Navigator Holdings Ltd.
Description
Navigator Holdings Ltd. engages in owning and operating a fleet of liquefied gas carriers worldwide. It provides international and regional seaborne transportation services of petrochemical gases, liquefied petroleum gases, and ammonia for energy companies, industrial users, and commodity traders. The company also offers ship shore infrastructure and consultancy services. It operates a fleet of 56 semi- or fully-refrigerated liquefied gas carriers. The company was formerly known as Isle of Man public limited company and changed its name to Navigator Holdings Ltd. in 2006. Navigator Holdings Ltd. was incorporated in 1997 and is based in London, the United Kingdom.
About
CEO
Employees
175
Instrument type
Common Stock
Sector
Energy
Industry
Oil & Gas Midstream
MIC code
XNYS
Address
The Verde, London, SW1E 5DH, United Kingdom
×
![Enlarged Chart]()
Oscillators
No data available
Summary
No data available
Moving Averages
No data available
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Nov 4, 2025 | — | — | — | — |
| Aug 12, 2025 | — | — | — | — |
| May 13, 2025 | — | — | — | — |
Earnings estimate
|
Next Quarter
(Mar 2025)
|
Next Year
(Dec 2025)
|
|||
|---|---|---|---|---|
| Number of analysts | — | 5 | — | 5 |
| Average estimate | — | 0.39 | — | 1.77 |
| Low estimate | — | 0.33 | — | 1.56 |
| High estimate | — | 0.49 | — | 2.09 |
| Last year EPS | — | 0.31 | — | 1.29 |
[stock_revenue_estimate]
Growth estimates
Current qtr
12.410%
Next qtr. (Mar 2025)
25.090%
Current year
13.550%
Next year (Dec 2025)
37.440%
Next 5 years (per annum)
—
Past 5 years (per annum)
—
Income statement
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total reported revenue | 550.74M | 473.79M | 406.48M | 332.50M | 301.39M |
| Cost of revenue | 380.22M | 384.88M | 312.54M | 261.97M | 242.96M |
| Gross profit | 170.51M | 88.92M | 93.95M | 70.52M | 58.43M |
| Operating expense | |||||
| Research & development | — | — | — | — | — |
| Selling general and admin | 31.21M | 27.44M | 28.88M | 23.87M | 20.88M |
| Other operating expenses | 6.86M | 5.54M | 4.44M | 4.90M | 4.94M |
| Operating income | 132.44M | 55.94M | 60.63M | 41.75M | 32.61M |
| Non operating interest income | |||||
| Income | 5.71M | 1.08M | 302,000 | 408,000 | 920,000 |
| Expense | 64.90M | 50.84M | 38.68M | 41.08M | 48.61M |
| Other income expense | -2.66M | 28.85M | -60.64M | 197,000 | -49,000 |
| Pretax income | 70.59M | 35.03M | -38.39M | 1.28M | -15.13M |
| Tax provision | 4.33M | 5.95M | 1.97M | 617,000 | 352,000 |
| Net income | 86.87M | 54.88M | -29.22M | 1.31M | -16.61M |
| Basic EPS | 1.11 | 0.69 | -0.58 | -0.01 | -0.30 |
| Diluted EPS | 1.10 | 0.69 | -0.58 | -0.01 | -0.30 |
| Basic average shares | 74.10M | 77.23M | 64.67M | 55.89M | 55.79M |
| Diluted average shares | 74.10M | 77.23M | 64.67M | 55.89M | 55.79M |
| EBITDA | 267.18M | 181.93M | 149.42M | 118.21M | 109.30M |
| Net income from continuing op. | 86.87M | 54.88M | -29.22M | 1.31M | -16.61M |
| Minority interests | -4.62M | -1.41M | -1.75M | -1.76M | -99,000 |
| Preferred stock dividends | — | — | — | — | — |
Balance sheet
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 2.20B | 2.10B | 2.16B | 1.84B | 1.87B |
| Current assets | |||||
| Cash | — | — | — | — | — |
| Cash equivalents | — | — | — | — | — |
| Cash and cash equivalents | 149.58M | 146.56M | 123.89M | 59.06M | 64.02M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 34.65M | 18.25M | 31.91M | 14.45M | 23.46M |
| Other receivables | 2.96M | 10.82M | 13.01M | 20.52M | 9.22M |
| Inventory | 9.04M | 8.55M | 13.17M | 8.43M | 9.65M |
| Prepaid assets | — | — | 16.29M | 22.02M | 17.67M |
| Restricted cash | 8.66M | 6.63M | 337,000 | 215,000 | 2.11M |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 17.07M | 21.15M | 16.29M | 22.02M | 17.67M |
| Non current assets | |||||
| Properties | 3.02M | 3.82M | 1.25M | 6.20M | 7.57M |
| Land and improvements | — | — | — | — | — |
| Machinery furniture equipment | 2.54B | 2.39B | 2.36B | 2.10B | 2.10B |
| Construction in progress | — | — | — | — | — |
| Leases | — | — | — | — | — |
| Accumulated depreciation | -782.95M | -696.02M | -598.18M | -556.48M | -486.98M |
| Goodwill | 332,000 | 239,000 | 400,000 | 277,000 | 366,000 |
| Investment properties | — | — | — | — | — |
| Financial assets | 14.67M | 21.96M | 579,000 | — | — |
| Intangible assets | — | — | — | — | — |
| Investments and advances | 174.91M | 148.53M | 150.21M | 148.67M | 130.66M |
| Other non current assets | — | 1.37M | 26.40M | 2.04M | — |
| Total liabilities | 969.61M | 923.33M | 1.04B | 897.01M | 934.35M |
| Current liabilities | |||||
| Accounts payable | 11.64M | 7.77M | 11.60M | 8.57M | 10.47M |
| Accrued expenses | 26.34M | 28.92M | 25.05M | 19.89M | 18.55M |
| Short term debt | 121.24M | 99.23M | 148.95M | 66.94M | 65.88M |
| Deferred revenue | 25.62M | 23.11M | 18.51M | 11.60M | 14.15M |
| Tax payable | — | — | — | — | — |
| Pensions | — | — | — | — | — |
| Other current liabilities | — | — | — | — | — |
| Non current liabilities | |||||
| Long term debt | 735.81M | 711.31M | 771.55M | 725.57M | 751.02M |
| Provision for risks and charges | — | — | — | — | — |
| Deferred liabilities | 7.02M | 4.25M | 408,000 | — | — |
| Derivative product liabilities | — | — | 8.80M | 3.01M | 5.77M |
| Other non current liabilities | — | — | — | — | — |
| Shareholders equity | |||||
| Common stock | 733,000 | 769,000 | 772,000 | 559,000 | 558,000 |
| Retained earnings | 390.22M | 364.00M | 316.01M | 346.97M | 347.57M |
| Other shareholders equity | -152,000 | -463,000 | -253,000 | -245,000 | -331,000 |
| Total shareholders equity | 1.23B | 1.17B | 1.12B | 942.40M | 939.90M |
| Additional paid in capital | 799.47M | 798.19M | 797.32M | 593.25M | 592.01M |
| Treasury stock | — | — | — | — | — |
| Minority interest | 42.80M | 10.92M | 3.60M | 1.86M | 99,000 |
Cash flow statement
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||
| Net Income | 86.87M | 54.88M | -29.22M | 1.31M | -16.61M | -5.74M | 5.31M | 44.64M | 98.09M | 87.74M | 42.19M | 30.54M | 18.65M | 15.00M | 26.71M | 2.23M | 26.75M |
| Depreciation | 129.20M | 126.22M | 88.49M | 76.68M | 76.17M | 76.14M | 73.59M | 62.28M | 53.45M | 45.81M | 36.61M | 24.18M | 18.68M | 17.89M | 15.40M | 11.93M | 11.08M |
| Deferred Taxes | 2.36M | 3.84M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-Based Compensation | 1.28M | 869,000 | 1.37M | 1.25M | 1.50M | 1.07M | 1.41M | 1.57M | 1.64M | 1.12M | 728,000 | 796,760 | 842,034 | 1.20M | 2.14M | 613,078 | — |
| Other Non-Cash Items | -8.71M | -14.48M | -16.28M | -5.54M | -12.01M | -4.15M | 2.44M | -6.75M | -17.04M | -2.47M | -768,000 | 959,210 | 268,845 | 1.42M | 2.37M | 5.89M | -3.26M |
| Accounts Receivable | -5.00M | 262,000 | 20.69M | -12.89M | -7.07M | 485,000 | -12.91M | 1.99M | -1.86M | 4.64M | -7.96M | -2.57M | 2.12M | -681,698 | -1.74M | -997,212 | 334,334 |
| Accounts Payable | 4.50M | 6.64M | 3.21M | -4.12M | 7.55M | 7.66M | — | -6.04M | 8.39M | -7.22M | 12.89M | 7.79M | — | -49,792 | 1.80M | -1.64M | 1.33M |
| Other Assets & Liabilities | -496,000 | 3.96M | -2.70M | 1.22M | -856,000 | -781,000 | -1.07M | -3.46M | -2.88M | 1.23M | -1.42M | -372,516 | -855,116 | -1.67M | -1.50M | 2.07M | -2.15M |
| Operating Cash Flow | 210.02M | 182.19M | 65.56M | 57.91M | 48.69M | 74.70M | 68.76M | 94.23M | 139.81M | 130.85M | 82.27M | 61.32M | 39.70M | 33.10M | 45.17M | 20.10M | 34.07M |
| Investing Activities | |||||||||||||||||
| Capital Expenditures | -171.24M | -7.01M | 990,000 | -2.26M | -3.27M | -830,000 | -184.30M | -240.99M | -208.18M | -233.68M | -467.50M | -192.79M | -85.58M | -4.95M | -138.47M | -69.80M | -395,456 |
| Net Intangibles | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Acquisitions | -36.56M | — | 13.48M | -17.35M | -89.32M | -42.50M | — | — | — | — | — | — | — | — | — | — | — |
| Purchase of Investments | — | — | — | — | — | — | -25.00M | — | — | — | -10.00M | -10.00M | — | — | — | — | — |
| Sale of Investments | — | — | — | — | — | — | 25.00M | — | — | — | 20.00M | — | — | — | — | — | — |
| Investing Cash Flow | -207.27M | 2.26M | 16.87M | -16.15M | -90.41M | -42.33M | -183.03M | -229.71M | -205.86M | -231.87M | -457.50M | -202.79M | -85.58M | -4.95M | -124.19M | -63.43M | -21.04M |
| Financing Activities | |||||||||||||||||
| Long-Term Debt Issuance | 323.56M | 139.27M | 18.00M | 336.00M | 231.05M | 93.60M | 495.17M | 327.67M | 157.70M | 150.00M | 243.00M | 331.53M | 53.47M | — | 90.00M | 28.88M | — |
| Long-Term Debt Payments | -284.40M | -254.73M | -84.07M | -367.25M | -189.85M | -118.35M | -379.35M | -204.09M | -70.27M | -182.63M | -35.75M | -107.65M | -7.11M | -12.00M | -10.00M | — | — |
| Other Financing Charges | 23.72M | -7.28M | -26,000 | -4.13M | -5.88M | -1.03M | -3.88M | -2.68M | -5.88M | -828,000 | -22.46M | -6.37M | -1.26M | — | — | — | — |
| Financing Cash Flow | 6.81M | -314.66M | -143.82M | 149.62M | 35.32M | -25.78M | 111.94M | 120.90M | 81.56M | -33.45M | 431.36M | 261.96M | 51.09M | -15.21M | 80.00M | 28.88M | -20.00M |
| Other Cash Details | |||||||||||||||||
| End Cash Position | 158.24M | 153.19M | 124.22M | 59.27M | 66.13M | 71.52M | 62.11M | 57.27M | 87.78M | 62.53M | 194.74M | 140.87M | 26.73M | 16.24M | 10.53M | 11.92M | 12.86M |
| Income Tax Paid | 1.80M | 2.44M | 579,000 | 330,000 | 323,000 | 176,000 | 515,000 | 601,000 | 632,000 | 560,000 | 171,000 | 165,105 | 73,361 | 102,686 | 185,154 | 85,782 | — |
| Interest Paid | 62.11M | 48.60M | 33.02M | 37.62M | 44.86M | 41.47M | 35.89M | 29.82M | 24.43M | 25.45M | 23.04M | 6.17M | 2.10M | 2.07M | 1.66M | 492,319 | — |
| Free Cash Flow | -17.26M | 84.54M | 94.40M | 42.62M | 46.43M | 76.69M | -108.37M | -162.68M | -90.58M | -100.56M | -387.49M | -137.83M | -40.59M | 20.92M | -95.66M | -36.19M | 32.60M |
Error: Invalid format in Holders JSON file.
Article
5 Low-Leverage Stocks to Buy as More Rate Cuts Look Likely in 2025
The crux of safe investment lies in choosing a company that is not burdened with debt. You may buy NVDA, NVGS, SLVM, GBX and FOX.
Jan 21, 2025
Article
Navigator Gas Announces Completion of Morgan's Point Ethylene Export Terminal Expansion and Acquisition of Three Handysize Liquefied Ethylene Gas Carriers
LONDON, Jan. 07, 2025 (GLOBE NEWSWIRE) -- Navigator Holdings Ltd. (described herein as “Navigator Gas” or the “Company”) (NYSE: NVGS), the owner and operator of the world's largest fleet of handysize liquefied gas carriers, announces the completion of the expansion of its existing ethylene export terminal joint venture owned 50/50 by Navigator and Enterprise Products Partners L.P. at Morgan's Point, Houston (the “Export Terminal Joint Venture”), previously announced on November 15, 2022, with additional information on March 9, 2023 (the “Expansion Project”). Navigator Gas further announces an agreement to acquire three handysize ethylene carriers for a total purchase price of US$ 83.9 million, complementing the increased export capacity from the Export Terminal Joint Venture.
Jan 7, 2025
Article
Navigator Gas: A Questionable $400 Million Decision (Rating Downgrade)
The LPG and ethylene trade are positioned to increase in the coming years, providing an uplift in Navigator Holdings' key markets. NVGS is very capable of generating high-single-digit EBITDA growth in 2025. The company's valuation is attractive at under 6x EV to EBITDA on a forward basis.
Jan 1, 2025
