Dorian LPG

LPG · NYSE · Energy · Financials, fiscal 2017 to 2026

LPG · Last close · October 26, 2026

$55.18

Dorian LPG's revenue rose 36.3% to $482 million in fiscal 2026. Its operating margin was 43.6%, up from 31.9% a year earlier. It paid out $112 million in dividends and buybacks. The diluted share count rose 0.9%.

DORIAN LPG LTD. Latest fiscal year ended March 31, 2026 10-K filed May 27, 2026 · 0001596993-26-000025 Updated October 21, 2026

Revenue

$482M

36.3%

Operating margin

43.6%

11.8 pts

Net income

$194M

114.8%

Free cash flow

—

Return on capital

12.5%

5.7 pts

Market cap

$2.4B

Oct 26 close

P/E

7.3x

On $7.55 EPS, 4 qtrs

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on capital is after-tax operating income as a share of the money invested in the business: debt plus equity, minus cash. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2020 to 2026, earnings per share grew 14.0% a year and net income 9.6% a year, as buybacks cut the share count by 21%.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow

US$ billions. Cash from operations minus capital expenditure; negative years in red.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value Dorian LPG yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from Dorian LPG's 10-K (or, for net cash and shares, its latest 10-Q) and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

Value per share on three example scenarios, from Dorian LPG's cash from operations minus depreciation in fiscal 2026 (free cash flow before spending to grow, as its free cash flow was not available) of $138M, net cash of −$233M at March 31, 2026 and 43 million diluted shares, from its filings. The scenarios are fitted to Dorian LPG: the base scenario's growth in years 1 to 5 is its revenue growth over the last 3 years, 7.3% a year; the cautious and optimistic ones are lower and higher, and growth in years 6 to 10 is halfway to the long-run rate. The base scenario's discount rate is 13%: 11% for a cyclical or higher-risk business (Oil & Gas Storage & Transportation), plus 1 point as a smaller company, worth $2.4B, plus 1 point for unsteady results (revenue fell in two of the last five years); the cautious and optimistic ones use a point more and a point less. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

From the filings

Starting free cash flow, US$ millions Cash from operations minus depreciation in fiscal 2026: a rough guide to cash flow before spending to grow, for a company building heavily.

Net cash, US$ millions

Cash and short-term investments minus debt and finance leases at March 31, 2026. Negative means net debt.

Diluted shares, millions

Weighted-average diluted shares in fiscal 2026.

Your assumptions

Start from

Fitted to Dorian LPG's own revenue growth, as above. Cautious: growth of 3.5% then 3% a year, 2% after year 10, a 14% discount rate. Base: growth of 7.5% then 5% a year, 2.5% after year 10, a 13% discount rate. Optimistic: growth of 11% then 7% a year, 3% after year 10, a 12% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $55.18
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

Careful. Dorian LPG's P/E today, 7.3×, is less than half the example multiple. A gap that wide usually means one of two things: its latest earnings include large one-off items, such as a tax benefit or a gain on a sale, or investors expect its earnings to fall. Either way the examples can mislead, so they aren't set against the share price. Check the earnings in its latest filings before using them.

Value per share on three example scenarios, from Dorian LPG's earnings per share of $7.55 (over the last four quarters). Each grows earnings for a year at the cash flow scenarios' rates and applies a multiple to next year's earnings: 17.2×, the middle of Dorian LPG's own P/E today, its peers' median and its sector's median (the Energy median) for the base scenario, 20% less and more for the cautious and optimistic ones. The price is brought back a year at 14%, 13% and 12%. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

Earnings per share, US$

Diluted earnings per share over the four quarters to June 30, 2026, from the 10-Qs and 10-K.

P/E multiple

P/E today is the last close divided by the latest earnings per share, the four quarters' where available. Peers: International Seaways, Antero Midstream, DT Midstream.

Earnings growth in the years ahead (% a year) Starts at Dorian LPG's revenue growth over the last 3 years, 7.3% a year, as the base scenario does.

Earnings per share in the years ahead, US$

Year 1Year 2Year 3Year 4Year 5

Type your own estimate for any year; the years after it carry on at the growth rate.

Apply the multiple to earnings

A multiple on a future year's earnings gives the price then, brought back to today at the discount rate below.

Discount rate (% a year) The yearly return an investor wants for the risk, as in the cash flow model.

Value per share today at this multiple

—

Last close, October 26, 2026: $55.18
Value at this multiple, against the last close: —
Dorian LPG's P/E at the last close: 7.3×

Company	Last close	Earnings per share	P/E today
DT MidstreamDTM	$126.90	$4.57	27.8×
Antero MidstreamAM	$20.79	$0.84	24.8×
Dorian LPGLPG	$55.18	$7.55	7.3×
International SeawaysINSW	$113.75	$15.64	7.3×

How the P/E method works. Value per share is earnings per share times the multiple. On a future year's earnings, that gives the price in that year, which is brought back to today at the discount rate: price ÷ (1 + discount rate) for each year ahead. It is quick and easy to compare across companies, but it ignores debt and cash, and earnings can swing with one-off gains and charges, so a multiple says most about steady, profitable businesses. Like the cash flow model, the result depends entirely on the assumptions you choose. It is not a forecast, a price target or a recommendation.

Balance sheet

Fiscal year end	FY22	FY23	FY24	FY25	FY26
Cash and short-term investments	237	149	294	317	327
Debt incl. finance leases	663	657	605	553	560
Net debt (negative means net cash)	426	509	311	236	233
Net debt to EBITDA	2.7x	1.9x	0.8x	1.3x	0.8x
Debt to equity	0.7x	0.8x	0.6x	0.5x	0.5x
Interest coverage	4.6x	6.3x	8.1x	3.1x	7.2x
Current ratio	3.2x	2.5x	3.6x	3.5x	2.7x
Quick ratio	3.2x	2.5x	3.6x	3.5x	2.6x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, 1 insider bought $409,500 of Dorian LPG shares on the open market, and 8 insiders sold $12.1 million.

Date	Insider	Trade	Shares	Price	Value	Filing
Sep 21, 2026	Oivind LorentzenDirector	Sold	20,000	$56.81	$1.1 million	Form 4
Sep 17, 2026	Christina TanDirector	Sold	10,000	$58.65	$586,500	Form 4
Sep 11, 2026	Marit LundeDirector	Sold	12,104	$54.42	$658,700	Form 4
Sep 10, 2026	Theodore B. YoungChief Financial Officer	Sold	11,919	$54.50	$649,586	Form 4
Sep 10, 2026	Alexander C. HadjipaterasChief Operating Officer	Sold	5,000	$54.13	$270,650	Form 4
Sep 9, 2026	Tim Truels HansenChief Commercial Officer	Sold	50,000	$53.12	$2.7 million	Form 4
Sep 9, 2026	Theodore B. YoungChief Financial Officer	Sold	5,000	$54.01	$270,050	Form 4
Sep 8, 2026	Theodore B. YoungChief Financial Officer	Sold	9,081	$53.25	$483,563	Form 4
Aug 11, 2026	Tim Truels HansenChief Commercial Officer	Sold	25,000	$45.04	$1.1 million	Form 4
Jun 30, 2026	Tim Truels HansenChief Commercial Officer	Sold	20,000	$35.38	$707,600	Form 4
Jun 11, 2026	Christina TanDirector	Sold	5,708	$44.08	$251,609	Form 4
May 22, 2026	Ted KalborgDirector	Sold	15,373	$45.06	$692,707	Form 4

The latest 12 of 18 trades. Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY24	FY25	FY26
Net income is positive	Pass	Pass	Pass
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	Pass	Fail	Pass
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	Pass	Pass	Fail
Current ratio rose	Pass	Fail	Fail
Share count didn't rise	Fail	Fail	Fail
Gross margin rose	—	—	—
Revenue rose relative to assets	Pass	Fail	Pass
F-score	7 of 8	4 of 8	5 of 8
Accruals ratio	−4.6%	−4.6%	−0.9%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put Dorian LPG side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
Dorian LPG	FY26	36.3%	43.6%	—	12.5%	0.8x	5
International Seaways	FY25	−11.4%	41.0%	44.9%	—	0.8x	6	Compare
Antero Midstream	FY25	7.4%	54.2%	—	9.2%	3.6x	7	Compare
DT Midstream	FY25	26.7%	49.4%	35.5%	5.7%	3.8x	7	Compare
Viper Energy	FY25	62.0%	−10.0%	—	−1.3%	4.7x	3	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

10 years of figures

Fiscal year	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	FY26
Income statement
Revenue	167	159	158	333	316	274	390	561	353	482
Revenue growth	−42.1%	−4.8%	−0.8%	111.0%	−5.2%	−13.2%	42.1%	43.9%	−37.0%	36.3%
Gross profit	—	—	—	—	—	—	—	—	—	—
Research and development	—	—	—	—	—	—	—	—	—	—
Operating income	14	4	−8	161	116	92	198	329	113	210
Net income	−1	−20	−51	112	93	72	172	307	90	194
Diluted EPS (US$)	−0.03	−0.38	−0.93	2.07	1.86	1.78	4.29	7.60	2.14	4.54
Diluted shares (millions)	54	54	54	54	50	40	40	40	42	43
Cash flow
Cash from operations	52	57	9	169	171	119	224	388	173	210
Capital expenditure	2	0	4	20	10	23	69	—	—	—
Free cash flow	50	57	5	149	161	96	155	—	—	—
Dividends paid	0	0	0	0	0	80	221	162	156	105
Share buybacks	13	1	1	51	126	21	2	4	6	7
Acquisitions	0	0	0	0	0	0	0	0	0	0
Stock-based compensation	4	5	6	3	3	3	4	8	10	11
Balance sheet at fiscal year end
Cash and short-term investments	17	104	31	63	79	237	149	294	317	327
Debt incl. finance leases	750	759	696	635	592	663	657	605	553	560
Total assets	1,746	1,736	1,625	1,672	1,582	1,607	1,709	1,838	1,779	1,872
Total liabilities	770	777	713	695	635	687	835	814	733	733
Shareholders' equity	976	959	913	977	947	920	874	1,024	1,046	1,139
Margins and ratios
Gross margin	—	—	—	—	—	—	—	—	—	—
Operating margin	8.4%	2.4%	−5.0%	48.3%	36.8%	33.7%	50.9%	58.6%	31.9%	43.6%
Net margin	−0.9%	−12.8%	−32.2%	33.5%	29.3%	26.2%	44.2%	54.8%	25.5%	40.2%
Free cash flow margin	30.0%	35.7%	3.1%	44.7%	51.0%	34.8%	39.8%	—	—	—
Return on capital	0.6%	0.2%	−0.4%	8.1%	6.1%	5.2%	11.5%	19.1%	6.8%	12.5%
Return on equity	−0.1%	−2.1%	−5.4%	11.8%	9.6%	7.7%	19.2%	32.4%	8.7%	17.7%
Return on assets	−0.1%	−1.2%	−3.0%	6.8%	5.7%	4.5%	10.4%	17.3%	5.0%	10.6%
Net debt to EBITDA	9.3x	9.5x	11.6x	2.5x	2.8x	2.7x	1.9x	0.8x	1.3x	0.8x

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: Dorian LPG's Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Dorian LPG.