COMP <GO>
CDLR vs LPG // REVENUE GROWTH (YOY)
Cadeler A/S (each representing four (4) ) (NYSE) VS. Dorian LPG Ltd. (NYSE) • 15-METRIC TALLY: CDLR 2
— LPG 1
■ METRIC PARITY
LAST: $26.69 (+3.49%) • MKT CAP: $2.58B
revenue-growth
—
LAST: $54.68 (+1.28%) • MKT CAP: $2.34B
revenue-growth
36.30%
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CDLR VS. LPG)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CDLR | LPG | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | 13.80% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 11.7x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 8.98% | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | 43.60% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | 40.20% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) ACTIVE | — | 36.30% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 4.49% | -4.49 | LPG | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 3.12 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | — | 9/9 | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 78.2 | 50.4 | +27.84 | CDLR | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 10.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $2.58B | $2.34B | $236.0M | CDLR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CDLR REV | LPG REV | CDLR GROSS % | LPG GROSS % | CDLR FCF | LPG FCF |
|---|---|---|---|---|---|---|
| FY 2025 | — | $481.5M | — | — | — | $210.1M |
| FY 2024 | — | $353.3M | — | — | — | $173.0M |
| FY 2023 | — | $560.7M | — | — | — | $388.4M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CDLR // BETA —
LPG // BETA —