Stock KNOP KNOT OFFSHORE PARTNERS LP
Add to a list
To use this feature you must be a member
Log inSign up

Financials KNOT Offshore Partners LP

Equities

KNOP

MHY481251012

Oil & Gas Transportation Services

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
4.99 USD -0.87% Intraday chart for KNOT Offshore Partners LP -2.16% -13.37%
Apr. 16 KNOT Offshore Partners Keeps Quarterly Cash Distribution at $0.026 Per Unit, Payable May 9 to Unitholders of Record April 29 MT
Apr. 16 KNOT Offshore Partners LP Announces First Quarter 2024 Cash Distribution, Payable on May 9, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 659.9 501.6 466.2 336.5 201.2 174.3 -
Enterprise Value (EV) 1 659.9 501.6 466.2 1,345 201.2 1,080 978.8
P/E ratio 11 x 7.55 x 8.2 x 5.56 x -5.86 x -15.8 x 143 x
Yield 10.5% 13.8% - - - 2% 2%
Capitalization / Revenue 2.34 x 1.8 x 1.66 x 1.25 x 0.69 x 0.62 x 0.61 x
EV / Revenue 2.34 x 1.8 x 1.66 x 5.01 x 0.69 x 3.84 x 3.42 x
EV / EBITDA 3.03 x 2.36 x 2.3 x 7.75 x 1.08 x 6.23 x 5.59 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - - - - - - -
Nbr of stocks (in thousands) 33,309 33,309 34,896 34,938 34,938 34,938 -
Reference price 2 19.81 15.06 13.36 9.630 5.760 4.990 4.990
Announcement Date 3/11/20 3/10/21 3/9/22 3/14/23 2/26/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 282.6 279.2 281.1 268.6 290.7 281.3 286.4
EBITDA 1 217.6 212.8 202.6 173.6 185.7 173.3 175.1
EBIT 1 127.7 123.1 73.57 66.22 25.14 60.42 61.91
Operating Margin 45.2% 44.08% 26.17% 24.66% 8.65% 21.48% 21.62%
Earnings before Tax (EBT) 1 - 65.24 54.36 59.54 -38.92 -11.12 1.166
Net income 1 58.96 65.22 53.88 58.67 -34.33 -10.98 1.135
Net margin 20.87% 23.36% 19.16% 21.84% -11.81% -3.9% 0.4%
EPS 2 1.803 1.995 1.630 1.732 -0.9826 -0.3150 0.0350
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 2.080 2.080 - - - 0.1000 0.1000
Announcement Date 3/11/20 3/10/21 3/9/22 3/14/23 2/26/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 66.58 72.13 65.2 63.96 67.82 71.61 71.18 73.82 72.68 73.03 69.11 69.88 70.6 70.6
EBITDA 1 47.2 52 43.44 39.51 43.32 47.37 45.39 46.54 48.06 45.7 43.55 43.77 42.74 43.26
EBIT 1 21.13 26.02 17.5 13.45 15.68 19.59 17.66 18.4 20.59 18.1 15.19 15.17 14.51 15.55
Operating Margin 31.74% 36.08% 26.84% 21.03% 23.13% 27.35% 24.81% 24.92% 28.33% 24.79% 21.98% 21.71% 20.56% 22.03%
Earnings before Tax (EBT) 1 13.64 23.25 26.99 10.05 16.15 6.344 -1.542 -40.34 7.175 -4.214 -2.377 -2.738 -3.486 -2.686
Net income 1 13.53 23.13 26.78 9.888 15.97 6.027 -1.297 -40.39 12.64 -5.282 -2.308 -2.662 -3.39 -2.616
Net margin 20.32% 32.07% 41.08% 15.46% 23.55% 8.42% -1.82% -54.71% 17.39% -7.23% -3.34% -3.81% -4.8% -3.71%
EPS 2 0.4092 0.6873 0.7934 0.2922 0.4708 0.1772 -0.0381 -1.186 0.3713 -0.1512 -0.0650 -0.0800 -0.0950 -0.0750
Dividend per Share 2 - - - - - - - - - - 0.0300 0.0300 0.0300 0.0300
Announcement Date 11/17/21 3/9/22 5/11/22 8/24/22 11/29/22 3/14/23 5/25/23 8/30/23 12/13/23 2/26/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - 1,009 - 905 804
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - - - 5.81 x - 5.223 x 4.596 x
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex 1 - 0.34 11.5 3.31 - 0.4 0.4
Capex / Sales - 0.12% 4.1% 1.23% - 0.14% 0.14%
Announcement Date 3/11/20 3/10/21 3/9/22 3/14/23 2/26/24 - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for KNOT Offshore Partners LP

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
4.99 USD
Average target price
11.5 USD
Spread / Average Target
+130.46%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Sea-Borne Tankers

1st Jan change Capi.
KNOT OFFSHORE PARTNERS LP Stock KNOT Offshore Partners LP
-13.37% 174M
COSCO SHIPPING ENERGY TRANSPORTATION CO., LTD. Stock COSCO SHIPPING Energy Transportation Co., Ltd.
+20.49% 9.03B
FRONTLINE PLC Stock Frontline plc
+18.70% 5.3B
SCORPIO TANKERS INC. Stock Scorpio Tankers Inc.
+19.69% 3.63B
INTERNATIONAL SEAWAYS, INC. Stock International Seaways, Inc.
+21.22% 2.7B
NANJING TANKER CORPORATION Stock Nanjing Tanker Corporation
+36.43% 2.53B
DHT HOLDINGS, INC. Stock DHT Holdings, Inc.
+17.33% 1.86B
BW LPG LIMITED Stock BW LPG Limited
+2.31% 1.85B
DORIAN LPG LTD. Stock Dorian LPG Ltd.
-4.76% 1.7B
FLEX LNG LTD. Stock FLEX LNG Ltd.
-10.01% 1.41B
Sea-Borne Tankers
  1. Stock Market
  2. Equities
  3. KNOP Stock
  4. Financials KNOT Offshore Partners LP