XNYSNAT
Market cap517mUSD
Dec 23, Last price
2.48USD
1D
1.64%
1Q
-33.69%
Jan 2017
-70.48%
Name
Nordic American Tanker Ltd
Chart & Performance
Profile
Nordic American Tankers Limited, a tanker company, acquires and charters double-hull tankers in Bermuda and internationally. It operates a fleet of 24 Suezmax crude oil tankers. The company was formerly known as Nordic American Tanker Shipping Limited and changed its name to Nordic American Tankers Limited in June 2011. The company was incorporated in 1995 and is based 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 | 391,687 15.43% | 339,340 73.35% | 195,759 -44.80% | |||||||
Cost of revenue | 263,797 | 303,164 | 279,911 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 127,890 | 36,176 | (84,152) | |||||||
NOPBT Margin | 32.65% | 10.66% | ||||||||
Operating Taxes | 120 | (289) | 59 | |||||||
Tax Rate | 0.09% | |||||||||
NOPAT | 127,770 | 36,465 | (84,211) | |||||||
Net income | 98,711 553.67% | 15,101 -112.64% | (119,482) -338.81% | |||||||
Dividends | (89,783) | (22,682) | (9,700) | |||||||
Dividend yield | 10.24% | 3.67% | 3.53% | |||||||
Proceeds from repurchase of equity | 49,096 | 80,051 | ||||||||
BB yield | -7.94% | -29.14% | ||||||||
Debt | ||||||||||
Debt current | 31,898 | 39,700 | 37,547 | |||||||
Long-term debt | 270,298 | 266,872 | 284,560 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 717 | 1,151 | 1,873 | |||||||
Net debt | 271,118 | 246,989 | 287,368 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 139,445 | 24,134 | (44,458) | |||||||
CAPEX | (73,670) | (95,417) | (17,727) | |||||||
Cash from investing activities | (73,670) | (14,343) | (3,465) | |||||||
Cash from financing activities | (95,672) | 9,005 | 30,513 | |||||||
FCF | 94,193 | 64,152 | (972) | |||||||
Balance | ||||||||||
Cash | 31,078 | 59,583 | 34,739 | |||||||
Long term investments | ||||||||||
Excess cash | 11,494 | 42,616 | 24,951 | |||||||
Stockholders' equity | (57,523) | (155,953) | (171,073) | |||||||
Invested Capital | 898,139 | 1,003,123 | 1,044,032 | |||||||
ROIC | 13.44% | 3.56% | ||||||||
ROCE | 15.21% | 4.27% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 208,811 | 202,033 | 162,550 | |||||||
Price | 4.20 37.25% | 3.06 81.07% | 1.69 -42.71% | |||||||
Market cap | 877,007 41.86% | 618,221 125.05% | 274,709 -37.62% | |||||||
EV | 1,148,125 | 865,210 | 562,077 | |||||||
EBITDA | 179,287 | 86,597 | (15,800) | |||||||
EV/EBITDA | 6.40 | 9.99 | ||||||||
Interest | 30,498 | 27,055 | 26,377 | |||||||
Interest/NOPBT | 23.85% | 74.79% |