Loading...
XNYSDAC
Market cap1.48bUSD
Dec 20, Last price  
76.40USD
1D
-0.25%
1Q
-5.38%
Jan 2017
105.93%
IPO
-73.12%
Name

Danaos Corp

Chart & Performance

D1W1MN
XNYS:DAC chart
P/E
2.56
P/S
1.55
EPS
29.81
Div Yield, %
4.11%
Shrs. gr., 5y
13.38%
Rev. gr., 5y
15.73%
Revenues
974m
-1.99%
208,268,000241,381,000245,588,000258,845,000298,905,000319,511,000359,677,000468,101,000589,009,000588,117,000552,091,000567,936,000498,332,000451,731,000458,732,000447,244,000461,594,000689,505,000993,344,000973,583,000
Net income
576m
+3.06%
116,459,000122,850,000101,082,000215,264,000115,238,00036,089,000-102,341,00013,437,000-105,204,00037,523,000-3,920,000117,016,000-366,195,00083,905,000-32,936,00057,026,00093,147,0001,052,841,000559,210,000576,299,000
CFO
576m
-38.35%
129,056,000162,235,000151,578,000158,270,000135,489,00093,166,00078,792,00059,492,000166,558,000189,025,000192,181,000271,676,000261,967,000181,073,000164,686,000219,878,000265,679,000428,111,000934,741,000576,292,000
Dividend
Aug 20, 20240.8 USD/sh
Earnings
Feb 11, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
973,583
-1.99%
993,344
44.07%
689,505
49.37%
Cost of revenue
373,361
364,963
331,246
Unusual Expense (Income)
NOPBT
600,222
628,381
358,259
NOPBT Margin
61.65%
63.26%
51.96%
Operating Taxes
18,250
5,890
Tax Rate
2.90%
1.64%
NOPAT
600,222
610,131
352,369
Net income
576,299
3.06%
559,210
-46.89%
1,052,841
1,030.30%
Dividends
(60,696)
(61,483)
(30,887)
Dividend yield
4.12%
5.70%
2.01%
Proceeds from repurchase of equity
(70,610)
(28,553)
BB yield
4.79%
2.64%
Debt
Debt current
21,300
54,969
181,565
Long-term debt
382,874
518,993
1,376,757
Deferred revenue
60,134
111,564
37,977
Other long-term liabilities
33,651
52,861
3,234
Net debt
46,066
306,294
1,005,888
Cash flow
Cash from operating activities
576,292
934,741
428,111
CAPEX
(268,035)
(199,135)
(355,720)
Cash from investing activities
(338,528)
176,572
(143,148)
Cash from financing activities
(233,623)
(973,401)
(220,870)
FCF
463,995
638,994
(108,787)
Balance
Cash
357,838
267,668
552,434
Long term investments
270
Excess cash
309,429
218,001
517,959
Stockholders' equity
2,326,127
1,812,305
1,317,347
Invested Capital
3,204,847
3,008,789
2,947,269
ROIC
19.32%
20.49%
13.19%
ROCE
17.08%
19.47%
10.27%
EV
Common stock shares outstanding
19,904
20,501
20,584
Price
74.06
40.64%
52.66
-29.46%
74.65
248.34%
Market cap
1,474,065
36.54%
1,079,584
-29.74%
1,536,580
201.20%
EV
1,520,131
1,385,878
2,542,468
EBITDA
708,287
705,953
447,562
EV/EBITDA
2.15
1.96
5.68
Interest
24,737
62,141
68,991
Interest/NOPBT
4.12%
9.89%
19.26%