NWN · Northwest Natural Holding Co
$51.17
-0.75 (-1.44%)
At close · Jul 29
Market Cap
$2.18B
Shares
42.08M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.29B
+11.8%
FY2025
Net Income
$113.32M
+43.7%
FY2025
Operating Margin
21.79%
+5.2pp
FY2025
Diluted EPS
$2.77
+36.5%
FY2025
Operating Cash Flow
$269.12M
+34.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $1.29B | $1.29B | $1.15B | $1.2B | $1.04B | $860.4M | $773.68M | $746.37M | $706.14M | $755.04M | $668.17M | |
| — | — | $600K | $600K | $600K | $17.19M | $17.55M | $18.44M | $11.37M | — | — | — | |
| — | $169.14M | $165.51M | $137.9M | $125.58M | $116.71M | $113.53M | $103.68M | $91.5M | $85.16M | $81.05M | $77.6M | |
| — | $996.08M | $1.01B | $961.85M | $1.01B | $869.88M | $697.28M | $625.33M | $602.9M | $573.98M | $604.14M | $517.46M | |
| — | $289.41M | $280.89M | $191.14M | $184.94M | $167.48M | $163.12M | $148.35M | $143.47M | $132.16M | $150.9M | $150.72M | |
| — | — | 21.79% | 16.58% | 15.44% | 16.14% | 18.96% | 19.17% | 19.22% | 18.72% | 19.99% | 22.56% | |
| — | $458.55M | $446.4M | $329.04M | $310.52M | $284.18M | $276.65M | $252.03M | $234.97M | $217.32M | $231.96M | $228.32M | |
| — | -$672K | -$3.7M | -$1.11M | $17.86M | $1.2M | -$12.56M | -$13.94M | -$22.84M | -$3.6M | -$295K | -$7.15M | |
| — | — | — | — | — | $115.43M | $106.07M | $91.36M | $77.95M | $91.5M | $113.08M | $105.43M | |
| — | $39.37M | $41.36M | $31.07M | $32.36M | $29.13M | $27.41M | $21.08M | $12.64M | $24.19M | $41.01M | $43.01M | |
| — | $122.89M | $113.32M | $78.87M | $93.87M | $86.3M | $78.67M | $76.78M | $61.74M | $64.57M | -$55.62M | $58.9M | |
| — | — | 8.79% | 6.84% | 7.84% | 8.32% | 9.14% | 9.92% | 8.27% | 9.14% | -7.37% | 8.81% | |
| — | $125.12M | $115.47M | $79.02M | $93.1M | $91.42M | $80.16M | $74.61M | $59.56M | $65.82M | -$57.11M | $59.11M | |
| USD/shares | — | — | $2.77 | $2.03 | $2.59 | $2.54 | $2.56 | $2.51 | $2.07 | $2.24 | -$1.94 | $2.13 |
| USD/shares | $2.95 – $3.15 | — | $2.77G | $2.03 | $2.59 | $2.54 | $2.56 | $2.51 | $2.07 | $2.24 | -$1.93 | $2.12 |
| shares | — | — | 40.86M | 38.81M | 36.21M | 33.93M | 30.7M | 30.54M | 29.79M | 28.8M | 28.67M | 27.65M |
| shares | — | — | 40.95M | 38.87M | 36.27M | 33.98M | 30.75M | 30.6M | 29.86M | 28.87M | 28.75M | 27.78M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2016–FY2025: $3.08M in buybacks, $601.73M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.57×
Peer median 3.80×
EV/EBIT
15.84×
Peer median 18.58×
P/E (TTM)
17.78×
Peer median 18.00×
Peer medians compare against the 14 similar-size Utilities - Regulated Gas companies (of 15 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Northwest Natural Gas Company | $1,125,113,000 | $1,100,497,000 | $1,158,623,000 | $1,014,339,000 | $843,057,000 | $758,748,000 | $739,944,000 | $705,571,000 |
| Natural Gas Distribution | $1,096,785,000 | $1,075,688,000 | $1,136,400,000 | $989,752,000 | $816,887,000 | $741,072,000 | $720,528,000 | $680,648,000 |
| NWN Gas Utility | $1,096,785,000 | $1,075,688,000 | $1,136,400,000 | — | — | — | — | — |
| Si Energy Gas Utility | $65,984,000 | $0 | $0 | — | — | — | — | — |
| NWN Water Utility | $65,646,000 | $52,036,000 | $38,852,000 | — | — | — | — | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Alternative Revenue | $62,163,000 | $20,246,000 | $8,198,000 | -$19,605,000 | $14,694,000 | $10,870,000 | -$20,984,000 | $8,989,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Northwest Natural Gas Company | $239,783,000 | $189,727,000 | $185,645,000 | $169,374,000 | $165,233,000 | $147,640,000 | $147,346,000 | $133,099,000 |
| NWN Gas Utility | $219,949,000 | $173,222,000 | $170,591,000 | — | — | — | — | — |
| Si Energy Gas Utility | $26,558,000 | $0 | $0 | — | — | — | — | — |
| NWN Water Utility | $18,906,000 | $9,935,000 | $6,569,000 | — | — | — | — | — |
| Natural Gas Distribution | — | $173,222,000 | $170,591,000 | $152,839,000 | $147,902,000 | $137,724,000 | $135,918,000 | $118,095,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Northwest Natural Gas Company | 21.3% | 17.2% | 16% | 16.7% | 19.6% | 19.5% | 19.9% | 18.9% |
| Natural Gas Distribution | — | 16.1% | 15% | 15.4% | 18.1% | 18.6% | 18.9% | 17.4% |
| NWN Gas Utility | 20.1% | 16.1% | 15% | — | — | — | — | — |
| Si Energy Gas Utility | 40.2% | — | — | — | — | — | — | — |
| NWN Water Utility | 28.8% | 19.1% | 16.9% | — | — | — | — | — |
Key facts
CIK
1733998
CUSIP
66765N105
13F (30d)
88 filings
84 filers
Visit website
Investor relations