Loading...
XNYS
DAC
Market cap1.56bUSD
May 22, Last price  
83.63USD
1D
-1.30%
1Q
-1.29%
Jan 2017
125.42%
IPO
-70.57%
Name

Danaos Corp

Chart & Performance

D1W1MN
P/E
3.09
P/S
1.54
EPS
27.05
Div Yield, %
2.87%
Shrs. gr., 5y
3.63%
Rev. gr., 5y
17.79%
Revenues
1.01b
+4.16%
241,381,000245,588,000258,845,000298,905,000319,511,000359,677,000468,101,000589,009,000588,117,000552,091,000567,936,000498,332,000451,731,000458,732,000447,244,000461,594,000689,505,000993,344,000973,583,0001,014,110,000
Net income
505m
-12.36%
122,850,000101,082,000215,264,000115,238,00036,089,000-102,341,00013,437,000-105,204,00037,523,000-3,920,000117,016,000-366,195,00083,905,000-32,936,00057,026,00093,147,0001,052,841,000559,210,000576,299,000505,073,000
CFO
622m
+7.89%
162,235,000151,578,000158,270,000135,489,00093,166,00078,792,00059,492,000166,558,000189,025,000192,181,000271,676,000261,967,000181,073,000164,686,000219,878,000265,679,000428,111,000934,741,000576,292,000621,750,000
Dividend
Aug 20, 20240.8 USD/sh
Earnings
May 26, 2025

Profile

Danaos Corporation, together with its subsidiaries, owns and operates containerships in Australia, Asia, Europe, and the United States. The company offers seaborne transportation services, such as chartering its vessels to liner companies. As of February 28, 2022, it had a fleet of 71 containerships aggregating 436,589 twenty-foot equivalent units in capacity. The company was formerly known as Danaos Holdings Limited and changed its name to Danaos Corporation in October 2005. Danaos Corporation was founded in 1963 and is based in Piraeus, Greece.
URL
https://www.danaos.com/
IPO date
Oct 06, 2006
Employees
4
Domiciled in
GR
Incorporated in
MH

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,014,110
4.16%
973,583
-1.99%
993,344
44.07%
Cost of revenue
452,397
373,361
364,963
Unusual Expense (Income)
NOPBT
561,713
600,222
628,381
NOPBT Margin
55.39%
61.65%
63.26%
Operating Taxes
18,250
Tax Rate
2.90%
NOPAT
561,713
600,222
610,131
Net income
505,073
-12.36%
576,299
3.06%
559,210
-46.89%
Dividends
(62,807)
(60,696)
(61,483)
Dividend yield
4.05%
4.12%
5.70%
Proceeds from repurchase of equity
(53,332)
(70,610)
(28,553)
BB yield
3.44%
4.79%
2.64%
Debt
Debt current
35,220
21,300
54,969
Long-term debt
699,563
382,874
518,993
Deferred revenue
22,901
60,134
111,564
Other long-term liabilities
27,436
33,651
52,861
Net debt
220,549
46,066
306,294
Cash flow
Cash from operating activities
621,750
576,292
934,741
CAPEX
(659,343)
(268,035)
(199,135)
Cash from investing activities
(650,789)
(338,528)
176,572
Cash from financing activities
210,614
(233,623)
(973,401)
FCF
31,024
463,995
638,994
Balance
Cash
514,234
357,838
267,668
Long term investments
270
Excess cash
463,528
309,429
218,001
Stockholders' equity
2,773,936
2,326,127
1,812,305
Invested Capital
3,746,392
3,204,847
3,008,789
ROIC
16.16%
19.32%
20.49%
ROCE
13.34%
17.08%
19.47%
EV
Common stock shares outstanding
19,385
19,904
20,501
Price
80.07
8.12%
74.06
40.64%
52.66
-29.46%
Market cap
1,552,147
5.30%
1,474,065
36.54%
1,079,584
-29.74%
EV
1,772,696
1,520,131
1,385,878
EBITDA
705,523
708,287
705,953
EV/EBITDA
2.51
2.15
1.96
Interest
26,185
24,737
62,141
Interest/NOPBT
4.66%
4.12%
9.89%