Try our mobile app

Switch to company model in classical logic    *

General information

Country: MONACO

Sector: Marine Shipping

Navios Maritime Holdings Inc. operates as a seaborne shipping and logistics company in North America, Europe, Asia, South America, and internationally. It focuses on the transportation and transshipment of dry bulk commodities, including iron ores, coal, and grains. The company operates through two segments, Dry Bulk Vessel Operations and Logistics Business. The Dry Bulk Vessel Operations segment engages in the transportation and handling of bulk cargoes through the ownership, operation, and trading of vessels and freight. This segment charters its vessels to trading houses, producers, and government-owned entities. The Logistics Business segment operates ports and transfer station terminals, as well as upriver transport facilities in the Hidrovia region; and handles vessels, barges, push boats, and cabotage business. This segment provides its integrated transportation, storage, and related services through its port facilities, fleet of dry and liquid cargo barges, and product tankers to mineral and grain commodity providers, as well as to users of refined petroleum products. The company`s fleet consists of 53 vessels totaling 5.7 million deadweight tons. Navios Maritime Holdings Inc. is headquartered in Monte Carlo, Monaco.
Website: navios.com



Growth: Pretty weak revenue growth rate 6.8%, there is acceleration compared to average historical growth rates -3.6%. The revenue growth dynamics is unstable

Profitability: LTM EBITDA margin is positive, +50.9%. On average the margin is improving unsteadily. Gross margin is normal, +30.1%. In the last quarter the company did not beat the estimated EPS, -77.9%. The company was ahead of estimated EPS in 50% of quarters (showing a gain of -$0.28 per share on average)

Cash Flow Generation: Dividend yield for the last twelve months 0.0%. Free cash flow yield -38.9% (LTM)

Undervaluation: Fundamental value created in LTM (estimate)


Entry Point: Share price is 45.5% higher than minimum and 20.9% lower than maximum for the last 3 years

AI Insight: the companies with similar growth trajectories, EBITDA margin, industries and geography on average are valued 3.8x by EV / Sales multiple , the company can be 54.9% undervalued

Key Financials (Download financials)

Ticker: NM
Share price, USD:  (0.0%)2.27
year average price 2.27  


year start price 2.27 2025-02-09

max close price 2.27 2025-02-09

min close price 2.27 2025-02-09

current price 2.27 2026-02-08
Common stocks: 22 654 825

Dividend Yield:  0.0%
FCF Yield LTM: -38.9%
EV / LTM EBITDA: 4.8x
EV / EBITDA annualized: 5.3x
EV / Sales: 2.4x
Margin (EBITDA LTM / Revenue): 50.9%
Fundamental value created in LTM:
Market Cap ($m): 51
Net Debt ($m): 625
EV (Enterprise Value): 676
Price to Book: 0.4x

Revenue and EBITDA

Quarterly values ($m)

Change (y/y)

Cash Flow

FCF ($m)

Net Debt / Cash and Equivalents ($m)

Share price and dividends (Download history)

Share price

Payment USD per share

Multiple and potential

EV / Sales

Potential dynamics

News


2023-12-20GlobeNewsWire

Navios South American Logistics Inc. Announces the Date for the Third Quarter 2023 Conference Call and Webcast

2023-08-22GlobeNewsWire

Navios Maritime Holdings Inc. Announces the Date for the Release of Second Quarter Ended June 30, 2023 Results, Conference Call and Webcast

2023-05-24Seeking Alpha

Navios Maritime Holdings, Inc. (NM) Q1 2023 Earnings Call Transcript

2023-05-19GlobeNewsWire

Navios Maritime Holdings Inc. Announces the Date for the Release of First Quarter Ended March 31, 2023 Results, Conference Call and Webcast
More information for subscribed users:
detailed calculation of
Fundamental value created in LTM

Financial reporting

Income Statement

Property 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3 2022 q2 2021 q4 2020 q4 2019 q4 2018 q4
date 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2021-12-31 2020-12-31 2019-12-31 2018-12-31
symbol NM NM NM NM NM NM NM NM NM NM
reportedCurrency USD USD USD USD USD USD USD USD USD USD
cik 1M 1M 1M 1M 1M 1M 1M 1M 1M 1M
fillingDate 2023-09-30 2023-06-30 2023-03-31 2022-09-30 2022-06-30
acceptedDate 2023-09-29 20:00:00 2023-06-30 00:00:00 2023-03-31 00:00:00 2023-03-27 17:42:26 2022-09-29 20:00:00 2022-06-29 20:00:00 2022-04-14 16:17:50 2021-04-29 17:31:09 2020-04-21 17:00:39 2019-04-26 17:52:46
calendarYear 2023 2023 2023 2022 2022
period Q3 Q2 Q1 FY Q3 Q2 FY FY FY FY
revenue 79M 82M 65M 255M 74M 159M 586M 417M 482M 518M
costOfRevenue 55M 54M 41M 177M 49M 80M 328M 342M 360M 411M
grossProfit 24M 28M 24M 79M 26M 79M 258M 74M 122M 107M
grossProfitRatio 0.301 0.342 0.367 0.343 0.495
researchAndDevelopmentExpenses 0 0 0 0 0 0 0 0 0 0
generalAndAdministrativeExpenses 5M 7M 5M 20M 5M 9M 31M 34M 36M 28M
sellingAndMarketingExpenses 0 0 0 0 0 0 0 0 0 0
sellingGeneralAndAdministrativeExpenses 5M 7M 5M 20M 5M 9M 31M 34M 36M 28M
otherExpenses 0 0 -3M 320 000 0 0 2M 541 000 999 000 874 000
operatingExpenses 5M 7M 5M 20M 5M 9M 33M 34M 37M 28M
costAndExpenses 60M 61M 47M 197M 54M 90M 361M 377M 398M 439M
interestIncome 0 16M 0 878 000 0 256 000 257 000 11M 9M
interestExpense 16M 16M 17M 61M 16M 35M 136M 129M 125M 131M
depreciationAndAmortization -39 586 8M 408 000 50M 34M 0 61M 71M 105M 103M
ebitda 32M 59M 32M 52M -51M 81M 167M 33M 150M 103M
ebitdaratio 0.402 0.717 0.484 -0.689 0.509
operatingIncome 32M 36M 31M 3M -85M 69M 280M 30M 107M 79M
operatingIncomeRatio 0.402 0.441 0.478 -1.143 0.436
totalOtherIncomeExpensesNet -16M -18M -16M -120M 14M -21M 5M -216M -264M -346M
incomeBeforeTax 16M 18M 15M -61M -71M 48M 97M -187M -179M -267M
incomeBeforeTaxRatio 0.2 0.222 0.231 -0.948 0.302
incomeTaxExpense -422 000 1M 265 000 -323 000 -488 000 758 000 5M 2M 1M 1M
netIncome 14M 15M 14M -61M -70M 45M 92M -189M -180M -269M
netIncomeRatio 0.182 0.189 0.221 -0.942 0.282
eps 46.79 0.27 0.26 -2.69 -3.09 1.38 5.68 -14.62 -14.6 -22.47
epsdiluted 46.79 0.27 0.25 -3.07 1.37
weightedAverageShsOut 308 067 23M 23M 23M 23M 23M 16M 13M 12M 12M
weightedAverageShsOutDil 308 067 23M 23M 23M 23M 23M 17M 13M 12M 12M
link
finalLink
filingDate 2023-03-28 2022-04-14 2021-04-29 2020-04-21 2019-04-29
fiscalYear 2022 2021 2020 2019 2018
netInterestIncome -60M -136M -128M -115M -122M
ebit 87M 233M -38M 69M -16M
nonOperatingIncomeExcludingInterest -29M -141M 68M 15M 95M
netIncomeFromContinuingOperations -61M 92M -189M -180M -269M
netIncomeFromDiscontinuedOperations 0 0 0 0 0
otherAdjustmentsToNetIncome 0 0 0 0 0
netIncomeDeductions 0 0 0 0 0
bottomLineNetIncome -61M 92M -189M -180M -269M
epsDiluted -2.66 5.55 -14.62 -14.59 -22.47

Balance Sheet Statement

Property 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3 2022 q2 2021 q4 2020 q4 2019 q4 2018 q4
date 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2021-12-31 2020-12-31 2019-12-31 2018-12-31
symbol NM NM NM NM NM NM NM NM NM NM
reportedCurrency USD USD USD USD USD USD USD USD USD USD
cik 1M 1M 1M 1M 1M 1M 1M 1M 1M 1M
fillingDate 2023-09-30 2023-06-30 2023-03-31 2022-09-30 2022-06-30
acceptedDate 2023-09-29 20:00:00 2023-06-30 00:00:00 2023-03-31 00:00:00 2023-03-27 17:42:26 2022-09-29 20:00:00 2022-06-29 20:00:00 2022-04-14 16:17:50 2021-04-29 17:31:09 2020-04-21 17:00:39 2019-04-26 17:52:46
calendarYear 2023 2023 2023 2022 2022
period Q3 Q2 Q1 FY Q3 Q2 FY FY FY FY
cashAndCashEquivalents 58M 69M 61M 79M 91M 46M 54M 95M 78M 138M
shortTermInvestments 0 0 0 0 0 0 0 0 0 0
cashAndShortTermInvestments 58M 69M 61M 79M 91M 46M 54M 95M 78M 138M
netReceivables 35M 42M 37M 47M 47M 69M 69M 59M 70M 102M
inventory 11M 10M 13M 10M 9M 12M 12M 14M 10M 28M
otherCurrentAssets 18M 14M 11M 2M 8M 27M 5M 4M 2M 6M
totalCurrentAssets 122M 135M 122M 148M 156M 154M 229M 195M 168M 299M
propertyPlantEquipmentNet 507M 509M 508M 499M 511M 1 099M 1 115M 1 360M 1 533M 1 898M
goodwill 104M 104M 104M 104M 104M 160M 160M 160M 160M 160M
intangibleAssets 45M 46M 46M 55M 47M 90M 101M 106M 112M 139M
goodwillAndIntangibleAssets 149M 150M 150M 159M 151M 251M 261M 267M 272M 299M
longTermInvestments 143M 130M 115M 99M 78M 148M 126M 57M 64M 91M
taxAssets 0 252M 0 0 0 0 38M 31M 56M 71M
otherNonCurrentAssets 30M -509M 22M 19M 16M 77M 39M 62M 49M 24M
totalNonCurrentAssets 829M 532M 794M 777M 756M 1 575M 1 579M 1 776M 1 975M 2 384M
otherAssets 0 280M 0 0 0 0 0 0 0 0
totalAssets 951M 948M 916M 924M 912M 1 728M 1 809M 1 971M 2 143M 2 682M
accountPayables 31M 28M 27M 22M 22M 32M 30M 29M 22M 79M
shortTermDebt 34M 35M 30M 34M 33M 235M 136M 156M 137M 69M
taxPayables 0 0 0 8M 0 0 9M 8M 8M 6M
deferredRevenue 4M 5M 3M 4M 5M 8M 8M 8M 9M 12M
otherCurrentLiabilities 33M 45M 29M 48M 30M 93M 317M 399M 58M 161M
totalCurrentLiabilities 102M 35M 90M 108M 91M 367M 497M 593M 225M 320M
longTermDebt 649M 651M 658M 47M 663M 1 241M 706M 337M 463M 475M
deferredRevenueNonCurrent 0 0 928 000 1M 0 0 927 000 660 000 5M 19M
deferredTaxLiabilitiesNonCurrent 9M 10M 10M 10M 10M 10M 10M 9M 8M 7M
otherNonCurrentLiabilities 818 000 885 000 1M 617M 613M 867 000 528M 1 067M 1 282M 1 339M
totalNonCurrentLiabilities 659M 662M 670M 674M 673M 1 252M 1 245M 1 413M 1 759M 1 840M
otherLiabilities 0 -35M 0 0 0 0 0 0 0 0
capitalLeaseObligations 0 0 15M 0 9M 189M 0 0 0 0
totalLiabilities 761M 662M 759M 782M 764M 1 619M 1 742M 2 006M 1 984M 2 161M
preferredStock 0 0 0 0 0 0 0 0 0 0
commonStock 2000 2000 2000 2000 2000 2000 2000 1000 1000 1000
retainedEarnings -532M -546M -562M -576M -589M -628M -668M -785M -598M -435M
accumulatedOtherComprehensiveIncomeLoss 0 0 0 0 0 0 0 0 0 0
othertotalStockholdersEquity 665M 665M 665M 679M 679M
totalStockholdersEquity 133M 119M 103M 89M 90M 51M 11M -142M 44M 252M
totalEquity 190M 174M 157M 142M 90M 51M 67M -34M 159M 522M
totalLiabilitiesAndStockholdersEquity 951M 948M 916M 912M 1 671M
minorityInterest 57M 55M 54M 53M 58M 0 55M 107M 115M 270M
totalLiabilitiesAndTotalEquity 951M 948M 916M 924M 912M 1 671M 1 809M 1 971M 2 143M 2 682M
totalInvestments 143M 130M 115M 99M 78M 0 126M 57M 64M 91M
totalDebt 683M 686M 688M 697M 696M 1 476M 1 600M 1 859M 1 877M 1 816M
netDebt 625M 617M 627M 618M 605M 1 430M 1 547M 1 764M 1 799M 1 678M
link
finalLink
filingDate 2023-03-28 2022-04-14 2021-04-29 2020-04-21 2019-04-29
fiscalYear 2022 2021 2020 2019 2018
accountsReceivables 0 0 0 0 0
otherReceivables 47M 69M 59M 70M 102M
prepaids 10M 90M 24M 7M 25M
totalPayables 22M 30M 29M 22M 79M
otherPayables 0 0 0 0 0
accruedExpenses 0 0 0 0 0
capitalLeaseObligationsCurrent 0 0 0 0 0
capitalLeaseObligationsNonCurrent 0 0 0 0 0
treasuryStock 0 0 0 0 0
additionalPaidInCapital 0 0 0 0 0
otherTotalStockholdersEquity 665M 679M 643M 642M 687M

Cash Flow Statement

Property 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3 2022 q2 2021 q4 2020 q4 2019 q4 2018 q4
date 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2021-12-31 2020-12-31 2019-12-31 2018-12-31
symbol NM NM NM NM NM NM NM NM NM NM
reportedCurrency USD USD USD USD USD USD USD USD USD USD
cik 1M 1M 1M 1M 1M 1M 1M 1M 1M 1M
fillingDate 2023-09-30 2023-06-30 2023-03-31 2022-09-30 2022-06-30
acceptedDate 2023-09-29 20:00:00 2023-06-30 00:00:00 2023-03-31 00:00:00 2023-03-27 17:42:26 2022-09-29 20:00:00 2022-06-29 20:00:00 2022-04-14 16:17:50 2021-04-29 17:31:09 2020-04-21 17:00:39 2019-04-26 17:52:46
calendarYear 2023 2023 2023 2022 2022
period Q3 Q2 Q1 FY Q3 Q2 FY FY FY FY
netIncome 16M 17M 15M 85M 40M 47M 92M -189M -184M -266M
depreciationAndAmortization 0 8M 0 50M 0 0 61M 71M 105M 103M
deferredIncomeTax 0 -8M 0 -270 000 0 0 5M 2M 1M -1M
stockBasedCompensation 0 22 000 0 171 000 0 0 589 000 1M 3M 5M
changeInWorkingCapital -8M 14M -7M 40M 16M 18M -27M 48M -563 000 -19M
accountsReceivables 0 -5M 0 -689 000 0 0 -10M -3M 5M 7M
inventory 0 2M 0 -2M 0 0 2M -4M 13M 3M
accountsPayables 0 0 0 -2M 0 0 7M 8M 47M -3M
otherWorkingCapital 0 17M 0 45M 0 0 -27M 47M -66M -25M
otherNonCashItems -5M -5M -6M -44M -14M 4M -21M 91M 172M 234M
netCashProvidedByOperatingActivities 3M 26M 1M 131M 41M 70M 110M 25M 96M 56M
investmentsInPropertyPlantAndEquipment -11M -8M -5M -41M -31M -3M -49M -108M -99M -86M
acquisitionsNet 0 0 0 0 0 0 0 0 -18M 18M
purchasesOfInvestments 0 0 0 0 0 0 0 0 0 -15M
salesMaturitiesOfInvestments 0 0 0 0 0 0 0 0 0 21M
otherInvestingActivites 5M -1M 0 371M 0
netCashUsedForInvestingActivites -6M -9M -5M 340M -3M
debtRepayment 0 0 -4M -370M -69M
commonStockIssued 0 0 0 0 0
commonStockRepurchased 0 0 0 -10M 0 0 243 000 0 -10M -1000
dividendsPaid 0 0 0 0 0
otherFinancingActivites -4M -10M -10M 25M 7M
netCashUsedProvidedByFinancingActivities -4M -10M -14M -345M -62M
effectOfForexChangesOnCash 0 -17M 0 0 0 0 0 0 0 0
netChangeInCash -7M -71M -17M -59M 36M 5M 27M 32M -72M 17M
cashAtEndOfPeriod 62M -10M 61M 79M 91M 55M 138M 111M 79M 151M
cashAtBeginningOfPeriod 69M 61M 79M 138M 55M 50M 111M 79M 151M 134M
operatingCashFlow 3M 26M 1M 131M 41M 70M 110M 25M 96M 56M
capitalExpenditure -11M -8M -5M -41M -31M -3M -49M -108M -99M -86M
freeCashFlow -7M 18M -3M 90M 11M 67M 61M -82M -3M -30M
link
finalLink
filingDate 2023-03-28 2022-04-14 2021-04-29 2020-04-21 2019-04-29
fiscalYear 2022 2021 2020 2019 2018
otherInvestingActivities 373M 168M 108M 61M 90M
netCashProvidedByInvestingActivities 332M 119M 592 000 -56M 28M
netDebtIssuance 0 0 0 0 0
longTermNetDebtIssuance 0 0 0 0 0
shortTermNetDebtIssuance 0 0 0 0 0
netStockIssuance 0 0 0 0 0
netCommonStockIssuance 0 0 0 0 0
commonStockIssuance 0 44M 0 9M 141M
netPreferredStockIssuance 0 0 0 0 0
netDividendsPaid 0 0 0 0 0
commonDividendsPaid 0 -243 000 0 0 0
preferredDividendsPaid 0 0 0 0 0
otherFinancingActivities -522M -201M 7M -112M -67M
netCashProvidedByFinancingActivities -522M -202M 7M -112M -67M
incomeTaxesPaid 0 0 0 0 0
interestPaid 0 0 0 0 0

Earning call transcript

2023 q2
2023-08-24 ET (fiscal 2023 q2)
2023 q1
2023-05-24 ET (fiscal 2023 q1)
2022 q4
2023-03-10 ET (fiscal 2022 q4)
2022 q3
2022-11-22 ET (fiscal 2022 q3)
2022 q2
2022-09-09 ET (fiscal 2022 q2)
2022 q1
2022-05-19 ET (fiscal 2022 q1)

SEC forms

Show financial reports only

SEC form 6
2024-01-10 17:31 ET
Navios Maritime published news for 2023 q4
SEC form 6
2023-12-14 16:11 ET
Navios Maritime reported for 2023 q3
SEC form 6
2023-12-14 08:20 ET
Navios Maritime published news for 2023 q3
SEC form 6
2023-12-14 08:20 ET
Navios Maritime published news for 2023 q3
SEC form 6
2023-10-23 17:35 ET
Navios Maritime published news for 2023 q3
SEC form 6
2023-09-07 00:00 ET
Navios Maritime reported for 2023 q2
SEC form 6
2023-06-06 16:03 ET
Navios Maritime reported for 2023 q1
SEC form 20
2023-03-28 00:00 ET
Navios Maritime published news for 2022 q4
SEC form 6
2023-03-27 17:42 ET
Navios Maritime reported for 2022 q4
SEC form 6
2022-12-21 16:12 ET
Navios Maritime published news for 2022 q3
SEC form 6
2022-12-12 16:06 ET
Navios Maritime reported for 2022 q3
SEC form 6
2022-11-17 16:43 ET
Navios Maritime published news for 2022 q3
SEC form 6
2022-09-13 00:00 ET
Navios Maritime published news for 2022 q2
SEC form 6
2022-07-27 16:39 ET
Navios Maritime published news for 2022 q2
SEC form 6
2022-05-27 16:06 ET
Navios Maritime published news for 2022 q1
SEC form 6
2022-04-14 16:17 ET
Navios Maritime published news for 2022 q1
SEC form 20
2022-04-14 00:00 ET
Navios Maritime published news for 2022 q1
SEC form 6
2021-12-21 16:22 ET
Navios Maritime published news for 2021 q3
SEC form 6
2021-12-15 09:29 ET
Navios Maritime published news for 2021 q3
SEC form 6
2021-12-14 16:27 ET
Navios Maritime published news for 2021 q3
SEC form 6
2021-11-17 09:17 ET
Navios Maritime published news for 2021 q3
SEC form 6
2021-09-10 00:00 ET
Navios Maritime published news for 2021 q2
SEC form 6
2021-07-26 11:03 ET
Navios Maritime published news for 2021 q2
SEC form 6
2021-06-30 17:23 ET
Navios Maritime published news for 2021 q1
SEC form 6
2021-06-14 17:16 ET
Navios Maritime published news for 2021 q1
SEC form 6
2021-04-29 17:31 ET
Navios Maritime published news for 2021 q1
SEC form 20
2021-04-29 00:00 ET
Navios Maritime published news for 2021 q1
SEC form 6
2020-12-22 12:46 ET
Navios Maritime published news for 2020 q3
SEC form 6
2020-12-08 16:16 ET
Navios Maritime published news for 2020 q3
SEC form 6
2020-11-17 14:47 ET
Navios Maritime published news for 2020 q3
SEC form 6
2020-11-16 06:07 ET
Navios Maritime published news for 2020 q3
SEC form 6
2020-10-01 16:31 ET
Navios Maritime published news for 2020 q3