XNYSDHT
Market cap1.45bUSD
Dec 20, Last price
8.95USD
1D
0.67%
1Q
-17.05%
Jan 2017
116.18%
IPO
28.22%
Name
DHT Holdings Inc
Chart & Performance
Profile
DHT Holdings, Inc., through its subsidiaries, owns and operates crude oil tankers primarily in Monaco, Singapore, and Norway. As of March 17, 2022, it had a fleet of 26 very large crude carriers with a capacity of 8,043,657 deadweight tons. The company was incorporated in 2005 and is headquartered 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 | 560,556 23.43% | 454,145 53.50% | 295,853 -57.19% | |||||||
Cost of revenue | 367,446 | 399,455 | 315,416 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 193,110 | 54,690 | (19,563) | |||||||
NOPBT Margin | 34.45% | 12.04% | ||||||||
Operating Taxes | 649 | 587 | 360 | |||||||
Tax Rate | 0.34% | 1.07% | ||||||||
NOPAT | 192,461 | 54,103 | (19,923) | |||||||
Net income | 161,353 162.28% | 61,520 -634.63% | (11,507) -104.32% | |||||||
Dividends | (186,672) | (19,679) | (22,083) | |||||||
Dividend yield | 11.72% | 1.34% | 2.52% | |||||||
Proceeds from repurchase of equity | (18,808) | (24,758) | 323,663 | |||||||
BB yield | 1.18% | 1.69% | -36.88% | |||||||
Debt | ||||||||||
Debt current | 31,718 | 29,626 | 9,792 | |||||||
Long-term debt | 399,843 | 371,007 | 515,792 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,527 | 3,545 | 7,552 | |||||||
Net debt | 356,823 | 274,685 | 459,520 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 251,411 | 127,906 | 60,562 | |||||||
CAPEX | (128,233) | (10,145) | (174,606) | |||||||
Cash from investing activities | (124,977) | 110,518 | (86,512) | |||||||
Cash from financing activities | (177,763) | (173,343) | 17,967 | |||||||
FCF | 133,333 | 226,973 | (26,430) | |||||||
Balance | ||||||||||
Cash | 74,738 | 125,948 | 60,658 | |||||||
Long term investments | 5,406 | |||||||||
Excess cash | 46,710 | 103,241 | 51,271 | |||||||
Stockholders' equity | (196,588) | (170,268) | (216,641) | |||||||
Invested Capital | 1,663,924 | 1,643,994 | 1,793,851 | |||||||
ROIC | 11.64% | 3.15% | ||||||||
ROCE | 13.16% | 3.71% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 162,357 | 164,850 | 169,089 | |||||||
Price | 9.81 10.47% | 8.88 71.10% | 5.19 -0.76% | |||||||
Market cap | 1,592,720 8.80% | 1,463,869 66.81% | 877,574 -1.33% | |||||||
EV | 1,954,056 | 1,743,562 | 1,337,128 | |||||||
EBITDA | 302,012 | 177,945 | 109,076 | |||||||
EV/EBITDA | 6.47 | 9.80 | 12.26 | |||||||
Interest | 33,061 | 26,197 | 25,727 | |||||||
Interest/NOPBT | 17.12% | 47.90% |