XNYS
HSHP
Market cap297mUSD
Jul 30, Last price
6.78USD
1D
-0.73%
1Q
27.44%
IPO
16.90%
Name
Himalaya Shipping Ltd
Chart & Performance
Profile
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | |
Income | ||||
Revenues | 123,580 236.40% | 36,736 | ||
Cost of revenue | 30,483 | 22,110 | 1,962 | |
Unusual Expense (Income) | ||||
NOPBT | 93,097 | 14,626 | (1,962) | |
NOPBT Margin | 75.33% | 39.81% | ||
Operating Taxes | 11 | |||
Tax Rate | 0.01% | |||
NOPAT | 93,086 | 14,626 | (1,962) | |
Net income | 21,044 1,289.96% | 1,514 -177.18% | (1,962) 101.43% | |
Dividends | (20,633) | |||
Dividend yield | 9.67% | |||
Proceeds from repurchase of equity | 62,193 | (1,003) | ||
BB yield | -23.81% | |||
Debt | ||||
Debt current | 24,304 | 19,795 | 9,742 | |
Long-term debt | 689,583 | 419,701 | 61,765 | |
Deferred revenue | ||||
Other long-term liabilities | ||||
Net debt | 694,194 | 413,943 | 71,206 | |
Cash flow | ||||
Cash from operating activities | 55,840 | 9,516 | (1,373) | |
CAPEX | (313,054) | (413,055) | (76,799) | |
Cash from investing activities | (313,359) | (413,055) | (76,799) | |
Cash from financing activities | 251,335 | 431,871 | 67,383 | |
FCF | (196,891) | (386,180) | (80,763) | |
Balance | ||||
Cash | 19,369 | 25,553 | 301 | |
Long term investments | 324 | |||
Excess cash | 13,514 | 23,716 | 301 | |
Stockholders' equity | 63,461 | 42,417 | 29,326 | |
Invested Capital | 855,092 | 569,985 | 161,895 | |
ROIC | 13.06% | 4.00% | ||
ROCE | 10.72% | 2.46% | ||
EV | ||||
Common stock shares outstanding | 43,909 | 38,644 | 32,153 | |
Price | 4.86 -28.11% | 6.76 | ||
Market cap | 213,396 -18.31% | 261,235 | ||
EV | 907,590 | 675,178 | ||
EBITDA | 121,994 | 23,744 | (1,962) | |
EV/EBITDA | 7.44 | 28.44 | ||
Interest | 46,636 | 13,601 | ||
Interest/NOPBT | 50.09% | 92.99% |