Northwestern Energy Group Inc (NWE)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 1,199 | 1,372 | 1,478 | 1,422 | 1,514 | 1,611 | 1,691 | 1,746 |
| Operating profit | $m | 326 | 319 | ||||||
| Net profit | $m | 155 | 187 | 183 | 194 | 224 | 181 | 171 | 231 |
| EPS reported | $ | 2.94 | 2.77 | ||||||
| Operating cashflow per share | $ | 6.43 | 6.76 | ||||||
| Capex per share | $ | 8.54 | 9.89 | ||||||
| FCF per share | $ | -2.12 | -3.12 | ||||||
| Free cash flow | $m | -130 | -192 | ||||||
| Net debt | $m | 3,427 | 3,591 | ||||||
| Book value equity | $m | 2,886 | 2,895 | ||||||
| Book value per share | $ | 47.01 | 47.07 | ||||||
| Number of shares | m | 61.38 | 61.51 | ||||||
| DPS (TTM paid) | $ | 2.64 | 2.67 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 21.95 | 24.85 | ||||||
| P/B LTM | x | 1.37 | 1.37 | ||||||
| P/S LTM | x | 2.46 | 2.34 | ||||||
| P/FCF LTM | x | -30.47 | -20.62 | ||||||
| EV/EBITDA LTM | x | 12.58 | 12.46 | ||||||
| EV/Sales LTM | x | 4.59 | 4.74 | ||||||
| Earnings Yield LTM | % | +4.56% | +4.02% | ||||||
| FCF Yield | % | -3.28% | -4.85% | ||||||
| Quality | |||||||||
| ROE | % | +6.28% | +5.92% | ||||||
| ROIC | % | +3.92% | +3.85% | ||||||
| Operating margin | % | +20.23% | +18.84% | ||||||
| Gross margin | % | +82.31% | +66.49% | ||||||
| FCF/Sales | % | -8.07% | -11.36% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -19.45% | -24.11% | ||||||
| Sales Growth YoY | % | +6.38% | +11.72% | ||||||
| Net Income Growth YoY | % | -19.20% | -23.53% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | +0.77% | -1.44% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +4.07% | +3.70% | ||||||
| Dividend Growth | % | +1.54% | +2.69% | ||||||
| Payout Ratio | % | +89.43% | +95.35% | ||||||
| FCF/Debt | x | -0.04 | -0.05 | ||||||
| Net Debt/EBITDA | x | 5.84 | 6.06 | ||||||
| EBIT/Net interest | x | 2.17 | 2.02 | ||||||
| Net debt/market cap | % | +86.73% | +81.20% | ||||||
| Net debt/Equity | x | 1.19 | 1.24 | ||||||
| Gross debt/equity | x | 1.19 | 1.24 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
NorthWestern Corporation, which conducts business under the name NorthWestern Energy, supplies electricity and natural gas to residential, commercial, and diverse industrial clients. The company organizes its operations into two primary divisions: Electric and Natural Gas. In its Electric segment, NorthWestern Energy is responsible for generating, procuring, transmitting, and distributing electrical power. For its Natural Gas segment, the firm undertakes the production, purchase, storage, transmission, and delivery of natural gas, additionally holding local government authorizations to provide gas services in various communities. The company's extensive infrastructure in Montana encompasses 6,819 miles of electric transmission lines, 18,177 miles of electric distribution lines, and roughly 400 transmission and distribution substations. Its natural gas network in Montana features 2,166 miles of transmission lines, 4,945 miles of distribution lines, and approximately 138 city gate stations. Furthermore, in South Dakota, NorthWestern Energy manages 1,308 miles of electric transmission and 2,320 miles of electric distribution lines. Its natural gas facilities in South Dakota include 55 miles of transmission lines, while a combined 2,517 miles of natural gas distribution lines serve both South Dakota and Nebraska. Collectively, NorthWestern Energy caters to approximately 753,600 customers situated across Montana, South Dakota, Nebraska, and Yellowstone National Park. The corporation was founded in 1923 and is based in Sioux Falls, South Dakota.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Northwestern Energy Group Inc (NWE)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
NorthWestern Corporation, which conducts business under the name NorthWestern Energy, supplies electricity and natural gas to residential, commercial, and diverse industrial clients. The company organizes its operations into two primary divisions: Electric and Natural Gas. In its Electric segment, NorthWestern Energy is responsible for generating, procuring, transmitting, and distributing electrical power. For its Natural Gas segment, the firm undertakes the production, purchase, storage, transmission, and delivery of natural gas, additionally holding local government authorizations to provide gas services in various communities. The company's extensive infrastructure in Montana encompasses 6,819 miles of electric transmission lines, 18,177 miles of electric distribution lines, and roughly 400 transmission and distribution substations. Its natural gas network in Montana features 2,166 miles of transmission lines, 4,945 miles of distribution lines, and approximately 138 city gate stations. Furthermore, in South Dakota, NorthWestern Energy manages 1,308 miles of electric transmission and 2,320 miles of electric distribution lines. Its natural gas facilities in South Dakota include 55 miles of transmission lines, while a combined 2,517 miles of natural gas distribution lines serve both South Dakota and Nebraska. Collectively, NorthWestern Energy caters to approximately 753,600 customers situated across Montana, South Dakota, Nebraska, and Yellowstone National Park. The corporation was founded in 1923 and is based in Sioux Falls, South Dakota.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free