GasLog Partners LP (GLOP-PB) Annual Margin Report - Discounting Cash Flows
GLOP-PB
GasLog Partners LP
GLOP-PB (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Mar 04
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 334.6 278.2 278.2 356.3 397.8 371 326.1
Revenue Growth Rate -2.27% 0% -21.91% -10.45% 7.22% 13.76% -2.25%
Cost of Revenue 177.9 186 186 183.8 177.2 166.6 167.7
Gross Profit 156.7 92.22 92.22 172.5 220.6 204.4 158.5
Gross Margin 45.64% 33.15% 33.15% 48.42% 55.45% 55.1% 48.58%
Operating Income 140.3 78.43 78.43 156.1 196.6 186.9 145.1
Operating Margin 40.75% 28.19% 28.19% 43.81% 49.43% 50.38% 44.49%
Net Income 62.34 -20.15 -20.15 150.9 138.7 119 5.73
Net Margin 16.1% -7.24% -7.24% 42.37% 34.87% 32.07% 1.76%

Monetary values in USD

amounts except #

Average LTM
Mar 04
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 334.6 278.2 278.2 356.3 397.8 371 326.1
Cash From Operating Activities Margin 76.13% 102.8% 67.12% 74.47% 65.96% 74.86% 71.56%
Cash From Operating Activities 251.9 285.9 186.7 265.3 262.4 277.7 233.4
Free Cash Flow Margin 72.49% 101% 61.33% 72.09% 60.75% 74.17% 65.6%
Free Cash Flow 239.9 280.9 170.6 256.8 241.7 275.2 213.9
Depreciation and Amortization Margin 28.91% 31.71% 37.79% 29.44% 24.75% 23.58% 26.21%
Depreciation and Amortization 94.95 88.22 105.1 104.9 98.47 87.49 85.49
Capital Expenditure Margin -3.64% -1.8% -5.79% -2.38% -5.2% -0.686% -5.96%
Capital Expenditure -12.04 -5.01 -16.09 -8.48 -20.69 -2.54 -19.44
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program