COMP <GO>
DAC vs LPG // REVENUE GROWTH (YOY)
Danaos Corporation (NYSE) VS. Dorian LPG Ltd. (NYSE) • 15-METRIC TALLY: DAC 6
— LPG 6
▲ REVENUE GROWTH (YOY) LEADER: LPG
LAST: $158.86 (+0.05%) • MKT CAP: $2.89B
revenue-growth
2.80%
LAST: $54.68 (+1.28%) • MKT CAP: $2.34B
revenue-growth
36.30%
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (DAC VS. LPG)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | DAC | LPG | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 10.90% | 13.80% | -2.90 | LPG | /roic <GO> |
| EV/EBITDA & P/E Valuation | 5.5x | 11.7x | -6.20 | DAC | /valuation <GO> |
| Free Cash Flow Yield | 22.30% | 8.98% | +13.32 | DAC | /fcf-yield <GO> |
| Operating Margin | 47.80% | 43.60% | +4.20 | DAC | /operating-margins <GO> |
| Net Profit Margin | 47.40% | 40.20% | +7.20 | DAC | /net-margins <GO> |
| Revenue Growth (YoY) ACTIVE | 2.80% | 36.30% | -33.50 | LPG | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 2.20% | 4.49% | -2.29 | LPG | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.95 | 3.12 | -0.17 | LPG | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 9/9 | -2.00 | LPG | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 50.1 | 51.4 | -1.30 | LPG | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 5.4x | 10.2x | -4.80 | DAC | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $2.89B | $2.34B | $552.4M | DAC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | DAC REV | LPG REV | DAC GROSS % | LPG GROSS % | DAC FCF | LPG FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $1.04B | $481.5M | — | — | $644.8M | $210.1M |
| FY 2024 | $1.01B | $353.3M | — | — | $621.8M | $173.0M |
| FY 2023 | $973.6M | $560.7M | — | — | $576.3M | $388.4M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
DAC // BETA —
LPG // BETA —