XHKG2343
Market cap1.07bUSD
Dec 23, Last price
1.63HKD
1D
4.49%
1Q
-24.54%
Jan 2017
30.40%
Name
Pacific Basin Shipping Ltd
Chart & Performance
Profile
Pacific Basin Shipping Limited, an investment holding company, provides dry bulk shipping services worldwide. It also offers shipping consulting, ocean shipping, crewing, secretarial, and agency and ship management services; and engages in the vessel owning and chartering, and convertible bonds issuing activities. As of February 28, 2022, the company had a fleet of 130 Handysize vessels, and 124 Supramax vessels. Pacific Basin Shipping Limited was founded in 1987 and is headquartered in Wong Chuk Hang, Hong Kong.
Valuation
Title USD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,296,622 -30.02% | 3,281,626 10.40% | 2,972,514 102.08% | |||||||
Cost of revenue | 2,172,416 | 2,557,677 | 2,241,633 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 124,206 | 723,949 | 730,881 | |||||||
NOPBT Margin | 5.41% | 22.06% | 24.59% | |||||||
Operating Taxes | (279) | 641 | 1,538 | |||||||
Tax Rate | 0.09% | 0.21% | ||||||||
NOPAT | 124,485 | 723,308 | 729,343 | |||||||
Net income | 109,379 -84.42% | 701,856 -16.92% | 844,810 -505.71% | |||||||
Dividends | (217,861) | (716,196) | (86,473) | |||||||
Dividend yield | 1.57% | 4.96% | 0.56% | |||||||
Proceeds from repurchase of equity | (4,822) | 195,325 | 384,671 | |||||||
BB yield | 0.03% | -1.35% | -2.48% | |||||||
Debt | ||||||||||
Debt current | 85,510 | 157,707 | 97,952 | |||||||
Long-term debt | 346,594 | 374,094 | 584,479 | |||||||
Deferred revenue | 17 | |||||||||
Other long-term liabilities | 791 | (280,803) | (524,050) | |||||||
Net debt | 166,921 | 82,058 | 222,761 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 353,400 | 935,317 | 850,422 | |||||||
CAPEX | (252,072) | (84,718) | (224,483) | |||||||
Cash from investing activities | (61,166) | 63,179 | (334,001) | |||||||
Cash from financing activities | (389,728) | (949,128) | (433,027) | |||||||
FCF | 153,362 | 816,687 | 487,580 | |||||||
Balance | ||||||||||
Cash | 261,399 | 443,825 | 459,670 | |||||||
Long term investments | 3,784 | 5,918 | ||||||||
Excess cash | 150,352 | 285,662 | 311,044 | |||||||
Stockholders' equity | 589,985 | 758,089 | 792,411 | |||||||
Invested Capital | 2,014,620 | 2,093,883 | 1,650,013 | |||||||
ROIC | 6.06% | 38.64% | 51.17% | |||||||
ROCE | 5.74% | 30.42% | 29.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,413,553 | 5,468,220 | 5,419,706 | |||||||
Price | 2.57 -2.65% | 2.64 -7.69% | 2.86 100.00% | |||||||
Market cap | 13,912,831 -3.62% | 14,436,101 -6.87% | 15,500,359 131.48% | |||||||
EV | 14,079,752 | 14,576,338 | 15,777,618 | |||||||
EBITDA | 339,218 | 922,504 | 883,076 | |||||||
EV/EBITDA | 41.51 | 15.80 | 17.87 | |||||||
Interest | 24,408 | 23,609 | 28,202 | |||||||
Interest/NOPBT | 19.65% | 3.26% | 3.86% |