XNAS
GOGL
Market cap1.55bUSD
Jul 09, Last price
7.77USD
1D
-2.63%
1Q
13.43%
Jan 2017
64.97%
Name
Golden Ocean Group Ltd
Chart & Performance
Profile
Golden Ocean Group Limited, a shipping company, owns and operates a fleet of dry bulk vessels comprising Newcastlemax, Capesize, Panamax, and Ultramax vessels worldwide. It owns and operates dry bulk vessels in the spot and time charter markets. The company transports bulk commodities, such as ores, coal, grains, and fertilizers. As of March 23, 2022, it owned a fleet of 81 dry bulk vessels. Golden Ocean Group Limited is based in Hamilton, Bermuda.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 968,420 9.33% | 885,767 -20.45% | 1,113,456 -7.46% | |||||||
Cost of revenue | 533,879 | 694,563 | 712,141 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 434,541 | 191,204 | 401,315 | |||||||
NOPBT Margin | 44.87% | 21.59% | 36.04% | |||||||
Operating Taxes | 548 | 541 | 379 | |||||||
Tax Rate | 0.13% | 0.28% | 0.09% | |||||||
NOPAT | 433,993 | 190,663 | 400,936 | |||||||
Net income | 223,214 98.82% | 112,268 -75.69% | 461,847 -12.40% | |||||||
Dividends | (239,913) | (100,020) | (471,676) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (5,737) | (8,357) | (2,445) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 135,091 | 131,714 | 116,798 | |||||||
Long-term debt | 1,407,074 | 1,438,207 | 1,253,202 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 170 | 2,570 | ||||||||
Net debt | 1,360,003 | 1,379,413 | 1,169,816 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 365,298 | 266,337 | 503,387 | |||||||
CAPEX | (101,450) | (477,543) | (61,031) | |||||||
Cash from investing activities | (8,201) | (381,771) | 72,816 | |||||||
Cash from financing activities | (344,004) | 95,997 | (648,147) | |||||||
FCF | 451,068 | 65,636 | 569,649 | |||||||
Balance | ||||||||||
Cash | 129,106 | 116,382 | 134,784 | |||||||
Long term investments | 53,056 | 74,126 | 65,400 | |||||||
Excess cash | 133,741 | 146,220 | 144,511 | |||||||
Stockholders' equity | 330,910 | 350,037 | 338,939 | |||||||
Invested Capital | 3,146,252 | 3,248,321 | 3,017,569 | |||||||
ROIC | 13.57% | 6.09% | 12.94% | |||||||
ROCE | 13.25% | 5.63% | 12.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 199,992 | 200,481 | 201,188 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 574,469 | 326,752 | 531,154 | |||||||
EV/EBITDA | ||||||||||
Interest | 101,542 | 103,664 | 56,248 | |||||||
Interest/NOPBT | 23.37% | 54.22% | 14.02% |