Skip to main content
Atrás
Watch Compare

KNOT Offshore Partners LP

Calidad de datos: 83%
KNOP
NYSE Utilities Water Transportation
$10.18
▲ $0.30 (3.04%)
Cap. Mercado: 346.06 M
Precio
$9.91
Cap. Mercado
346.06 M
Rango del Día
—
Rango de 52 Semanas
—
Volumen
—
Apertura —
Promedio 50D / 200D
—
Promedio 50D / 200D
—

Quick Summary

Puntos Clave

Revenue grew 3.35% annually over 5 years — modest growth
Generating 144.55 M in free cash flow
P/E of 10.22 — trading at a low valuation
Revenue growth is accelerating — 1Y growth exceeds 5Y average by 6.24%
Cash machine — converts 426.80% of earnings into free cash flow
Interest coverage of 1.54× — tight debt servicing

Crecimiento

Revenue Growth (5Y)
3.35%
Below sector avg (4.19%)
Revenue (1Y)9.59%
Earnings (1Y)N/A
FCF Growth (3Y)16.56%

Calidad

Return on Equity
N/A
ROIC6.74%
Net Margin10.00%
Op. Margin28.79%

Seguridad

Debt / Equity
N/A
Current Ratio0.43
Interest Coverage1.54

Valoración

PE (TTM|2027)
10.22 | 12.95
Above sector avg (3.65)
P/B RatioN/A
EV/EBITDA12.25
Dividend YieldN/A

Historial de Precios

Tendencias Financieras

Comparación con Pares

vs mediana del sector Utilities (448 pares)
Métrica Acción Mediana del Sector
P/E 10.2 3.7
P/B — 1.6
ROE % — 7.9
Net Margin % 10.0 7.1
Rev Growth 5Y % 3.4 4.2
D/E — 1.0

Precio Objetivo de Analistas

2 analistas
Buy
Actual
$10.18
+42.4%
Objetivo
$14.50
$14.00
$14.50
$15.00
Pronóstico
P/E Futuro 13.31
EPS Futuro $0.77
Crecimiento EPS (est.) -47.7%
Ingresos Est. 345.95 M

Estimaciones de Ganancias

Período EPS Est. Ingresos Est. Analistas
FY2027 $0.77
$0.34 – $1.19
 345.95 M 2
FY2026 $1.46
$0.87 – $2.27
 369.20 M 3

Sorpresas de Ganancias

Últimos 4 trimestres
Trimestre EPS Est. EPS Real Sorpresa
Q42025 $0.21 -$0.18 -186.0%
Q32025 $0.22 $0.43 +97.5%
Q22025 $0.19 $0.19 +2.6%
Q12025 $0.18 $0.22 +20.6%

All Fundamental Metrics
Growth
Revenue Growth (1Y) 9.59% Revenue Growth (3Y) 8.91%
Earnings Growth (1Y) N/A Earnings Growth (3Y) -51.04%
Revenue Growth (5Y) 3.35% Earnings Growth (5Y) -31.86%
Profitability
Revenue (TTM) 338.64 M Net Income (TTM) 33.87 M
ROE N/A ROA 2.16%
Gross Margin N/A Operating Margin 28.79%
Net Margin 10.00% Free Cash Flow (TTM) 144.55 M
ROIC 6.74% FCF Growth (3Y) 16.56%
Safety
Debt / Equity N/A Current Ratio 0.43
Interest Coverage 1.54 Asset Turnover 0.22
Working Capital -124.48 M Tangible Book Value N/A
Dividends
Dividend Yield N/A Payout Ratio N/A
Dividend Growth (3Y) N/A Dividend Growth (5Y) N/A
Consecutive Div Years N/A
Valuation
P/E Ratio 10.22 Forward P/E N/A
P/B Ratio N/A P/S Ratio 1.02
PEG Ratio N/A Forward PEG N/A
EV/EBITDA 12.25 Fwd EV/EBITDA N/A
Forward P/S N/A Fwd Earnings Yield N/A
FCF Yield 41.77%
Market Cap 346.06 M Enterprise Value 1.19 B
Per Share
EPS (Diluted TTM) N/A Revenue / Share 9.69
FCF / Share 4.14 OCF / Share 4.14
EPS CAGR (1Y) N/A EPS CAGR (5Y) N/A
EPS CAGR (10Y) N/A
Efficiency
CapEx / Revenue N/A FCF Conversion 426.80%
SBC-Adj. FCF N/A Growth Momentum 6.24

Income Statement

Annual, most recent first
Metric FY2024 FY2023 FY2022 FY2021 FY2020
Revenue 318.60 M 290.72 M 268.59 M 281.13 M 279.22 M
Net Income 14.07 M -34.33 M 58.67 M 53.88 M 65.23 M
EPS (Diluted) — — — — —
Gross Profit — — — — —
Operating Income 72.92 M 25.14 M 66.22 M 73.57 M 123.08 M
EBITDA — — — — —
R&D Expenses — — — — —
SG&A Expenses — — — — —
D&A — — — — —
Interest Expense 67.35 M 72.07 M 42.60 M 28.07 M 31.65 M
Income Tax 631,000.0 -4.60 M 875,000.0 488,000.0 10,000.0

Balance Sheet

Annual, most recent first
Metric FY2024 FY2023 FY2022 FY2021 FY2020
Total Assets 1.57 B 1.60 B 1.73 B 1.68 B 1.78 B
Total Liabilities 961.03 M 989.01 M 1.08 B 1.00 B 1.08 B
Shareholders' Equity — — — — —
Total Debt 648.08 M 857.83 M 686.60 M 878.55 M 846.16 M
Cash & Equivalents 66.93 M 63.92 M 47.58 M 62.29 M 52.58 M
Current Assets 95.37 M 89.78 M 85.93 M 73.89 M 66.47 M
Current Liabilities 287.12 M 127.58 M 389.99 M 115.96 M 213.93 M