XNASGASS
Market cap179mUSD
Dec 20, Last price
4.88USD
1D
0.21%
1Q
-28.97%
Jan 2017
44.38%
IPO
-64.38%
Name
StealthGas Inc
Chart & Performance
Profile
StealthGas Inc., together with its subsidiaries, provides seaborne transportation services to liquefied petroleum gas (LPG) producers and users internationally. It also provides crude oil and natural gas. The company's carriers carry various petroleum gas products in liquefied form, including propane, butane, butadiene, isopropane, propylene, and vinyl chloride monomer; and refined petroleum products, such as gasoline, diesel, fuel oil, and jet fuel, as well as edible oils and chemicals. As of December 31, 2021, it had a fleet of 44 LPG carriers with a total capacity of 389,426 cubic meters; three medium range product carriers with a total capacity of 140,000 deadweight tons (dwt); and one Aframax crude oil tanker with a total capacity of 115,804 dwt. StealthGas Inc. was incorporated in 2004 and is based in Athens, 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 | 143,528 -6.04% | 152,761 1.70% | 150,205 3.59% | |||||||
Cost of revenue | 102,539 | 88,724 | 99,173 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 40,989 | 64,037 | 51,031 | |||||||
NOPBT Margin | 28.56% | 41.92% | 33.97% | |||||||
Operating Taxes | 216 | 36,889 | ||||||||
Tax Rate | 0.34% | 72.29% | ||||||||
NOPAT | 40,989 | 63,821 | 14,142 | |||||||
Net income | 51,937 51.63% | 34,253 -197.52% | (35,123) -393.07% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (19,080) | |||||||||
BB yield | 7.93% | |||||||||
Debt | ||||||||||
Debt current | 16,696 | 30,084 | 31,941 | |||||||
Long-term debt | 107,046 | 247,029 | 262,065 | |||||||
Deferred revenue | 1,929 | 21 | 77 | |||||||
Other long-term liabilities | (1) | (247,029) | 3,152 | |||||||
Net debt | 5,008 | 148,209 | 209,379 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 77,440 | 66,562 | 41,039 | |||||||
CAPEX | (85) | (24,231) | (25,225) | |||||||
Cash from investing activities | 111,340 | (17,257) | (19,248) | |||||||
Cash from financing activities | (174,179) | (25,851) | (29,131) | |||||||
FCF | 166,828 | 93,384 | 171,575 | |||||||
Balance | ||||||||||
Cash | 77,203 | 82,271 | 31,304 | |||||||
Long term investments | 41,530 | 46,633 | 53,323 | |||||||
Excess cash | 111,557 | 121,265 | 77,117 | |||||||
Stockholders' equity | 147,179 | 99,679 | 57,135 | |||||||
Invested Capital | 563,678 | 448,352 | 714,767 | |||||||
ROIC | 8.10% | 10.97% | 1.81% | |||||||
ROCE | 6.07% | 8.05% | 6.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 37,237 | 37,962 | 37,858 | |||||||
Price | 6.46 141.04% | 2.68 27.01% | 2.11 -10.21% | |||||||
Market cap | 240,551 136.44% | 101,737 27.36% | 79,881 -11.38% | |||||||
EV | 245,559 | 249,946 | 289,260 | |||||||
EBITDA | 64,696 | 91,956 | 88,247 | |||||||
EV/EBITDA | 3.80 | 2.72 | 3.28 | |||||||
Interest | 9,957 | 12,076 | 12,678 | |||||||
Interest/NOPBT | 24.29% | 18.86% | 24.84% |