Last Price$20.40.2%
Market Cap$857.0M
$418.8M
-24.3% YoY
$161.3M
-47.0% YoY
($103.1M)
Net Debt to FCF - (0.4x)
$246.1M
58.8% margin
LPG Income Statement
LPG Income Statement Overview
Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
$560.7M 43.9% YoY
Cost of revenue
$195.5M 20.9% YoY
Pre-tax income
$307.4M 78.3% YoY
54.8% margin
LPG Income statement key metrics
Annual
Quarterly
LTM
LPG Balance Sheet
LPG Balance Sheet Overview
Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
Assets
Liabilities
Total assets
$1,837.7M
Current assets ($368.9M, 20.1% of total)
$294.0M (16.0%)
$53.0M (2.9%)
Other current assets
$21.8M (1.2%)
Non-current assets ($1,468.8M, 79.9% of total)
$0.0 (0.0%)
$1,424.1M (77.5%)
$0.0 (0.0%)
Other non-current assets
$44.7M (2.4%)
Financial position
$503.3M
Cash & Short-term
Investments
Total Debt
LPG Balance Sheet Metrics
Annual
Quarterly
LTM
LPG Cash Flow Statement
LPG Cash Flow Statement Overview
Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
$133.7M Net Change in Cash
LPG Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$388.0M +60.2% YoY
Capital Expenditure (CAPEX)
($32.9M) -42.8% YoY
Free Cash Flow (FCF)
$355.2M +105.8% YoY
LPG Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 38.7 0.0% | 29.6 (23.4%) | 104.1 251.4% | 289.2 177.7% | 167.4 (42.1%) | 159.3 (4.8%) | 158.0 (0.8%) | 333.4 111.0% | 315.9 (5.2%) | 274.2 (13.2%) | 389.7 42.1% | 560.7 43.9% |
| Cost of Goods Sold (COGS) | 21.3 | 21.7 | 57.4 | 101.8 | 134.1 | 131.9 | 134.0 | 150.8 | 168.2 | 161.2 | 161.7 | 195.5 |
% margin | 17.4 44.9% | 7.9 26.8% | 46.7 44.8% | 187.4 64.8% | 33.3 19.9% | 27.5 17.2% | 24.0 15.2% | 182.6 54.8% | 147.7 46.8% | 113.0 41.2% | 228.0 58.5% | 365.2 65.1% |
| Operating Expenses | 14.2 | 3.6 | 15.2 | 27.9 | 19.3 | 23.6 | 32.0 | 21.5 | 31.6 | 27.9 | 29.7 | 39.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 2.0 | 3.6 | 15.3 | 29.8 | 21.7 | 26.2 | 34.5 | 23.4 | 33.9 | 30.2 | 32.1 | 39.0 |
% margin | 3.4 8.7% | 4.4 14.8% | 30.1 28.9% | 158.4 54.8% | 14.0 8.4% | 3.8 2.4% | (8.0) (5.0%) | 161.1 48.3% | 116.1 36.7% | 92.4 33.7% | 198.4 50.9% | 328.8 58.6% |
| Interest Income | 8.0 | 0.4 | 0.4 | 0.1 | 0.1 | 0.4 | 1.8 | 1.5 | 0.4 | 0.3 | 3.8 | 9.5 |
| Interest Expense | 0.0 | 0.7 | 0.3 | 9.5 | 24.7 | 27.4 | 36.6 | 32.4 | 21.7 | 19.8 | 30.0 | 40.5 |
| Pre-tax Income | (4.9) | 2.8 | 25.3 | 129.7 | (1.4) | (20.4) | (50.9) | 111.8 | 92.6 | 71.9 | 172.4 | 307.4 |
% effective tax rate | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% | 0.0 0.0% |
% margin | (4.9) (12.5%) | 2.8 9.6% | 25.3 24.3% | 129.7 44.8% | (1.4) (0.9%) | (20.4) (12.8%) | (50.9) (32.2%) | 111.8 33.5% | 92.6 29.3% | 71.9 26.2% | 172.4 44.2% | 307.4 54.8% |
| EPS | (0.09) | 0.05 | 0.45 | 2.29 | (0.03) | (0.38) | (0.93) | 2.08 | 1.86 | 1.79 | 4.31 | 7.63 |
| Diluted EPS | (0.09) | 0.05 | 0.45 | 2.29 | (0.03) | (0.38) | (0.93) | 2.07 | 1.86 | 1.78 | 4.29 | 7.60 |
% margin | 9.7 25.2% | 11.0 37.2% | 45.6 43.8% | 202.1 69.9% | 79.1 47.2% | 69.2 43.4% | 57.2 36.2% | 216.1 64.8% | 197.8 62.6% | 151.6 55.3% | 261.8 67.2% | 397.5 70.9% |
FAQ
What is the Dorian LPG Ltd. (LPG) revenue?
The Dorian LPG Ltd. (LPG) revenue is $560.7M, reflecting a year-over-year (YoY) growth of +43.9% YoY.
What is the Dorian LPG Ltd. (LPG) Net Income?
The Dorian LPG Ltd. (LPG) Net Income is $307.4M, showcasing a YoY growth of +78.3% YoY.
What is Dorian LPG Ltd. (LPG) net debt?
What is the Dorian LPG Ltd. (LPG) Free Cash Flow (FCF)?
The Dorian LPG Ltd. (LPG) Free Cash Flow (FCF) stands at $355.2M, accounting for a 63.3% margin.