Friday 6 November 2026
Export CMRE’s income statement to Excel — free account
Costamare Inc.
CMRE Industrials Marine Shipping
Costamare Inc.’s revenue for fiscal 2025 (year ended December 2025) was $877.9 million, down 1.19% from fiscal 2024.
- Revenue
- −2.12%
- EPS
- +2.01%
- Free cash flow
- −269.2%
- Total debt
- +14.2%
Quarter to September 2026, against a year earlier
12.76
0.40
−3.04%
Follow CMRE
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 468 | 412 | 380 | 478 | 460 | 794 | 1,114 | 1,511 | 888 | 878 | 853 | +7.2% | 833 | 835 | 820 | (2.2%) | |
| Gross margin, % | 76.25 | 73.44 | 68.55 | 73.51 | 71.55 | 74.25 | 70.04 | 41.19 | 77.96 | 74.29 | 71.29 | (2.0) pt | ||||||
| EBT | 82 | 73 | 67 | 99 | 9 | 435 | 555 | 381 | 407 | 397 | 340 | +19.2% | ||||||
| EBT margin, % | 17.45 | 17.67 | 17.68 | 20.71 | 1.93 | 54.83 | 49.80 | 25.21 | 45.85 | 45.17 | 39.87 | +27.7 pt | ||||||
| Net income | 82 | 73 | 67 | 99 | 9 | 435 | 555 | 381 | 407 | 397 | 344 | +19.2% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 6.06 | 4.10 | 3.45 | 4.13 | 3.81 | 6.45 | 9.06 | 12.56 | 7.45 | 7.30 | 7.05 | +2.1% | |||||
| Earnings | 0.79 | 0.52 | 0.33 | 0.59 | (0.18) | 3.28 | 4.26 | 2.95 | 2.44 | 2.86 | 2.65 | +15.4% | ||||||
| Cash flow | 2.93 | 1.91 | 1.28 | 2.16 | 2.27 | 3.79 | 4.73 | 2.75 | 4.92 | 4.47 | 0.00 | +4.8% | ||||||
| Capex | 0.01 | (0.37) | (1.00) | (0.35) | (0.59) | (7.06) | 1.29 | 1.17 | (0.07) | (0.57) | 0.00 | n/m | ||||||
| Free cash flow | 2.94 | 1.54 | 0.27 | 1.81 | 1.68 | (3.27) | 6.02 | 3.92 | 4.85 | 3.89 | 0.00 | +3.2% | ||||||
| Book value | 13.91 | 13.50 | 12.29 | 12.19 | 11.18 | 14.02 | 17.54 | 20.27 | 21.55 | 17.96 | 19.51 | +2.9% | ||||||
| Shares, m | 77 | 101 | 110 | 116 | 121 | 123 | 123 | 120 | 119 | 120 | 121 | +5.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 5.52 | 8.35 | 9.68 | 12.31 | 0.00 | 2.90 | 1.64 | 2.71 | 3.95 | 5.54 | 4.82 | 5.3 | |||||
| P/S | 0.75 | 1.10 | 0.95 | 1.73 | 1.63 | 1.47 | 0.77 | 0.64 | 1.29 | 2.16 | 1.81 | 1.2 | ||||||
| P/B | 0.33 | 0.33 | 0.27 | 0.59 | 0.56 | 0.68 | 0.40 | 0.39 | 0.45 | 0.88 | 0.65 | 0.5 | ||||||
| EV/Sales | 3.34 | 4.72 | 4.88 | 4.62 | 4.71 | 4.31 | 2.33 | 1.66 | 2.38 | 3.20 | 3.06 | 3.6 | ||||||
| EV/FCF | 6.88 | 12.61 | 61.85 | 10.53 | 10.70 | (8.50) | 3.51 | 5.31 | 3.65 | 6.01 | 42.36 | 11.3 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 227 | 192 | 141 | 250 | 274 | 466 | 582 | 331 | 587 | 537 | 468 | +10.1% | |||||
| Capex | 1 | (37) | (111) | (41) | (72) | (869) | 158 | 141 | (8) | (69) | (406) | n/m | ||||||
| Free cash flow | 227 | 154 | 30 | 210 | 203 | (403) | 740 | 472 | 579 | 468 | 62 | +8.3% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | (70) | (54) | (54) | (69) | (15) | 56 | 592 | 455 | 295 | 292 | 537 | n/m | |||||
| Net debt | 1,214 | 1,494 | 1,494 | 1,381 | 1,420 | 2,257 | 1,737 | 1,546 | 962 | 913 | 1,065 | (3.1%) | ||||||
| Shareholders’ equity | 1,074 | 1,357 | 1,357 | 1,411 | 1,349 | 1,726 | 2,157 | 2,439 | 2,571 | 2,159 | 2,359 | +8.1% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 2.34 | 1.85 | 1.20 | 2.23 | (0.72) | 10.89 | 11.26 | 6.97 | 5.57 | 7.63 | 7.63 | +5.3 pt | |||||
| ROIC | 5.55 | 3.00 | 2.57 | 3.88 | 1.36 | 6.93 | 10.63 | 7.34 | 8.66 | 9.28 | 7.21 | +3.7 pt | ||||||
| ROE | 5.95 | 4.26 | 2.71 | 4.89 | (1.56) | 26.28 | 26.98 | 15.44 | 11.60 | 14.53 | 14.08 | +8.6 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 2 Nov 2026
Costamare Inc. vs peers in Marine Shipping (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DAC Danaos Corporation | $2.7B | 5.0× | 5.4× | +4.66% (above 0%: growing) | +16.81% (above 0%: growing) | −81.11% (below 0%: shrinking) | 72.84% | 48.38% | Compare |
| NMM Navios Maritime Partners LP | $2.4B | 5.5× | 4.5× | +25.22% (above 0%: growing) | +147.01% (above 0%: growing) | +252.84% (above 0%: growing) | 65.58% | 39.64% | Compare |
| SFL SFL Corporation Ltd. | $1.7B | 22.9× | 29.1× | +4.25% (above 0%: growing) | +2,400.00% (above 0%: growing) | −18.32% (below 0%: shrinking) | 63.23% | 32.49% | Compare |
| CMRE Costamare Inc. | $1.6B | 4.8× | 5.4× | −2.12% (below 0%: shrinking) | +2.01% (above 0%: growing) | −269.21% (below 0%: shrinking) | 70.25% | 44.91% | |
| GSL Global Ship Lease, Inc. | $1.4B | 3.7× | 4.2× | +3.56% (above 0%: growing) | −4.98% (below 0%: shrinking) | +0.47% (above 0%: growing) | 68.06% | 47.24% | Compare |
| CCEC Capital Clean Energy Carriers Corp. | $1.3B | 11.1× | 11.5× | +8.46% (above 0%: growing) | −5.88% (below 0%: shrinking) | −2,376.31% (below 0%: shrinking) | 78.04% | 50.63% | Compare |
| HOS Hornbeck Offshore Services Inc | $1.2B | 19.9× | 6.1× | +0.57% (above 0%: growing) | n/m | +320.12% (above 0%: growing) | 18.49% | 8.79% | Compare |
| GNK Genco Shipping & Trading Limited | $1.1B | 14.0× | 10.6× | +90.01% (above 0%: growing) | n/m | +2,052.95% (above 0%: growing) | 0.00% | 29.14% | Compare |
| SB Safe Bulkers, Inc | $803.7M | 9.1× | 7.1× | +33.04% (above 0%: growing) | n/m | −35.33% (below 0%: shrinking) | 65.78% | 45.75% | Compare |
| Median of peers | $1.3B | 10.1× | 6.6× | +6.56% | +16.81% | −8.92% | 65.68% | 42.70% |