Educational research on US and Indian equities, ETFs, mutual funds and crypto, with screeners and a free investing academy.
All data is for educational purposes only and should not be considered investment advice.
Equiscale is operated by Syntellia LLC, a Delaware limited liability company.
© 2026 Syntellia LLC. All rights reserved.
Navigator Holdings Ltd. owns and operates a fleet of liquefied gas carriers worldwide. It engages in the international and regional seaborne transportation of petrochemical gases, liquefied petroleum gases, and ammonia for energy companies, industrial users, and commodity traders. The company also provides ship shore infrastructure and consultancy services. It operates through a fleet of 57 semi- or fully-refrigerated liquefied gas carriers. Navigator Holdings Ltd. was formerly known as Isle of Man public limited company and changed its name to Navigator Holdings Ltd. in 2006. The company was incorporated in 1997 and is based in London, the United Kingdom.
Rule-based from financial data. Not advice.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 5 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $587M | $301M | $100M | $48M | 8.2% | 3.6% | 17.0% |
| 2024 | $567M | $270M | $86M | $169M | 7.1% | 2.9% | 4.0% |
| 2023 | $551M | $265M | $82M | $-18M | 6.9% | 16.2% | 53.8% |
| 2022 | $474M | $209M | $53M | $85M | 4.6% | - | - |
| 2021 | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2025 |
|---|---|
| Total Revenue | 586.96 |
| Operating Revenue | 586.96 |
| Cost Of Revenue | 403.06 |
| Gross Profit | 183.90 |
| Operating Expense | 43.69 |
| Selling General And Administration | 36.35 |
| Total Expenses | 446.74 |
| Operating Income | 140.22 |
| Total Operating Income As Reported | 165.42 |
| EBITDA | 300.60 |
| Normalized EBITDA | 282.57 |
| EBIT | 166.10 |
| Interest Income | 5.82 |
| Interest Expense | 55.78 |
| Net Interest Income | -49.96 |
| Other Non Operating Income Expenses | 2.04 |
| Other Income Expense | 20.06 |
| Interest Income Non Operating | 5.82 |
| Interest Expense Non Operating | 55.78 |
| Net Non Operating Interest Income Expense | -49.96 |
| Pretax Income | 110.32 |
| Tax Provision | 12.49 |
| Tax Rate For Calcs | 0 |
| Tax Effect Of Unusual Items | 2.04 |
| Net Income Continuous Operations | 105.87 |
| Net Income From Continuing And Discontinued Operation | 100.12 |
| Net Income From Continuing Operation Net Minority Interest | 100.12 |
| Net Income | 100.12 |
| Net Income Common Stockholders | 100.12 |
| Net Income Including Noncontrolling Interests | 105.87 |
| Normalized Income | 84.14 |
| Diluted NI Availto Com Stockholders | 100.12 |
| Basic Average Shares | 67.33 |
| Diluted Average Shares | 68.04 |
| Reconciled Depreciation | 134.50 |
| Reconciled Cost Of Revenue | 403.06 |
| Total Unusual Items | 18.03 |
| Total Unusual Items Excluding Goodwill | 18.03 |
| Minority Interests | -5.75 |
| Earnings From Equity Interest Net Of Tax | 8.04 |
| Special Income Charges | 25.21 |
| Other Special Charges | - |
| Impairment Of Capital Assets | - |
| Gain On Sale Of Security | -7.18 |
| General And Administrative Expense | 36.35 |
| Other Gand A | 36.35 |
| Gain On Sale Of Ppe | 25.21 |
| Other Operating Expenses | 7.33 |
Energy sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Navigator Holdings Ltd.this co. | NVGS | $1.3B | 13.40↓ discount | 1.09 | 8.2% | 6.95 |
| Borr Drilling Limited | BORR | $1.6B | 34.64 | 1.28 | 3.7% | 7.37 |
| World Kinect Corporation | WKC | $1.5B | -2.49 | 1.18 | -47.3% | -3.83 |
| Nabors Industries Ltd. | NBR | $1.5B | 5.22 | 2.53 | 48.5% | 2.18 |
| ProFrac Holding Corp. | ACDC | $1.5B |
| - |
| - |
| - |
| - |
| - |
| - |
| -3.95 |
| 2.03 |
| -51.4% |
| 14.04 |
| Helix Energy Solutions Group, Inc. | HLX | $1.4B | 46.49 | 0.91 | 2.0% | 7.70 |
| Bristow Group Inc. | VTOL | $1.2B | 9.65 | 1.18 | 12.2% | 6.87 |
| NPK International Inc. | NPKI | $1.2B | 31.71 | 3.52 | 11.1% | 17.16 |
| Nordic American Tankers Limited | NAT | $1.1B | 90.77 | 2.50 | 2.8% | 14.20 |
| Peer Median | - | 20.68 | 1.65 | 3.2% | 7.54 | |