Brooge Energy Limited (BROGF) vs KNOT Offshore Partners LP (KNOP)

Brooge Energy Limited and KNOT Offshore Partners LP are both Oil & Gas Midstream companies. KNOT Offshore Partners LP is the larger, with a market value of $337.6M against $284.9M — 1.2× the size. Brooge Energy Limited has negative trailing earnings, so its P/E is not meaningful; KNOT Offshore Partners LP trades at 22.5×. Brooge Energy Limited has the higher net margin (51.8% vs 2.04%) and the lower return on invested capital (0.00% vs 3.03%). Across the 16 metrics below, Brooge Energy Limited leads on 8 and KNOT Offshore Partners LP on 8.

Valuation

Metric BROGF KNOP Oil & Gas Midstream median
P/E n/m 22.50 12.77
P/S n/m 0.90 2.36
P/B n/m 0.64 2.09
Price to free cash flow n/m 2.22 9.71
EV/EBITDA 2.95 5.53 8.30
EV/Sales 2.03 3.01 3.88
Earnings yield 0.00% 4.44% 7.15%
Free cash flow yield 0.00% 44.95% 6.86%

Profitability

Metric BROGF KNOP Oil & Gas Midstream median
Gross margin 71.97% 63.67% 56.58%
Operating margin 0.00% 18.13% 34.18%
Net margin 51.82% 2.04% 22.50%
Free cash flow margin 63.13% 40.24% 13.70%
Return on equity 47.79% 1.46% 14.65%
Return on assets 15.51% 0.48% 5.00%
Return on invested capital 0.00% 3.03% 6.13%

Growth

Metric BROGF KNOP Oil & Gas Midstream median
Revenue growth (TTM) — 12.85% 15.60%
EPS growth (last fiscal year) 6.90% 68.29% (7.86%)
Revenue growth, 5-year CAGR — 5.47% 9.59%
Net income growth, 5-year CAGR 0.00% (22.27%) 0.00%

Health

Metric BROGF KNOP Oil & Gas Midstream median
Debt to equity 1.83 1.45 0.78
Current ratio 0.11 0.34 1.19
Net debt to EBITDA 4.68 4.37 3.42

Dividend

Metric BROGF KNOP Oil & Gas Midstream median
Dividend yield — 2.80% 4.54%
Payout ratio — 0.63 0.76

Size

Metric BROGF KNOP Oil & Gas Midstream median
Market cap 284.93m 337.59m 3.73b

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack