| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | 2 | — | — | — | — |
| Sell | 3 | 1 | 1 | — | — | 6 | — | — | 1 | 1 | 1 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.97 |
—
—
—
|
| 2025 | 1.96 |
—
—
—
—
|
| 2024 | 1.95 |
—
—
—
—
|
| 2023 | 1.94 |
—
—
—
—
|
| 2022 | 1.93 |
—
—
—
—
|
| 2021 | 1.92 |
—
—
—
—
|
| 2020 | 1.91 |
—
—
—
—
|
| 2019 | 1.90 |
—
—
—
—
|
| 2018 | 1.89 |
—
—
—
—
|
| 2017 | 1.88 |
—
—
—
—
|
| 2016 | 1.87 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 32.92 | 38.49 | 36.67 | 24.23 |
| Receivables | 117.89 | 121.01 | 117.81 | 79.30 |
| Inventory | 112.57 | 106.95 | 127.70 | 142.89 |
| Other | 272.79 | 231.14 | 244.91 | 198.91 |
| 601.44 | 557.77 | 602.93 | 499.23 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 145.36 | 133.27 | 175.57 | 135.53 |
| ST’ Debt | 240.65 | 200.90 | 332.62 | 246.97 |
| Other | 277.25 | 278.61 | 280.79 | 220.81 |
| 696.88 | 649.02 | 836.45 | 647.09 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 490.40 | 243.55 | — | — |
—
|
| ’25 | 494.28 | 236.19 | 164.73 | 394.16 |
1,289.36
|
| ’24 | 433.47 | 211.71 | 136.93 | 370.88 |
1,152.99
|
| ’23 | 462.42 | 237.86 | 141.48 | 355.71 |
1,197.48
|
| ’22 | 350.30 | 194.96 | 116.84 | 375.25 |
1,037.35
|
| ’21 | 315.95 | 148.92 | 101.45 | 294.09 |
860.40
|
| ’20 | 285.15 | 134.97 | 93.28 | 260.27 |
773.68
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 116.13 | 109.72 | — | — |
—
|
| ’25 | 179.61 | 102.16 | (15.92) | 3.27 |
269.12
|
| ’24 | 125.04 | 121.04 | (26.38) | (19.41) |
200.28
|
| ’23 | 176.86 | 120.99 | 3.65 | (21.55) |
279.95
|
| ’22 | 141.04 | 55.53 | (30.60) | (18.29) |
147.67
|
| ’21 | 137.07 | 57.22 | (12.56) | (21.37) |
160.35
|
| ’20 | 104.66 | 57.39 | (11.25) | (5.48) |
145.32
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2.47 | (11.57) | — | — |
—
|
| ’25 | 77.43 | (18.32) | (125.91) | (130.97) |
(197.77)
|
| ’24 | 42.82 | 4.33 | (121.71) | (119.55) |
(194.12)
|
| ’23 | 105.60 | 47.40 | (94.23) | (106.15) |
(47.40)
|
| ’22 | 72.52 | (43.65) | (114.75) | (105.05) |
(190.93)
|
| ’21 | 73.32 | (6.92) | (94.35) | (105.60) |
(133.54)
|
| ’20 | 3.29 | 36.86 | (82.52) | (85.06) |
(127.43)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2.33 | 0.01 | — | — |
—
|
| ’25 | 2.18 | (0.06) | (0.73) | 1.39 |
2.77
|
| ’24 | 1.69 | (0.07) | (0.71) | 1.12 |
2.03
|
| ’23 | 2.01 | 0.03 | (0.65) | 1.21 |
2.59
|
| ’22 | 1.80 | 0.05 | (0.56) | 1.36 |
2.54
|
| ’21 | 1.94 | (0.02) | (0.67) | 1.31 |
2.56
|
| ’20 | 1.56 | (0.16) | (0.59) | 1.70 |
2.51
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 42.37 | 35.72 | 34.82 | 38.03 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 57.63 | 52.39 | 44.25 | 49.63 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,258 | 1,380 | 1,452 | 1,619 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.82 | 0.87 | 0.79 | 0.80 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,037.35 | 1,197.48 | 1,152.99 | 1,289.36 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 58.58% | 58.26% | 64.23% | 69.32% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 115.43 | 126.23 | 109.94 | 154.68 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.13% | 10.54% | 9.54% | 12.00% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 86.30 | 93.87 | 78.87 | 113.32 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 132.58 | 143.22 | 158.06 | 189.75 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30.57 | 33.07 | 29.71 | 31.55 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 2.54 | 2.59 | 2.03 | 2.77 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.35 | 7.73 | 5.16 | 6.59 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (9.98) | (9.04) | (10.16) | (11.43) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5.63) | (1.31) | (5.00) | (4.84) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 34.64 | 35.45 | 35.70 | 36.10 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 33.93 | 36.21 | 38.81 | 40.86 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 18.22 | 15.26 | 19.49 | 16.81 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.58 | 1.20 | 1.33 | 1.48 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.39 | 1.12 | 1.11 | 1.29 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.09 | 2.56 | 2.93 | 3.47 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (16.78) | (64.77) | (17.40) | (22.64) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 147.67 | 279.95 | 200.28 | 269.12 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (338.60) | (327.35) | (394.40) | (466.89) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (190.93) | (47.40) | (194.12) | (197.77) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (154.52) | (95.44) | (91.24) | (233.51) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,595.06 | 1,666.08 | 1,880.25 | 2,604.82 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,565.79 | 1,633.16 | 1,841.76 | 2,568.15 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,175.44 | 1,283.84 | 1,385.37 | 1,475.08 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.96% | 1.95% | 1.56% | 1.99% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.82% | 3.96% | 3.70% | 4.34% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.18% | 7.63% | 5.91% | 7.92% | — | — | — |
ROE
|
Northwest Natural Gas (NWN), a 165-year-old regulated utility serving the Pacific Northwest, stands out as a defensive income play amid energy market volatility. Revenue has surged 73% since 2016 to $1.15 billion, driven by customer growth, rate hikes, and 2022’s global energy crunch, with analysts eyeing 14% growth to $1.315 billion in 2025. EPS has been bumpy but is forecast to rebound sharply to $2.73 next year and $3.21 by 2027, supported by steady gross margins around 60% and operational scaling, even as employee headcount doubled.
Yet heavy infrastructure spending—capex doubling to $394 million—has crushed free cash flow into negative territory, swelled debt 144% to $1.88 billion, and correlated with stock stagnation around recent lows, despite book value growth. Valuation looks compelling at 19x trailing PE, 1.1x P/B, and 1.3x P/S (versus pricier peers), trading at a 6% discount to average targets, but insider selling (over $4.5 million, no buys) flashes caution amid regulatory battles and energy transition risks.
For dividend hunters eyeing NWN’s 68-year payout streak and 4-5% yield, it’s a potential buy-on-dips hold with 10-15% total return upside if forecasts pan out and FCF inflects. Watch capex guidance and insider moves—full analysis dives deeper into the numbers.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.