Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

BW Offshore Ltd

Energy NO BWO

46.65NOK
0.00(0%)

Last update at 2026-02-05T15:25:00Z

Day Range

46.1046.95
LowHigh

52 Week Range

23.8448.20
LowHigh

Fundamentals

  • Previous Close 46.65
  • Market Cap8453.71M
  • Volume55007
  • P/E Ratio6.25
  • Dividend Yield0.70%
  • EBITDA256.80M
  • Revenue TTM517.70M
  • Revenue Per Share TTM2.86
  • Gross Profit TTM 367.30M
  • Diluted EPS TTM7.47

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Income before tax 127.20M 113.30M 149.70M 46.90M -272.00000M
Minority interest 0.80M 2.80M -0.20000M 0.40M 198.50M
Net income 120.60M 100.40M 129.70M 62.60M -310.00000M
Selling general administrative 28.30M 28.60M 19.40M 8.60M 39.10M
Selling and marketing expenses - - - - -
Gross profit 421.10M 395.70M 565.30M 559.30M 602.30M
Reconciled depreciation 177.90M 187.20M 208.80M 270.00M 284.00M
Ebit 141.20M 162.80M 197.10M 95.30M 124.20M
Ebitda - 350.00M 405.90M 365.30M 408.20M
Depreciation and amortization - 187.20M 208.80M 270.00M 284.00M
Non operating income net other - - - - -
Operating income 141.20M 137.90M 123.60M 169.40M 124.20M
Other operating expenses - 521.30M 636.80M 697.20M 734.20M
Interest expense 38.50M 49.50M 47.40M 48.40M 58.60M
Tax provision 7.40M 15.70M 20.20M -15.30000M 38.00M
Interest income 24.70M 9.20M 24.40M 0.30M 0.50M
Net interest income -10.10000M -39.00000M -43.80000M -53.10000M -60.80000M
Extraordinary items - - - 0.00000M 37.70M
Non recurring - - - - -
Other items - - - - -
Income tax expense - 15.70M 20.20M -15.30000M 38.00M
Total revenue 606.70M 659.20M 774.10M 829.30M 886.30M
Total operating expenses 466.60M 257.80M 428.00M 427.20M 450.20M
Cost of revenue 185.60M 263.50M 208.80M 270.00M 284.00M
Total other income expense net - -24.60000M 26.10M 4.90M -131.40000M
Discontinued operations - - - - 37.70M
Net income from continuing ops 119.80M 97.60M 129.50M 62.20M -310.00000M
Net income applicable to common shares 120.60M 100.40M 129.70M 62.60M -282.20000M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 4045.40M 3953.10M 3498.60M 3009.70M 2586.80M
Intangible assets 53.90M 54.10M 60.60M 71.00M 3.30M
Earning assets - - - - -
Other current assets 0.90M 42.70M 38.50M 206.20M 233.60M
Total liab 2798.80M 2757.80M 2347.50M 1988.30M 1641.80M
Total stockholder equity 1089.80M 1005.60M 938.50M 773.50M 746.50M
Deferred long term liab - - 4.10M 4.50M -
Other current liab - 152.10M 295.40M 290.00M 239.30M
Common stock 92.50M 92.50M 92.50M 92.50M 92.50M
Capital stock 92.50M 92.50M 92.50M 92.50M 92.50M
Retained earnings - - - - -
Other liab - - 686.50M 427.70M 282.30M
Good will 26.50M 28.20M 27.40M 28.70M 0.00000M
Other assets 97.30M 111.60M 114.70M 75.60M 35.00M
Cash 304.90M 360.00M 229.40M 266.70M 133.10M
Cash and equivalents 304.90M 360.00M 229.40M 266.70M 133.10M
Total current liabilities 213.10M 495.10M 600.50M 547.10M 387.80M
Current deferred revenue - - - - -
Net debt - 1207.30M 1042.30M 873.20M 961.60M
Short term debt 0.00000M 245.10M 212.20M 126.40M 123.80M
Short long term debt 57.50M 242.50M 205.30M 120.20M 117.70M
Short long term debt total - 1567.30M 1271.70M 1139.90M 1095.50M
Other stockholder equity -88.10000M 913.10M 1085.40M 1085.40M 654.00M
Property plant equipment 3162.10M 2850.10M 2423.90M 1872.50M 1915.70M
Total current assets 479.20M 518.80M 534.10M 756.10M 401.20M
Long term investments - - - - -
Net tangible assets - - 854.60M 678.30M 743.20M
Short term investments - 1.00M - -3.20000M -16.60000M
Net receivables 133.90M 111.40M 258.60M 250.00M 207.10M
Long term debt 173.90M 290.70M 522.40M 807.40M 957.20M
Inventory 3.70M 3.70M 6.70M 25.70M 34.50M
Accounts payable 13.90M 79.50M 81.20M 108.90M 24.70M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - -239.40000M -404.40000M -31.40000M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - -10.10000M -10.20000M
Accumulated amortization - - - - -
Non currrent assets other - 117.10M 52.90M 5.00M 1.10M
Deferred long term asset charges - - - - -
Non current assets total 3566.20M 3434.30M 2964.50M 2253.60M 2185.60M
Capital lease obligations 1366.70M 1034.10M 544.00M 212.30M 19.80M
Long term debt total 1536.40M 1322.20M 534.40M 815.40M 971.70M
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments -172.00000M -646.90000M -701.80000M 26.10M 26.10M
Change to liabilities - - 270.90M 157.50M -28.50000M
Total cashflows from investing activities -172.00000M -646.90000M -701.80000M -323.00000M -149.60000M
Net borrowings -147.50000M 281.00M 102.20M -5.50000M -232.90000M
Total cash from financing activities -246.10000M 218.90M 7.60M -52.60000M -348.30000M
Change to operating activities - - -28.30000M 33.60M 32.10M
Net income 127.20M 113.30M 149.70M 46.90M -272.00000M
Change in cash -55.20000M 130.70M -43.90000M 134.60M -110.60000M
Begin period cash flow 361.00M 230.30M 274.20M 139.60M 250.20M
End period cash flow 305.80M 361.00M 230.30M 274.20M 139.60M
Total cash from operating activities 362.90M 558.70M 650.30M 510.20M 387.30M
Issuance of capital stock - - 0.00000M 61.60M 0.00000M
Depreciation 177.90M 187.20M 208.80M 270.00M 284.00M
Other cashflows from investing activities 207.90M 157.60M 27.70M 0.30M -65.60000M
Dividends paid 78.60M 25.30M 25.30M 25.30M 54.80M
Change to inventory 0.00000M 3.00M 18.90M 8.80M 18.80M
Change to account receivables - 79.90M 64.50M -93.40000M 5.00M
Sale purchase of stock - - 0.00000M 61.60M -10.00000M
Other cashflows from financing activities -13.60000M -36.80000M -76.50000M -35.20000M -50.60000M
Change to netincome - - -14.20000M 71.10M 357.20M
Capital expenditures 379.90M 804.50M 729.50M 295.40M 84.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 33.80M 266.90M 326.00M 106.50M 27.40M
Stock based compensation 1.50M 2.20M 2.70M 4.50M 1.50M
Other non cash items 20.90M -10.90000M -36.90000M 71.40M 68.20M
Free cash flow -17.00000M -245.80000M -79.20000M 214.80M 303.30M

Peer Comparison

Sector: Energy Industry: Oil & Gas Equipment & Services

Company Change (NOK) Price (NOK) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BWO
BW Offshore Ltd		 - -% 46.65 6.25 5.07 16.33 0.77 3.69 6.38
SUBC
Subsea 7 S.A.		 -3.2 1.31% 241.80 26.17 14.51 10.24 1.76 1.15 6.60
TGS
TGS NOPEC Geophysical Company ASA		 -0.45 0.45% 99.10 34.05 20.12 11.15 1.01 1.54 2.64
AKSO
Aker Solutions ASA		 -0.26 0.74% 34.80 7.55 7.82 0.28 1.76 0.29 3.75
ENH
SED Energy Holdings Plc		 -0.18 2.13% 8.28 14.43 1.53 1.77 19.21 16.18 43.43

Reports Covered

Stock Research & News

View All

Profile

BW Offshore Limited engages in the engineering of offshore production solutions in the Americas, Europe, Africa, Asia, and the Pacific. It operates through Floating Production, Storage, and Offloading (FPSO); and Floating Wind segments. The company builds, owns, and operates FPSO assets for oil and gas industries. It also provides engineering, procurement, construction, and installation services for FPSO vessels and floating offshore wind energy projects. BW Offshore Limited was founded in 1982 and is based in Hamilton, Bermuda.

BW Offshore Ltd

Washington Mall Phase 2, Hamilton, Bermuda, 1189

Key Executives

Name Title Year Born
Mr. Marco Beenen Chief Executive Officer 1970
Mr. Stale Andreassen Chief Financial Officer 1975
Mr. Mike McAreavey Chief Technology Officer 1970
Ms. Ming Yen Yip General Counsel 1978
Mr. Anders S. Platou Chief Strategy Officer 1975
Ms. Mona Rajoo Chief Commercial Officer 1974

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions