XNYSOBDE
Market cap1.86bUSD
Dec 23, Last price
15.08USD
1D
0.27%
1Q
4.50%
IPO
3.01%
Name
Blue Owl Capital Corporation III
Chart & Performance
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
Income | ||||
Revenues | 411,623 46.98% | 280,056 175.85% | 101,523 1,610.29% | |
Cost of revenue | 27,356 | 23,163 | 11,249 | |
Unusual Expense (Income) | ||||
NOPBT | 384,267 | 256,893 | 90,274 | |
NOPBT Margin | 93.35% | 91.73% | 88.92% | |
Operating Taxes | 1,834 | 227,986 | 95,710 | |
Tax Rate | 0.48% | 88.75% | 106.02% | |
NOPAT | 382,433 | 28,907 | (5,436) | |
Net income | 297,556 83.44% | 162,205 115.57% | 75,245 2,019.58% | |
Dividends | (189,971) | (114,102) | (27,202) | |
Dividend yield | ||||
Proceeds from repurchase of equity | (2) | 118,118 | 1,364,713 | |
BB yield | ||||
Debt | ||||
Debt current | 1,660,310 | 1,237,486 | ||
Long-term debt | 1,660,310 | 1,237,486 | ||
Deferred revenue | 1,849,985 | 1,738,858 | 1,276,137 | |
Other long-term liabilities | (1,849,985) | (3,399,168) | (2,513,623) | |
Net debt | (3,732,149) | (206,198) | (449,310) | |
Cash flow | ||||
Cash from operating activities | 203,886 | 156,369 | 49,252 | |
CAPEX | ||||
Cash from investing activities | (17,901) | (551,412) | (2,449,235) | |
Cash from financing activities | (104,590) | 427,851 | 2,344,616 | |
FCF | 1,897,396 | (1,005,859) | (3,459,039) | |
Balance | ||||
Cash | 141,448 | 60,053 | 27,245 | |
Long term investments | 3,590,701 | 3,466,765 | 2,897,037 | |
Excess cash | 3,711,568 | 3,512,815 | 2,919,206 | |
Stockholders' equity | 1,695,131 | 5,243,188 | 4,563,719 | |
Invested Capital | 1,999,774 | (192,195) | (444,234) | |
ROIC | 42.31% | 2.16% | ||
ROCE | 10.40% | 4.93% | 2.16% | |
EV | ||||
Common stock shares outstanding | 122,818 | 122,818 | 122,818 | |
Price | ||||
Market cap | ||||
EV | ||||
EBITDA | 384,267 | 256,893 | 90,274 | |
EV/EBITDA | ||||
Interest | 116,216 | 60,703 | 14,854 | |
Interest/NOPBT | 30.24% | 23.63% | 16.45% |