XNASGOGL
Market cap1.74bUSD
Dec 20, Last price
8.71USD
1D
1.04%
1Q
-28.49%
Jan 2017
84.93%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 885,767 -20.45% | 1,113,456 -7.46% | 1,203,181 97.91% | |||||||
Cost of revenue | 694,563 | 712,141 | 693,166 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 191,204 | 401,315 | 510,015 | |||||||
NOPBT Margin | 21.59% | 36.04% | 42.39% | |||||||
Operating Taxes | 541 | 379 | 389 | |||||||
Tax Rate | 0.28% | 0.09% | 0.08% | |||||||
NOPAT | 190,663 | 400,936 | 509,626 | |||||||
Net income | 112,268 -75.69% | 461,847 -12.40% | 527,218 -482.96% | |||||||
Dividends | (100,020) | (471,676) | (320,692) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (8,357) | (2,445) | 352,861 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 131,714 | 116,798 | 141,479 | |||||||
Long-term debt | 1,438,207 | 1,253,202 | 1,433,860 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,570 | |||||||||
Net debt | 1,379,413 | 1,169,816 | 1,336,964 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 266,337 | 503,387 | 560,398 | |||||||
CAPEX | (477,543) | (61,031) | (444,999) | |||||||
Cash from investing activities | (381,771) | 72,816 | (390,024) | |||||||
Cash from financing activities | 95,997 | (648,147) | (135,459) | |||||||
FCF | 65,636 | 569,649 | (231,275) | |||||||
Balance | ||||||||||
Cash | 116,382 | 134,784 | 197,032 | |||||||
Long term investments | 74,126 | 65,400 | 41,343 | |||||||
Excess cash | 146,220 | 144,511 | 178,216 | |||||||
Stockholders' equity | 350,037 | 338,939 | 170,116 | |||||||
Invested Capital | 3,248,321 | 3,017,569 | 3,177,073 | |||||||
ROIC | 6.09% | 12.94% | 16.59% | |||||||
ROCE | 5.63% | 12.69% | 15.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 200,481 | 201,188 | 192,970 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 326,752 | 531,154 | 633,714 | |||||||
EV/EBITDA | ||||||||||
Interest | 103,664 | 56,248 | 39,909 | |||||||
Interest/NOPBT | 54.22% | 14.02% | 7.83% |