XNYSASC
Market cap497mUSD
Dec 23, Last price
11.88USD
1D
5.04%
1Q
-33.85%
Jan 2017
60.54%
IPO
-13.60%
Name
Ardmore Shipping Corp
Chart & Performance
Profile
Ardmore Shipping Corporation engages in the seaborne transportation of petroleum products and chemicals worldwide. As of February 15, 2022, the company operated a fleet of 25 double-hulled product and chemical tankers. It serves oil majors, oil companies, oil and chemical traders, chemical companies, and pooling service providers. The company was founded in 2010 and is based in Pembroke, 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 | 395,978 -11.16% | 445,741 131.57% | 192,484 -12.53% | |||||||
Cost of revenue | 267,848 | 278,488 | 210,367 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 128,130 | 167,253 | (17,883) | |||||||
NOPBT Margin | 32.36% | 37.52% | ||||||||
Operating Taxes | 435 | 207 | 150 | |||||||
Tax Rate | 0.34% | 0.12% | ||||||||
NOPAT | 127,695 | 167,046 | (18,032) | |||||||
Net income | 116,808 -15.63% | 138,454 -479.16% | (36,516) 503.95% | |||||||
Dividends | (50,554) | (3,285) | (792) | |||||||
Dividend yield | 8.58% | 0.59% | 0.69% | |||||||
Proceeds from repurchase of equity | 38,909 | |||||||||
BB yield | -7.04% | |||||||||
Debt | ||||||||||
Debt current | 12,272 | 21,142 | 36,460 | |||||||
Long-term debt | 129,674 | 219,308 | 563,541 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 954 | 1,007 | 943 | |||||||
Net debt | 84,441 | 178,662 | 540,690 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 159,609 | 124,207 | (2,885) | |||||||
CAPEX | (25,384) | (3,808) | (2,633) | |||||||
Cash from investing activities | (26,836) | 35,410 | 1,627 | |||||||
Cash from financing activities | (136,537) | (164,497) | (1,658) | |||||||
FCF | 146,923 | 172,470 | 16,553 | |||||||
Balance | ||||||||||
Cash | 46,805 | 50,569 | 55,449 | |||||||
Long term investments | 10,700 | 11,219 | 3,862 | |||||||
Excess cash | 37,706 | 39,501 | 49,687 | |||||||
Stockholders' equity | 118,864 | 54,072 | (81,469) | |||||||
Invested Capital | 631,678 | 652,571 | 783,960 | |||||||
ROIC | 19.89% | 23.26% | ||||||||
ROCE | 19.14% | 24.17% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 41,822 | 38,360 | 33,883 | |||||||
Price | 14.09 -2.22% | 14.41 326.33% | 3.38 3.36% | |||||||
Market cap | 589,267 6.60% | 552,767 382.66% | 114,524 5.36% | |||||||
EV | 710,751 | 768,472 | 692,258 | |||||||
EBITDA | 159,489 | 196,529 | 13,820 | |||||||
EV/EBITDA | 4.46 | 3.91 | 50.09 | |||||||
Interest | 11,408 | 15,537 | 16,771 | |||||||
Interest/NOPBT | 8.90% | 9.29% |