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.

Last paid · 2026Q2
$5.25
23.3% annualised
$181,200/d earned
TTM $9.55 (10.6% trailing) · +162% vs prior quarter
2026Q3 · our model
$5.90
26.2% annualised
$213,942/d modelled
PATTERN payout on MODELLED TCE
low EPS $8.09 · 48% booked · beyond the $181,200/d its dividend history covers
2026Q4 · our model
$23.22
102.9% annualised
$774,033/d modelled
EPS $31.85 · beyond the $181,200/d its dividend history covers
At today’s spot · our model
—
withheld outside the $46,600–$181,200/d its dividend history covers
$394,212/d booked + open days at spot
market $616,381/d -15.5% vs prior print · $22,999/d break-even · fleet-weighted 2026-10-16

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?

Company said
Okeanis Eco Tankers has booked 48% of its 2026Q3 days (2026-08-04, source; by class on the right). It does not say what it will pay — turning its rates into a dividend is our job.
$156,917/d
booked average
est. $4.14
on booked days
Our model
Booked days at those rates, open days at spot +16% (Okeanis Eco Tankers has historically beaten the index); then Okeanis Eco Tankers pays out 73% of the cash above its $22,999/d break-even (own history, 4 quarters; break-even from cost lines). Filed under the NYSE line ECO.
$213,942/d
modelled
$5.90
low confidence · PATTERN payout on MODELLED TCE
Your scenario
Booked days at the company’s rates, open days at the rate you set. Set the rates ↓
—
your rates
—
your rates

Booked vs market $/day

ClassBookedAtSpot 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 scenario

Set 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

ClassCompany earnedBooked 2026Q3Market now8 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

VLCC 55% booked at $179,915 · 334 open days
Suezmax 42% booked at $133,000 · 534 open days

2026Q3 P&L and cash

LineModelYour scenarioΔ
Vessel-days, days modelled

Ships 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
ClassDaysModel $/dayYours $/day
VLCC736255,191255,191
Suezmax920180,942180,942
Fleet TCE, $/day modelled 213,942 213,942
Revenue (TCE basis), $m modelled

Vessel-days × fleet TCE.

354.3 354.3
Vessel opex, $m assumed

2026Q2: $13.3m over 1,564 vessel-days, held per day.

(14.1) (14.1)
G&A, $m assumed

2026Q2: $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, $m

Not on file for any quarter (not extracted, or not disclosed).

— —
Interest expense, $m assumed

2026Q2: $8.6m over 1,564 vessel-days, held per day.

(9.1) (9.1)
Scheduled debt amortisation, $m stated

2026Q3: $13.2m over 1,656 vessel-days, held per day (the issuer’s scheduled principal).

(13.2) (13.2)
Drydock cost, $m

No separate drydock cash line on file.

— —
Cash break-even, $/day assumed

Σ cash costs above ÷ vessel-days.

22,999 22,999
Cushion vs fleet TCE, $/day 190,943 190,943
Free cash flow to equity, $m assumed

Revenue − cash costs: the cash available for distribution.

316.2 316.2
Maintenance capex, $m

Not 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.

OutputModelYour scenarioΔ
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

$1.552025Q4$2.002026Q1$5.252026Q2$5.902026Q3$23.222026Q4solid = declared · dashed = our model · dot = your scenario

Market context — rates, the dividend, and the price

Rates and dividend — benchmark, realized and declared

186%
2026Q2 earned $181,200/day market paid $97,327/day
Fleet-weighted benchmark Realized fleet TCEModelDeclared DPS
forecast →
$0k
$400k
$800k
2025Q3
2025Q4
2026Q1
2026Q2
2026Q3
2026Q4
Declared DPS, USD/share — solid: declared · dashed: model · shaded: the range this model has been wrong by
$0.75
$1.55
$2.00
$5.25
$5.90
$23.22

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%

DPS-vs-TCE fit R² 0.995 · 4 qtrs
Fit crosses zero at $29,023/d — the TCE below which this fit implies no payout

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.

image/svg+xml Jul 2026 Jul 0 100,000 200,000 300,000 400,000 500,000 600,000 700,000 616,381 711,081 540,621 OET.OL fleet-weighted VLCC benchmark SUEZMAX benchmark USD/day

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

Daily share price in dollars with the annualised yield each declared dividend implied: 293 points, 2025-08-29 to 2026-10-19; OET.OL share price latest 90.28; Implied annual yield (% p.a., right) latest 35.46.

image/svg+xml Oct 2026 Apr Jul Oct 30 40 50 60 70 80 90 100 90 OET.OL share price Implied annual yield (% p.a., right) 15 20 25 30 35 35 USD % p.a.

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

Expected fleet TCE
$213,942/d
48% STATED · 52% MODELLED
Days already fixed
48%
at disclosed rates
Index capture on open days
116%
historically captured
How we got to the DPS
Payout of cash above break-even PATTERN payout on MODELLED TCE $5.90
Stated payout policy declined — the company publishes no payout policy this model can read

Earnings bridge — 2026Q2 → 2026Q3

Anchor DPS (2026Q2) $5.25
Booked cover — issuer guidance targets a different quarter than the anchor — no same-vintage comparison TBD
Open cover (spot-exposed) — VLCC 45% of days without booked cover · Suezmax 58% of days without booked cover — spot-exposed TBD
Expected DPS (2026Q3) $5.90

Dividend history & forecast accuracy

Fit crosses zero
$29,023/day
Fit
4 qtrs · R² 0.995

Upcoming

QuarterEx-date (est.)Forecast DPSActual DPS
2026Q3 E—$5.90—
2026Q4 E—$23.22—
PeriodDPSKindEx-datePay dateSource
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

Fleet
18
Realized TCE
$181,200/d 2026Q2
Declared DPS
$5.25 2026Q2
TTM DPS
$9.55 2026Q2
Coverage
—
Revenue
$318.9M
Opex
$13.3M
Net income
$230.3M

10× suezmax · 8× vlcc current

Fleet model — 2026Q3

Fleet model estimate — not issuer guidance.

ClassShipsTCSpot% FixedGuided $/dSpot $/dBlended $/dQTD rev $MModeled Q rev $M
VLCC817 55% 179,915 298,164 255,191 — 187.8
Suezmax10010 42% 133,000 185,993 180,942 — 166.5
Total18 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 — booked only
$123.7M rev
DPS $1.60
Base — index
$354.3M rev
DPS $5.90
Bull — recent peak
$932.7M rev
DPS $16.70
Expected DPS
$5.90/share
Annualized
$23.61/yr
Revenue if rates hold
$354.3M
Confidence
LOW

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.

Quarters scored
5
Avg abs. error
18.5%
QuarterModel TCEReported TCEError
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

Line2026Q22026Q1YoY 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 item2026Q22026Q12025Q42025Q32025Q22025Q1
Revenue $M318.9170.2126.990.693.980.1
Voyage expenses $M48.236.2—29.728.6—
Vessel opex $M13.312.211.511.711.510.5
G&A $M1.68.51.31.94.04.4
Depreciation $M12.712.0——10.3—
Interest expense, gross $M9.9———10.4—
Net income $M230.388.359.524.126.912.6
Declared DPS5.252.001.550.750.70—

Fleet exposure assets reviewed · 2026-06-30

ClassShipsTCSpotMixGuided $/dayQtrNext-Q bookedExpected blend
VLCC 8 — —
223,900 2026Q2 — —
Suezmax 10 — —
187,300 2026Q2 — —

Guidance & sources

Issuer guidance — forward-looking

No current-quarter guidance on file.

Historical guidance (3 rows)
PeriodMetricValueCoverageAs ofSource
2026Q3SUEZMAX spot TCE (booked) $133,000 42% 2026-08-04 print
2026Q3VLCC fixed cover (blended spot-fixed + TC) $179,915 54.6% 2026-09-16 print
2026Q3VLCC spot TCE (booked) $206,600 48% 2026-08-04 print
Sources — press, filings & documents

Press & filings by quarter

QuarterReportPresentationDividendOther
2026Q3 FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K, FORM 6-K exhibit, Okeanis Eco Tankers Corp. – 2025 ESG Report, Okeanis Eco Tankers Corp. - 2025 ESG Report, Okeanis Eco Tankers Corp. – Unaudited Condense…, Okeanis Eco Tankers Corp. - Unaudited Condense…, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, Okeanis Eco Tankers Corp. - Invitation to Q2 2…, Okeanis Eco Tankers Corp. – Invitation to Q2 2…, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit — Okeanis Eco Tankers Corp. – Ex Dividend Date, Okeanis Eco Tankers Corp. - Ex Dividend Date, Okeanis Eco Tankers Corp. – Key Information re…, Okeanis Eco Tankers Corp. - Key Information re… Okeanis Eco Tankers Corp. - Mandatory notifica…, Okeanis Eco Tankers Corp. - Nissos Sifnos Upda…
2026Q2 FORM 6-K, FORM 6-K, FORM 6-K exhibit, Okeanis Eco Tankers Corp. Reports Financial Re…, OET: Okeanis Eco Tankers Corp. Reports Financi…, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, Okeanis Eco Tankers Corp. – Invitation to Q1 2…, Okeanis Eco Tankers Corp. - Invitation to Q1 2…, FORM 6-K, FORM 6-K, FORM 6-K — Okeanis Eco Tankers Corp. – Ex Dividend Date, Okeanis Eco Tankers Corp. - Ex Dividend Date, Okeanis Eco Tankers Corp. – Key Information re…, Okeanis Eco Tankers Corp. - Key Information re… Okeanis Eco Tankers Corp. – 2026 Annual Meetin…, Okeanis Eco Tankers Corp. - 2026 Annual Meetin…, Okeanis Eco Tankers Corp. – New Financings Upd…, Okeanis Eco Tankers Corp. - New Financings Upd…, Okeanis Eco Tankers Corp. – Announcement of 20…, Okeanis Eco Tankers Corp. - Announcement of 20…
2026Q1 Okeanis Eco Tankers Corp. – Announcement of Av…, Okeanis Eco Tankers Corp. - Announcement of Av…, 20-F, FORM 6-K, FORM 6-K exhibit, Okeanis Eco Tankers Corp. Reports Financial Re…, OET: Okeanis Eco Tankers Corp. Reports Financi…, FORM 6-K, FORM 6-K, Okeanis Eco Tankers Corp. – Invitation to Q4 2…, Okeanis Eco Tankers Corp. - Invitation to Q4 2…, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit — Okeanis Eco Tankers Corp. – Ex Dividend Date, Okeanis Eco Tankers Corp. - Ex Dividend Date, Okeanis Eco Tankers Corp. – Key Information re…, Okeanis Eco Tankers Corp. - Key Information re… Okeanis Eco Tankers Corp. - New Shares Issued …, Okeanis Eco Tankers Corp. - New Shares Issued …, Okeanis Eco Tankers Corp. – Completion and pri…, OSLO BØRS - TRADING RESUMPTION, Okeanis Eco Tankers Corp. - Completion and pri…, OSLO BØRS - TRADING SUSPENSION, Okeanis Eco Tankers Corp. – Reminder of tradin…, Okeanis Eco Tankers Corp. - Reminder of tradin…, Okeanis Eco Tankers Corp. - Agreements to acqu…, Okeanis Eco Tankers Corp. – Commercial Update, Okeanis Eco Tankers Corp. - Commercial Update, Okeanis Eco Tankers Corp.: Mandatory notificat…
2025Q4 FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K, FORM 6-K exhibit, FORM 6-K, FORM 6-K exhibit, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K, FORM 6-K, FORM 6-K exhibit — — —
2025Q3 FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K — — —
2025Q2 FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K, FORM 6-K exhibit, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K, FORM 6-K — — —
2025Q1 FORM 20-F, FORM 6-K, FORM 6-K exhibit, FORM 6-K, FORM 6-K, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K exhibit, FORM 6-K — — —
2024Q4 FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K — — —
2024Q3 FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K — — —
2024Q2 FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 20-F — — —
2024Q1 FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K, FORM 6-K — — —

Recent documents