Loading...
XNYS
KNOP
Market cap222mUSD
May 16, Last price  
6.53USD
1D
-1.21%
1Q
17.66%
Jan 2017
-72.33%
IPO
-73.01%
Name

Knot Offshore Partners LP

Chart & Performance

D1W1MN
P/E
15.81
P/S
0.71
EPS
0.41
Div Yield, %
1.19%
Shrs. gr., 5y
1.34%
Rev. gr., 5y
2.04%
Revenues
313m
+7.54%
43,909,00065,653,00073,401,000112,841,000155,024,000173,671,000219,203,000279,456,000282,561,000279,222,000281,129,000268,585,000290,716,000312,629,000
Net income
14m
P
-16,338,0004,184,00015,064,00027,392,00040,442,00061,102,00068,065,00082,165,00058,957,00065,225,00053,876,00058,667,000-34,328,00014,065,000
CFO
137m
+4.18%
11,473,00019,307,00044,160,00059,339,00089,160,000108,445,000154,585,000148,646,000165,692,000169,241,000166,411,000100,942,000131,641,000137,145,000
Dividend
Jul 29, 20240.026 USD/sh
Earnings
May 21, 2025

Profile

KNOT Offshore Partners LP owns, acquires, and operates shuttle tankers under long-term charters in the North Sea and Brazil. The company provides loading, transportation, discharge, and storage of crude oil under time charters and bareboat charters. As of March 17, 2022, it operated a fleet of seventeen shuttle tankers. The company was founded in 2013 and is headquartered in Aberdeen, the United Kingdom.
URL
https://www.knotoffshorepartners.com/home/default.aspx
IPO date
Oct 04, 2013
Employees
1
Domiciled in
GB
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
312,629
7.54%
290,716
8.24%
268,585
-4.46%
Cost of revenue
118,186
215,931
202,363
Unusual Expense (Income)
NOPBT
194,443
74,785
66,222
NOPBT Margin
62.20%
25.72%
24.66%
Operating Taxes
631
(4,595)
875
Tax Rate
0.32%
1.32%
NOPAT
193,812
79,380
65,347
Net income
14,065
-140.97%
(34,328)
-158.51%
58,667
8.89%
Dividends
(10,407)
(10,407)
(79,470)
Dividend yield
5.47%
4.59%
21.53%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
257,831
99,942
370,502
Long-term debt
649,441
861,099
690,408
Deferred revenue
2,336
3,178
Other long-term liabilities
25,736
Net debt
835,150
889,891
998,953
Cash flow
Cash from operating activities
137,145
131,641
100,942
CAPEX
(945)
(2,779)
(3,309)
Cash from investing activities
(338)
(2,779)
(35,514)
Cash from financing activities
(133,320)
(112,510)
(79,968)
FCF
225,475
221,692
28,759
Balance
Cash
66,933
63,921
47,579
Long term investments
5,189
7,229
14,378
Excess cash
56,491
56,614
48,528
Stockholders' equity
611,135
607,477
652,212
Invested Capital
1,486,383
1,512,114
1,012,600
ROIC
12.93%
6.29%
6.74%
ROCE
12.60%
4.77%
3.86%
EV
Common stock shares outstanding
34,937
39,322
38,335
Price
5.45
-5.38%
5.76
-40.19%
9.63
-27.92%
Market cap
190,407
-15.93%
226,495
-38.65%
369,166
-25.84%
EV
1,109,865
1,200,694
1,452,427
EBITDA
307,518
185,036
172,199
EV/EBITDA
3.61
6.49
8.43
Interest
65,131
72,659
42,604
Interest/NOPBT
33.50%
97.16%
64.34%