DAC
Danaos Corp
$128.39
+1.06 (+0.83%)
At close · Jul 10
Market Cap
$2.34B
Shares
18,203,567
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.04B
+2.8%
FY2025
Net Income
$494.61M
-2.1%
FY2025
Operating Margin
47.85%
-5.5pp
FY2025
Diluted EPS
$26.76
+2.7%
FY2025
Operating Cash Flow
$644.75M
+3.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.04B | $1.01B | $973.58M | $993.34M | $689.51M | $461.59M | $447.24M | $458.73M | $451.73M | $498.33M | $567.94M | $552.09M | $588.12M | $589.01M | $468.1M | $359.68M | $319.51M | |
| — | — | — | — | — | — | — | — | — | — | — | $600K | — | — | — | — | — | |
| $64.41M | $54.23M | $43.48M | $36.58M | $43.95M | $24.34M | $26.84M | $26.33M | $22.67M | $22.11M | $21.83M | $21.44M | $19.46M | $20.38M | $21.03M | $23.26M | $14.54M | |
| $163.37M | $148.34M | $129.29M | $131.21M | $113.83M | $101.53M | $96.51M | $107.76M | $115.23M | $129.05M | — | — | — | — | — | — | — | |
| $498.77M | $540.88M | $580.66M | $653.44M | $358.26M | $199.48M | $201.07M | -$12.12M | $187.5M | -$212.64M | $244.38M | $192.41M | $272.47M | $152.96M | $205.2M | $86.16M | $136.1M | |
| 47.85% | 53.34% | 59.64% | 65.78% | 51.96% | 43.22% | 44.96% | -2.64% | 41.51% | -42.67% | 43.03% | 34.85% | 46.33% | 25.97% | 43.84% | 23.95% | 42.6% | |
| $662.13M | $689.23M | $709.95M | $784.65M | $472.09M | $301.01M | $297.58M | $95.64M | $302.73M | -$83.6M | — | — | — | — | — | — | — | |
| — | $26.19M | $20.46M | $62.14M | $68.99M | $53.5M | $72.07M | $85.71M | $86.56M | $82.97M | $84.44M | $95.05M | $91.19M | $87.34M | $55.12M | $41.16M | $36.21M | |
| $19.55M | $12.89M | $12.13M | $4.59M | $12.23M | $6.64M | $6.41M | $5.78M | $5.58M | $4.68M | $3.42M | $1.7M | $2.21M | $1.64M | $1.3M | $964K | $2.43M | |
| -$4.15M | -$35.81M | -$4.36M | -$75.98M | $700.47M | -$45.93M | -$69.82M | -$20.81M | -$103.59M | -$153.55M | -$127.36M | -$196.33M | -$234.94M | -$258.17M | -$191.77M | -$188.5M | -$100.01M | |
| -$1.04M | -$1.63M | -$3.99M | — | $68.03M | $6.31M | $1.6M | $1.37M | $965K | -$16.25M | -$1.94M | — | — | — | — | — | — | |
| $29.54M | -$25.18M | $17.87M | -$176.39M | $543.65M | — | — | — | — | — | — | — | — | — | — | — | — | |
| $494.61M | $505.07M | $576.3M | $577.46M | $1.06B | $153.55M | $131.25M | — | — | — | — | — | — | — | — | — | — | |
| $0 | $0 | $0 | $18.25M | $5.89M | — | — | — | — | — | — | — | — | — | — | — | — | |
| $494.61M | $505.07M | $576.3M | $559.21M | $1.05B | $153.55M | $131.25M | -$32.94M | $83.91M | -$366.2M | $117.02M | — | — | — | — | — | — | |
| 47.45% | 49.8% | 59.19% | 56.3% | 152.7% | 33.27% | 29.35% | -7.18% | 18.57% | -73.48% | 20.6% | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | -$366.2M | $117.02M | -$3.92M | $37.52M | -$105.2M | $13.44M | -$102.34M | $36.09M | |
| $493.63M | $510.62M | $574.53M | $556.46M | $1.07B | $183.82M | $133.03M | -$37.57M | $60.99M | -$354.28M | $153.68M | $89.04M | $158.1M | -$2.37M | -$6.1M | -$214.81M | $186.51M | |
| USD/shares | $26.83 | $26.15 | $28.99 | $27.30 | $51.75 | $6.51 | $8.29 | -$3.10 | $10.70 | — | — | — | — | — | — | — | — |
| USD/shares | $26.76 | $26.05 | $28.95 | $27.28 | $51.15 | $6.45 | $8.09 | -$3.10 | $10.70 | — | — | — | — | — | — | — | — |
| shares | 18.43M | 19.32M | 19.88M | 20.48M | 20.35M | 23.59M | 15.83M | 10.62M | 7.84M | 109.8M | 109.79M | 109.68M | 109.65M | 109.61M | 109.05M | 75.44M | 54.55M |
| shares | 18.48M | 19.38M | 19.9M | 20.5M | 20.58M | 23.81M | 16.22M | 10.62M | 7.84M | 109.8M | 109.79M | 109.68M | 109.65M | 109.61M | 109.05M | 75.44M | 54.55M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2025: $259.41M in buybacks, $279.42M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
—
Marine Shipping median 15.19×
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 |
|---|---|---|---|
| Container Vessel Segment | $955,433,000 | $937,077,000 | $963,192,000 |
| Drybulk Vessels Segment | $87,023,000 | $77,033,000 | $10,391,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Europe | $537,969,000 | $481,310,000 | $453,824,000 | $507,293,000 | $338,124,000 | $242,704,000 | $211,312,000 |
| Asia Pacific | $503,628,000 | $532,800,000 | $519,759,000 | $482,769,000 | $323,172,000 | $203,991,000 | $222,328,000 |
| Americas | $859,000 | — | — | $3,282,000 | $28,209,000 | $14,899,000 | $13,604,000 |
Key facts
CIK
1369241
CUSIP
Y1968P121
13F (30d)
11 filings
7 filers
Visit website
Investor relations