OET.OL Okeanis Eco Tankers
Tankers Crude · VLCC / Suezmax · 173 documents
Okeanis Eco Tankers' 18-vessel crude tanker fleet — 10 Suezmax and 8 VLCC — should earn about $213,942 a day in 2026Q3 and pay $5.90 a share. That is our forecast (PATTERN payout on MODELLED TCE), at a rate beyond the $181,200/d its dividend history covers. 48% of those vessel-days are already fixed at rates Okeanis Eco Tankers has disclosed; the rest are priced at the index plus 16%, the premium it has historically earned over it.
Yields annualise each quarter ×4 at the last close, $90.28 (2026-10-19). Our model is not company guidance.
What will Okeanis Eco Tankers pay for 2026Q3?
Booked vs market $/day
| Class | Booked | At | Spot now |
|---|---|---|---|
| Suezmax | 42% | $133,000 | $540,621 |
| VLCC | 54.6% | $179,915 | $720,196 |
| VLCC | 48% | $206,600 | $720,196 |
Rates in, dividend out 2026Q3
Model Your scenarioSet a rate per vessel class and the statement below re-prices: our model’s figures in one column, yours beside them. These are your numbers, not our forecast and not company guidance; nothing you set is saved.
Latest rates
| Class | Company earned | Booked 2026Q3 | Market now | 8 weeks |
|---|---|---|---|---|
| VLCC · 8 | $181,2002026Q2 · fleet avg | $179,91555% of days | $720,1962026-10 median · 4 routes | +264% |
| Suezmax · 10 | $181,2002026Q2 · fleet avg | $133,00042% of days | $540,6212026-10 median · 4 routes | +222% |
Company earned: the issuer’s own reported TCE (linked). Booked: cover the issuer printed for 2026Q3. Market now: the median across the broker route prints we hold for the class — a derived blend, not a vendor index; the trend is rebased to 100 eight weeks ago.
Your rates open days only — booked days stay at the booked rate
2026Q3 P&L and cash
| Line | Model | Your scenario | Δ | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Vessel-days, days modelledShips on the fleet list × the quarter's calendar days for Suezmax, VLCC: no off-hire or drydock days are deducted there. |
1,656 | 1,656 | |||||||||||||
By class
| |||||||||||||||
| Fleet TCE, $/day modelled | 213,942 | 213,942 | |||||||||||||
Revenue (TCE basis), $m modelledVessel-days × fleet TCE. |
354.3 | 354.3 | |||||||||||||
Vessel opex, $m assumed2026Q2: $13.3m over 1,564 vessel-days, held per day. |
(14.1) | (14.1) | |||||||||||||
G&A, $m assumed2026Q2: $1.6m over 1,564 vessel-days, held per day. |
(1.7) | (1.7) | |||||||||||||
| EBITDA, $m assumed | 338.5 | 338.5 | |||||||||||||
Hire for chartered-in ships, $mNot on file for any quarter (not extracted, or not disclosed). |
— | — | |||||||||||||
Interest expense, $m assumed2026Q2: $8.6m over 1,564 vessel-days, held per day. |
(9.1) | (9.1) | |||||||||||||
Scheduled debt amortisation, $m stated2026Q3: $13.2m over 1,656 vessel-days, held per day (the issuer’s scheduled principal). |
(13.2) | (13.2) | |||||||||||||
Drydock cost, $mNo separate drydock cash line on file. |
— | — | |||||||||||||
Cash break-even, $/day assumedΣ cash costs above ÷ vessel-days. |
22,999 | 22,999 | |||||||||||||
| Cushion vs fleet TCE, $/day | 190,943 | 190,943 | |||||||||||||
Free cash flow to equity, $m assumedRevenue − cash costs: the cash available for distribution. |
316.2 | 316.2 | |||||||||||||
Maintenance capex, $mNot disclosed as a cash line; not in the model’s cash. |
— | ||||||||||||||
Dividend policy pattern
No stated payout policy on file.
It paid 73% of the cash above break-even over 2025Q2–2026Q2 (4 quarters); that share is applied to the cash line.
| Output | Model | Your scenario | Δ |
|---|---|---|---|
| Estimated distributable cash, $m | 230.5 | ||
| Estimated DPS, $/share modelled | $5.90 | ||
| Forward yield, run-rate % | 26.2% | ||
| vs last declared ($5.25, 2026Q2) | +12% |
Yield annualises the quarter’s DPS × 4 (a run-rate, not a forecast of the year) against the $90.28 close on 2026-10-19.
Showing the model’s own figures. Setting your own rates needs JavaScript.
Dividend per share declared · model · you
Market context — rates, the dividend, and the price
Rates and dividend — benchmark, realized and declared
A settled quarter carries two bars: the lighter one is the fleet-weighted benchmark — what the market paid for a fleet of this class mix — and the solid one is what this fleet actually earned. The gap between them is the share of the index this issuer captured. Dashed-outline bars are the model estimate — see Dividend forecast.
The line is the declared dividend per share — dashed where it is the model's estimate. The shaded band is how wrong this model has actually been — the observed spread, not a symmetric guess around it, with a tick per observation so its width can be counted. Model estimate — not issuer guidance.
Forward (our model — model quarter ×4): $23.61/yr · @ $90.28 (as of 2026-10-19) = 26.2% yield (forward, model) · Trailing TTM $9.55/yr = 10.6%
Fleet rate — what the market pays a fleet like this one
Fleet-weighted market rate with the class benchmarks behind it: 91 points, 2025-01-03 to 2026-10-16; OET.OL fleet-weighted latest 616,381.00; VLCC benchmark latest 711,081.00; SUEZMAX benchmark latest 540,621.00.
Latest $616,381/day at 2026-10-16 (-15.5% on the prior print), weighted 8×VLCC · 10×SUEZMAX.
The thick line prices this fleet's own class mix at the market's rate each week; the pale lines are the class benchmarks behind it. Each class benchmark is a median across every route mapped to that class, not a single assessment. A laden-leg benchmark runs hotter than a fleet earns — ballast days, waiting time, TC-out legs and off-hire all dilute it — so this is market direction, not revenue. What this fleet actually captured is the panel above.
Price and the yield it implied
Latest: 2026-Q2 declared $5.25/share on 2026-08-04, 35.5% annualised against the $59.23 close that day.
The continuous line is the daily closing price in dollars — the raw close, not a dividend-adjusted one, which would back-adjust away the very payouts being measured. The second line carries 3 declared dividends and is marked nowhere else — each annualised ×4 and divided by the close on, or last before, the day it was declared. A quarter with no dividend has no mark. The segments between the marks connect them; they are not measured. This is what the share yielded at the time, not what those dividends would yield at today's price. Prices start 2025-08-29, so anything declared before then is not plotted.
How we got the number
How to read this page
Every figure here is built the same way: the fleet's vessel-days are priced at the rate its classes earned, costs and debt service come off, and what is left is measured against the dividend the company actually declared. Nothing is estimated where it can be sourced, and a number that cannot be sourced is withheld rather than filled in. The full method, and the rates behind it →
Where OET.OL departs from that
- Rate 1.2x the highest it has earned ($181,200/d).
- The forecast has not been scored against an outcome yet — there is no track record here to judge it by.
- Vessel-days are modelled from the fleet list (ships × days in the quarter); no issuer day count is curated for this quarter.
- VLCC: index realized at 116% — this issuer captured 116% of the index across 4 closed quarters (range 86%-185%; 4 on its fleet TCE, with no time-charter days on file to remove); the open share is priced at that fraction, not at the index.
- VLCC: using issuer guidance 54% fixed @ $179,915/day.
What drives it — fleet TCE, 2026Q3
Earnings bridge — 2026Q2 → 2026Q3
Dividend history & forecast accuracy
Upcoming
| Quarter | Ex-date (est.) | Forecast DPS | Actual DPS |
|---|---|---|---|
| 2026Q3 E | — | $5.90 | — |
| 2026Q4 E | — | $23.22 | — |
| Period | DPS | Kind | Ex-date | Pay date | Source |
|---|---|---|---|---|---|
| 2026-Q2 | $5.25/share | regular | — | — | as of 2026-08-04 declaration|review:band:above band ceiling (3.75) |
| 2026-Q1 | $2.00/share | regular | — | — | as of 2026-05-13 declaration |
| 2025-Q4 | $1.55/share | regular | — | — | as of 2026-02-18 declaration |
DPS method: payout of cash above break-even.
Financials & fleet
Latest quarter 2026Q2 2 qtrs old
10× suezmax · 8× vlcc current
Fleet model — 2026Q3
Fleet model estimate — not issuer guidance.
| Class | Ships | TC | Spot | % Fixed | Guided $/d | Spot $/d | Blended $/d | QTD rev $M | Modeled Q rev $M |
|---|---|---|---|---|---|---|---|---|---|
| VLCC | 8 | 1 | 7 | 55% | 179,915 | 298,164 | 255,191 | — | 187.8 |
| Suezmax | 10 | 0 | 10 | 42% | 133,000 | 185,993 | 180,942 | — | 166.5 |
| Total | 18 | 213,942 | — | 354.3 | |||||
Guided rates are issuer-booked cover for 2026Q3 blended with Gibson and route-basket spot medians for the open days.
Bear, Base and Bull use booked coverage only for open vessels on a market index — this issuer has no realized-TCE history to anchor the index to what its fleet earns.
Model gaps & assumptions
vlcc: index realized at 116% — this issuer captured 116% of the index across 4 closed quarters (range 86%-185%; 4 on its fleet TCE, with no time-charter days on file to remove); the open share is priced at that fraction, not at the index · vlcc: using issuer guidance 54% fixed @ $179,915/day · suezmax: index realized at 116% — this issuer captured 116% of the index across 4 closed quarters (range 86%-185%; 4 on its fleet TCE, with no time-charter days on file to remove); the open share is priced at that fraction, not at the index · suezmax: using issuer guidance 42% fixed @ $133,000/day · suezmax: 2026Q3 has ended — open days are priced at the mean of its own monthly medians, $185,993/day, not the newest month (owner 2026-10-19) · vlcc: 2026Q3 has ended — open days are priced at the mean of its own monthly medians, $298,164/day, not the newest month (owner 2026-10-19) · DPS = 73% (own history) of cash above the $22,999/day break-even (cost lines) over 1,656 vessel-days · one-model DPS extrapolated: TCE $213,942/day is 18% outside the $46,600-$181,200/day its dividend history covers — costs are per day, so the dividend still rises with the rate, but the payout share is untested out there
Forecast accuracy — fleet TCE
The model's fleet TCE for each quarter — the fleet-mix-weighted Gibson class benchmark, one quantity per fleet, never a shared class rate — scored against the TCE the company went on to report. Error is model minus reported, as a share of reported — positive means the model was too high.
| Quarter | Model TCE | Reported TCE | Error |
|---|---|---|---|
| 2026Q2 | $97,327/day | $181,200/day | -46.3% |
| 2026Q1 | $105,962/day | $93,100/day | +13.8% |
| 2025Q3 | $45,827/day | $46,600/day | -1.7% |
| 2025Q2 | $38,287/day | $50,500/day | -24.2% |
| 2025Q1 | $36,069/day | $38,500/day | -6.3% |
Profit statement highlights
| Line | 2026Q2 | 2026Q1 | YoY Δ |
|---|---|---|---|
| Revenue | $318.9M | $170.2M | +239.6% |
| Opex | $13.3M | $12.2M | +15.7% |
| Net income | $230.3M | $88.3M | > +500% |
Full P&L grid — 6 quarters
| Line item | 2026Q2 | 2026Q1 | 2025Q4 | 2025Q3 | 2025Q2 | 2025Q1 |
|---|---|---|---|---|---|---|
| Revenue $M | 318.9 | 170.2 | 126.9 | 90.6 | 93.9 | 80.1 |
| Voyage expenses $M | 48.2 | 36.2 | — | 29.7 | 28.6 | — |
| Vessel opex $M | 13.3 | 12.2 | 11.5 | 11.7 | 11.5 | 10.5 |
| G&A $M | 1.6 | 8.5 | 1.3 | 1.9 | 4.0 | 4.4 |
| Depreciation $M | 12.7 | 12.0 | — | — | 10.3 | — |
| Interest expense, gross $M | 9.9 | — | — | — | 10.4 | — |
| Net income $M | 230.3 | 88.3 | 59.5 | 24.1 | 26.9 | 12.6 |
| Declared DPS | 5.25 | 2.00 | 1.55 | 0.75 | 0.70 | — |
Fleet exposure assets reviewed · 2026-06-30
| Class | Ships | TC | Spot | Mix | Guided $/day | Qtr | Next-Q booked | Expected blend |
|---|---|---|---|---|---|---|---|---|
| VLCC | 8 | — | — | 223,900 | 2026Q2 | — | — | |
| Suezmax | 10 | — | — | 187,300 | 2026Q2 | — | — |
Guidance & sources
Issuer guidance — forward-looking
No current-quarter guidance on file.
Sources — press, filings & documents
Press & filings by quarter
Recent documents
- mfn 2026-08-17T22:15:00 Okeanis Eco Tankers Corp. - Mandatory notification of trade (2026-08-17) pdf
- edgar 2026-08-17 FORM 6-K (2026-08-17)
- edgar 2026-08-17 FORM 6-K exhibit (2026-08-17)
- edgar 2026-08-17 FORM 6-K exhibit (2026-08-17)
- mfn 2026-08-13T06:00:00 Okeanis Eco Tankers Corp. – Ex Dividend Date (2026-08-13)
- mfn 2026-08-13T06:00:00 Okeanis Eco Tankers Corp. - Ex Dividend Date (2026-08-13)
- edgar 2026-08-13 FORM 6-K (2026-08-13)
- edgar 2026-08-13 FORM 6-K exhibit (2026-08-13)
- mfn 2026-08-04T22:30:00 Okeanis Eco Tankers Corp. – 2025 ESG Report (2026-08-04)
- mfn 2026-08-04T22:30:00 Okeanis Eco Tankers Corp. - 2025 ESG Report (2026-08-04)
- mfn 2026-08-04T22:20:00 Okeanis Eco Tankers Corp. – Key Information relating to Q2 2026 dividend (2026-08-04)
- mfn 2026-08-04T22:20:00 Okeanis Eco Tankers Corp. - Key Information relating to Q2 2026 dividend (2026-08-04)