XNYSCMRE
Market cap1.47bUSD
Jan 17, Last price
12.29USD
1D
-0.41%
1Q
-14.53%
Jan 2017
119.46%
IPO
4.60%
Name
Costamare Inc
Chart & Performance
Profile
Costamare Inc. owns and charters containerships to liner companies worldwide. As of March 18, 2022, it had a fleet of 76 containerships with a total capacity of approximately 557,400 twenty-foot equivalent units and 45 dry bulk vessels with a total capacity of approximately 2,435,500 DWT. The company was founded in 1974 and is based in Monaco.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,511,406 35.69% | 1,113,859 40.35% | |||||||
Cost of revenue | 1,155,455 | 532,731 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 355,951 | 581,128 | |||||||
NOPBT Margin | 23.55% | 52.17% | |||||||
Operating Taxes | (166,196) | ||||||||
Tax Rate | |||||||||
NOPAT | 355,951 | 747,324 | |||||||
Net income | 385,749 -30.49% | 554,955 27.54% | |||||||
Dividends | (71,867) | (119,548) | |||||||
Dividend yield | 5.74% | 10.48% | |||||||
Proceeds from repurchase of equity | (43,837) | (56,345) | |||||||
BB yield | 3.50% | 4.94% | |||||||
Debt | |||||||||
Debt current | 510,704 | 320,114 | |||||||
Long-term debt | 2,438,750 | 2,264,507 | |||||||
Deferred revenue | 27,352 | 34,540 | |||||||
Other long-term liabilities | 20,378 | 13,655 | |||||||
Net debt | 1,947,348 | 1,725,587 | |||||||
Cash flow | |||||||||
Cash from operating activities | 331,368 | 581,593 | |||||||
CAPEX | (282,326) | (61,895) | |||||||
Cash from investing activities | 79,093 | 42,488 | |||||||
Cash from financing activities | (396,815) | (166,051) | |||||||
FCF | 78,908 | 921,958 | |||||||
Balance | |||||||||
Cash | 790,398 | 838,063 | |||||||
Long term investments | 211,708 | 20,971 | |||||||
Excess cash | 926,536 | 803,341 | |||||||
Stockholders' equity | 1,124,190 | 800,065 | |||||||
Invested Capital | 4,208,420 | 3,993,188 | |||||||
ROIC | 8.68% | 18.54% | |||||||
ROCE | 6.93% | 12.12% | |||||||
EV | |||||||||
Common stock shares outstanding | 120,299 | 122,964 | |||||||
Price | 10.41 12.18% | 9.28 -26.64% | |||||||
Market cap | 1,252,314 9.75% | 1,141,109 -26.70% | |||||||
EV | 3,256,520 | 2,870,183 | |||||||
EBITDA | 522,094 | 747,324 | |||||||
EV/EBITDA | 6.24 | 3.84 | |||||||
Interest | 162,951 | 122,233 | |||||||
Interest/NOPBT | 45.78% | 21.03% |