9M $6.2M $4.2M $3.5M --
Current Portion Of Long-Term Debt $69.5M $52.1M $53.4M $53.9M --
Current Portion Of Capital Lease Obligations $9.7M $8.4M $31.9M $34.2M --
Other Current Liabilities $205.9K -- -- -- --
Total Current Liabilities $94.9M $83.9M $102.5M $104.6M $162.5M
 
Long-Term Debt $507.5M $607.7M $732.3M $645.4M $528.1M
Capital Leases -- -- -- -- --
Total Liabilities $604.1M $693.1M $836.3M $751.6M $692.1M
 
Common Stock $512.8K $516K $519.6K $542.9K $546.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $924.2M $837.3M $984.1M $1.1B $1.1B
 
Total Liabilities and Equity $1.5B $1.5B $1.8B $1.8B $1.8B
Cash and Short Terms $115.8M $129.8M $208.5M $314.5M $294.5M
Total Debt $577.1M $659.8M $785.7M $699.3M $625.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $92.6M $71.9M $172.4M $307.4M $90.2M
Depreciation & Amoritzation $77.7M $76M $74.3M $97.8M $69.6M
Stock-Based Compensation $3.4M $3.3M $4.3M $8.3M $10.4M
Change in Accounts Receivable $11.3M $247.1K -$18.8M -- $3.2M
Change in Inventories -$11.3K -$258.9K -$376K -- --
Cash From Operations $166.4M $117M $217.6M $388M $173M
 
Capital Expenditures $9.5M $23.2M $68.8M $32.9M $18.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1M $68.8M -$76.3M -$34.8M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- $80.1M $220.6M $162.3M $156.4M
Special Dividend Paid
Long-Term Debt Issued $55.4M $298.3M $346M -- --
Long-Term Debt Repaid -$99.4M -$230.3M -$352.5M -$53.1M -$53M
Repurchase of Common Stock $126.3M $21.4M $1.7M $3.9M $6.3M
Other Financing Activities -$4.2M -$1.7M -$6.5M -$407.5K -$4.6M
Cash From Financing -$170.3M -$33.5M -$228.7M -$219.3M -$131.3M
 
Beginning Cash (CF) $84.6M $236.8M $148.8M $282.5M $316.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7M $152.1M -$88M $133.7M $34.4M
Ending Cash (CF) $82.2M $388.7M $60.4M $416M $351.3M
 
Levered Free Cash Flow $156.9M $93.8M $148.8M $355.2M $154.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $16.6M $51.3M $100M $21.4M $47.2M
Depreciation & Amoritzation $19.3M $18.2M $25.1M $17.5M $18.1M
Stock-Based Compensation $678.8K $1M $1.4M $1.7M $2M
Change in Accounts Receivable -$16.2M -$31.8M -$46.3M -$12.7M $17.9M
Change in Inventories -$580.8K -$271.2K $111.5K -- --
Cash From Operations $13.8M $42.1M $70.6M $24.3M $80.8M
 
Capital Expenditures $9.5M $864.3K $600K $2.8M $13.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.7M -$864.3K -$542.4K -$3.1M -$13.4M
 
Dividends Paid (Ex Special Dividend) $3K $40.1M $40.4M $42.6M $27.7M
Special Dividend Paid -- $1M $1M $1M $650K
Long-Term Debt Issued $83.4M -- -- -- --
Long-Term Debt Repaid -$74.6M -$13M -$13.3M -$13.4M --
Repurchase of Common Stock $478.1K -- $62.9K -- -$2.8K
Other Financing Activities -$1.3M $5.6M -- -- --
Cash From Financing $8.3M -$53.1M -$53.7M -$56M -$41.2M
 
Beginning Cash (CF) $115.8M $129.8M $208.5M $314.5M $294.5M
Foreign Exchange Rate Adjustment -$56.7K $330.4K $28.6K -$112.9K -$29.3K
Additions / Reductions $12.4M -$11.5M $16.4M -$34.9M $26.2M
Ending Cash (CF) $128.1M $118.7M $224.9M $279.5M $320.7M
 
Levered Free Cash Flow $4.3M $41.3M $70M $21.4M $67.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $80.6M $131.8M $304.2M $161.3M $120.7M
Depreciation & Amoritzation $77.4M $73M $91.7M $77.5M $72M
Stock-Based Compensation $3.1M $4.2M $7.2M $11M $10.2M
Change in Accounts Receivable $30M -$38.8M -$31.5M -- $799.8K
Change in Inventories -$285.9K -$196.7K $39.8K -- --
Cash From Operations $170.2M $149.4M $332M $276.6M $178.2M
 
Capital Expenditures $22.4M $11.1M $66.6M $30.6M $42.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.4M $36.3M -$76.3M -$29M -$32.9M
 
Dividends Paid (Ex Special Dividend) $40.2M $220.4M $162M $167M $105M
Special Dividend Paid
Long-Term Debt Issued $83.4M $504.9M -- -- --
Long-Term Debt Repaid -$113.5M -$454.2M -$67.9M -$53.4M --
Repurchase of Common Stock $135.9M $1.7M $2.8M $5.4M $6.7M
Other Financing Activities -$1.5M -$306.7K -- -- --
Cash From Financing -$206.2M -$171.4M -$176.7M -$141.4M -$165.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.8M $14M $78.6M $106.1M -$20M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $147.8M $138.3M $265.4M $246.1M $135.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $36.6M $96.4M $228.2M $82.1M $112.7M
Depreciation & Amoritzation $57.9M $54.9M $72.4M $52M $54.4M
Stock-Based Compensation $2.6M $3.4M $6.3M $9M $8.8M
Change in Accounts Receivable $10.4M -$28.7M -$41.4M -$22.4M -$24.7M
Change in Inventories -$408.7K -$346.6K $69.3K -- --
Cash From Operations $87.4M $119.8M $234.2M $122.8M $128M
 
Capital Expenditures $22.2M $10.1M $8M $5.7M $29.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $22.5M -$9.9M -$9.9M -$4.1M -$29.7M
 
Dividends Paid (Ex Special Dividend) $40.2M $180.5M $121.9M $126.6M $75.2M
Special Dividend Paid $1M $4.5M $3M $3M $1.8M
Long-Term Debt Issued $83.4M $290M -- -- --
Long-Term Debt Repaid -$100.5M -$324.4M -$39.8M -$40.1M -$14M
Repurchase of Common Stock $21.3M $1.7M $2.8M $4.3M $4.7M
Other Financing Activities -$1.4M $0 -- -$4.6M --
Cash From Financing -$78.7M -$216.6M -$164.5M -$86.6M -$120.9M
 
Beginning Cash (CF) $302.8M $426.6M $556.1M $1B $840.7M
Foreign Exchange Rate Adjustment -$119.8K -$220K -$154K -$122.6K $229.5K
Additions / Reductions $31.2M -$106.9M $59.7M $32M -$22.4M
Ending Cash (CF) $333.8M $319.5M $615.6M $1B $818.6M
 
Levered Free Cash Flow $65.2M $109.6M $226.3M $117.1M $98.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
23
CAR alert for Feb 20

Avis Budget Group, Inc. [CAR] is down 0.3% over the past day.

Buy
75
HYMC alert for Feb 20

Hycroft Mining Holding Corp. [HYMC] is down 2.47% over the past day.

Sell
1
EPAM alert for Feb 20

EPAM Systems, Inc. [EPAM] is down 0.11% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock