XNASCCEC
Market cap979mUSD
Dec 20, Last price
18.49USD
1D
0.49%
1Q
5.78%
Jan 2017
-16.94%
IPO
-90.05%
Name
Capital Product Partners LP
Chart & Performance
Profile
Capital Product Partners L.P., a shipping company, provides marine transportation services in Greece. Its vessels transport a range of cargoes, including liquefied natural gas, containerized goods, and dry bulk cargo under short-term voyage charters, and medium to long-term time charters. As of April 27, 2022, the company owned 21 vessels, including 11 Neo-Panamax container vessels, three Panamax container vessels, one cape-size bulk carrier, and six LNG carriers. Capital GP L.L.C. serves as the general partner of the company. The company was incorporated in 2007 and is headquartered in Piraeus, Greece.
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 | 360,586 20.57% | 299,071 61.95% | 184,665 31.09% | |||||||
Cost of revenue | 198,253 | 163,649 | 113,417 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 162,333 | 135,422 | 71,248 | |||||||
NOPBT Margin | 45.02% | 45.28% | 38.58% | |||||||
Operating Taxes | 1,609 | (47,275) | 20,376 | |||||||
Tax Rate | 0.99% | 28.60% | ||||||||
NOPAT | 160,724 | 182,697 | 50,872 | |||||||
Net income | 47,208 -72.66% | 172,696 121.97% | 77,802 465.38% | |||||||
Dividends | (12,033) | (11,946) | (7,473) | |||||||
Dividend yield | 4.00% | 4.53% | 2.53% | |||||||
Proceeds from repurchase of equity | 41,705 | (5,911) | 199,767 | |||||||
BB yield | -13.87% | 2.24% | -67.60% | |||||||
Debt | ||||||||||
Debt current | 103,116 | 73,213 | 97,879 | |||||||
Long-term debt | 2,879,678 | 2,026,648 | 1,211,095 | |||||||
Deferred revenue | 13,534 | |||||||||
Other long-term liabilities | 95,723 | 23,893 | 17,810 | |||||||
Net debt | 2,778,651 | 1,945,013 | 1,277,987 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 189,375 | 172,568 | 111,164 | |||||||
CAPEX | (467,632) | (141,233) | (368,096) | |||||||
Cash from investing activities | (447,092) | (14,109) | (175,065) | |||||||
Cash from financing activities | 307,012 | (35,091) | 40,552 | |||||||
FCF | (864,064) | 182,585 | (1,018,716) | |||||||
Balance | ||||||||||
Cash | 192,422 | 144,635 | 20,373 | |||||||
Long term investments | 11,721 | 10,213 | 10,614 | |||||||
Excess cash | 186,114 | 139,894 | 21,754 | |||||||
Stockholders' equity | 1,186,232 | 642,253 | 529,963 | |||||||
Invested Capital | 2,886,905 | 1,811,503 | 1,305,030 | |||||||
ROIC | 6.84% | 11.72% | 4.95% | |||||||
ROCE | 5.31% | 6.94% | 3.85% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,182 | 19,325 | 18,342 | |||||||
Price | 14.20 4.03% | 13.65 -15.27% | 16.11 98.40% | |||||||
Market cap | 300,791 14.03% | 263,787 -10.73% | 295,496 100.02% | |||||||
EV | 3,092,327 | 2,221,214 | 1,583,949 | |||||||
EBITDA | 246,532 | 216,704 | 125,470 | |||||||
EV/EBITDA | 12.54 | 10.25 | 12.62 | |||||||
Interest | 104,858 | 55,421 | 20,129 | |||||||
Interest/NOPBT | 64.59% | 40.92% | 28.25% |