Natural Gas Services Group (NGS) Financials

$36.84

$-1.24 (-3.26%)

As on 10-Sep-2026 16:02EDT

Market cap

$460 Mln

Revenue (TTM)

$189 Mln

P/E Ratio

22

P/B Ratio

1.5

Div. Yield

1.3 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating Revenue	189.42	172.32	156.74	121.17	84.83	72.42
Cost of Revenue	105.68	108.43	100.10	89.00	70.47	70.76
Gross Profit	83.74	63.88	56.64	32.16	14.35	1.66
Operating Expenses	40.03	23.44	23.31	21.71	13.92	14.07
Operating Profit (EBIT)	43.71	40.45	33.33	10.46	0.43	-12.41
Other Income	--	--	--	--	--	0.69
Profit before Tax	27.87	26.53	21.67	6.62	-0.04	-11.79
Provision for Tax	7.40	6.60	4.44	1.87	0.53	-2.60
Profit after Tax (Net Income)	20.48	19.93	17.23	4.75	-0.57	-9.18
Minority Interest	--	--	--	--	--	--
Consolidated Profit	9.89	19.93	17.23	4.75	-0.57	-9.18

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Shareholder's Funds	294.49	274.72	255.06	235.89	230.08	235.91
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	391.22	287.56	220.11	210.12	67.77	50.30
Current Liabilities	31.03	24.51	17.36	32.71	30.40	20.28
Total Liabilities	749.38	586.79	492.53	478.73	328.25	306.49

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Non-Current Assets	652.69	529.66	444.35	402.46	274.10	241.38
Current Assets	65.65	57.12	48.18	76.27	54.15	65.10
Total Assets	783.99	586.79	492.53	478.73	328.25	306.49
Total Debt*	328.00	230.46	170.15	165.26	25.35	0.29
Net Current Assets	--	32.61	30.82	43.56	23.75	44.83

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Cash From Operating Activities	--	62.93	66.46	18.03	27.76	28.29
Cash Flow from Investing Activities	--	-121.30	-71.44	-153.89	-65.08	-25.67
Cash from Financing Activities	--	56.23	4.37	135.23	17.75	-8.61
Net Cash Inflow / Outflow	--	--	--	--	--	-5.98

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Adjusted EPS ($)	1.61	1.57	1.37	0.38	-0.05	-0.70
Cash EPS ($)	--	4.46	3.86	2.43	1.93	1.24
Adjusted Book Value ($)	--	21.64	20.27	19.06	18.84	17.98
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	4.96	5.28	1.46	2.27	2.16
Free Cash Flow per Share ($)	--	-4.61	-0.43	-10.98	-3.06	0.20

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	4.28	4.17	1.45	-0.23	-3.76
ROE (%)	7.20	7.52	7.02	2.04	-0.24	-3.77
ROA (%)	3.07	3.69	3.55	1.18	-0.18	-2.99
EBIT Margin (%)	22.79	23.27	21.43	8.83	0.38	-16.18
Net Margin (%)	10.81	11.56	10.99	3.92	-0.67	-12.56
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Revenue Growth (%)	15.42	0.10	0.29	0.43	0.17	0.06
EBIT Growth (%)	22.85	19.36	213.89	3,213.31	102.76	-294.65
Net Profit Growth (%)	14.27	15.68	262.90	934.27	93.80	-607.91
EPS Growth (%)	12.94	0.15	2.57	9.23	0.93	-6.13
Book Value Growth (%)	8.75	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Price / Earnings	22.02	21.44	19.58	41.93	-245.90	-14.96
Price / Book Value	1.54	1.56	1.32	0.84	0.61	0.58
Dividend Yield (%)	1.33	--	--	--	--	--
EV/EBITDA	9.51	8.57	7.78	9.71	6.62	8.39
Close Price ($)	43.14	33.65	26.80	16.08	11.46	10.47
High Price ($)	44.61	34.49	28.50	16.44	15.00	12.97
Low Price ($)	22.72	16.73	13.70	9.41	9.11	8.00
Market Cap ($ Cr)	460.08	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debt to Equity	--	0.84	0.67	0.70	0.11	0.00
Short term debt to equity ratio	--	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.12	2.33	2.78	2.33	1.78	3.21
Quick Ratio	1.18	1.49	1.74	1.67	1.01	2.26
Interest Coverage	2.82	2.96	2.82	2.62	0.89	-180.32

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debtors to sales (%)	11.63	18.89	17.17	41.86	30.89	30.28
Asset Turnover	0.28	0.32	0.32	0.30	0.27	0.24
Receivable days	--	63.02	90.45	115.95	103.63	85.26
Inventory Days	--	65.18	72.41	92.44	110.76	101.31
Payable days	--	39.95	49.80	49.47	29.22	18.50
Cash Conversion Cycle	--	88.25	113.06	158.92	185.17	168.07

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.