Skip to main content

NVGS · Navigator Holdings Ltd. · Financials

Track NVGS — free
$21.48 -0.18 (-0.83%)
Market Cap
$1.32B
Shares
60.83M
Volume · Oct 27 95.66K Avg daily vol (3M) 431.48K

Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.

Revenue
$586.96M +3.6%
FY2025 Revenue FY2011–FY2025
Net Income
$100.12M +17%
FY2025 Net Income FY2011–FY2025
Gross Margin
98.21%
FY2013
Operating Margin
28.18% +2.9pp
FY2025 Operating Margin FY2011–FY2025
Diluted EPS
$1.47 +23.5%
FY2025 Diluted EPS FY2012–FY2025
Operating Cash Flow
$201.66M -4.2%
FY2025 Operating Cash Flow FY2011–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011
$586.96M $566.68M $550.74M $473.79M $406.48M $332.5M $301.39M $310.05M $298.6M $294.11M $315.22M $304.88M $238.34M $146.72M $88.87M
$48.5M $55.01M $50.04M $46.35M $27M — — — — — — — — — —
— — — — — — — — — — — — $4.26M — —
— — — — — — — — — — — — $234.08M — —
— — — — — — — — — — — — 98.21% — —
$36.35M $36.58M $31.21M $27.44M $28.88M $23.87M $20.88M $18.93M $15.95M $12.53M $11.01M $10.34M $6.15M $5.27M $4.23M
— — — — — $90K $70K — — — — — — — —
$134.5M $132.73M $129.2M $126.22M $88.49M $76.68M $76.17M $76.14M $73.59M $62.28M $53.45M $45.81M $36.61M $24.18M $18.68M
$421.54M $423.5M $413.56M $413.13M $409.43M $290.74M $268.77M $268.57M $251.41M $216.16M $186.6M $189.41M $168.18M $106.99M $67.68M
$165.43M $143.18M $137.17M $60.66M -$2.95M $41.75M $32.61M $41.48M $47.18M $77.96M $128.62M $115.46M $70.16M $39.72M $21.19M
28.18% 25.27% 24.91% 12.8% -0.73% 12.56% 10.82% 13.38% 15.8% 26.51% 40.8% 37.87% 29.44% 27.07% 23.84%
$299.92M $275.91M $266.38M $186.88M $85.54M $118.44M $108.78M $117.62M $120.77M $140.24M $182.08M $161.27M $106.77M $63.9M $39.87M
$55.78M $56.14M $64.9M $50.84M $38.68M $41.08M $48.61M $44.91M $37.69M $32.32M $28.09M $27.05M $27.56M $8.74M $2.44M
$8.04M $16.91M $20.61M $25.79M $11.15M $651K -$1.13M -$38K — — — — — — —
$110.32M $81.55M $70.59M $35.03M -$38.39M $1.28M -$15.13M -$5.37M $5.71M $45.82M $98.89M $88.64M $42.7M $31.05M $18.76M
$12.49M $4.37M $4.33M $5.95M $1.97M $617K $352K $333K $397K $1.18M $800K $904K $506K $515.12K $107.5K
$100.12M $85.57M $82.26M $53.47M -$30.96M -$443K -$16.71M -$5.74M $5.31M $44.64M $98.09M $87.74M $42.19M $30.54M $18.65M
17.06% 15.1% 14.94% 11.29% -7.62% -0.13% -5.54% -1.85% 1.78% 15.18% 31.12% 28.78% 17.7% 20.81% 20.98%
$5.75M $8.53M $4.62M $1.41M $1.75M $1.76M $99K — — — — — — — —
$100.12M $85.57M $82.26M $53.47M — — — — — — — — — — —
$100.26M $85.18M $82.57M $53.26M -$30.97M -$357K -$16.67M -$5.83M $5.32M $44.82M $97.88M $87.57M $42.22M $30.57M $18.64M
USD/shares $1.49 $1.20 $1.11 $0.69 -$0.48 -$0.01 -$0.30 -$0.10 $0.10 $0.81 $1.77 $1.59 $0.92 $0.82 —
USD/shares $1.47 $1.19 $1.10 $0.69 -$0.48 -$0.01 -$0.30 -$0.10 $0.10 $0.80 $1.76 $1.58 $0.92 $0.82 —
shares 67.33M 71.15M 74.1M 77.23M 64.67M 55.89M 55.79M 55.63M 55.51M 55.42M 55.36M 55.34M 46.03M 37.29M 31.2M
shares 68.04M 71.84M 74.61M 77.56M 64.67M 55.89M 55.79M 55.63M 55.88M 55.79M 55.71M 55.48M 46.03M 37.29M 31.2M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2011–FY2025: $48.41M in dividends.

Debt Profile

Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.

Latest reported total
USD 900,200,000
As of Dec 31, 2025
Tracked instruments
2
Loans, facilities and note series
Annual baseline
Dec 31, 2025
Latest approved annual total
Reported total debt history
As of Reported label Amount Source
2025-12-31 outstanding indebtedness USD 900,200,000 20-F filed 2026-03-12 Parent filing
As of December 31, 2025, we had $900.2 million of outstanding indebtedness, consisting of $762.0 million of borrowings outstanding under our secured term loan facilities and revolving credit facilities and $138.2 million in aggregate principal amount outstanding of our unsecured bonds. Our indebtedness level could have important consequences, such as it could:

Reported debt balances

Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.

Reported balanceAs ofAmountSource
Current operating lease liabilities 2026-06-30 USD 967,000 6-K filed 2026-08-04
Current portion of long-term debt 2026-06-30 USD 139,987,000 6-K filed 2026-08-04
Noncurrent loans payable 2026-06-30 USD 641,941,000 6-K filed 2026-08-04
Noncurrent operating lease liabilities 2026-06-30 USD 4,739,000 6-K filed 2026-08-04
Noncurrent unsecured debt 2026-06-30 USD 138,422,000 6-K filed 2026-08-04
5 filing observations remain unmatched and are excluded from instrument histories.
Instrument and agreement coverage is incomplete. Additional filings are awaiting review.
2 filings have incomplete source or extraction coverage. Verified observations are shown; missing observations do not establish that debt was unchanged.

Covenants

Covenant terms have not yet been verified for this profile.

The balance figures do not establish whether covenants apply or whether the company complies with them.

Loans, facilities and notes

March 2023 Senior Secured Term Loan

TermLoan · Navigator Gas L.L.C.

Reference: March 2023 Senior Secured Term Loan

Active
Original principal
USD 200,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
—

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Baseline · 2026-03-12 Original principal USD 200,000,000 Exact source document Parent 20-F filing · 2026-03-12
    | (3) | $200 million Senior Secured Term Loan facility agreement dated March 20, 2023 between Navigator Gas L.L.C. as borrower and ABN AMRO BANK N.V. and NORDEA BANK ABP, FILIAL I NORGE as bookrunners. See “Item 5—Operating and Financial Review and Prospects—Liquidity and Capital Resources—Secured Term Loan Facilities and Revolving Credit Facilities—Term and Facility Limits—March 2023 Senior Secured Term Loan.” |
    Issuer evidence: | (3) | $200 million Senior Secured Term Loan facility agreement dated March 20, 2023 between Navigator Gas L.L.C. as borrower and ABN AMRO BANK N.V. and NORDEA BANK ABP, FILIAL I NORGE as bookrunners. See “Item 5—Operating and Financial Review and Prospects—Liquidity and Capital Resources—Secured Term Loan Facilities and Revolving Credit Facilities—Term and Facility Limits—March 2023 Senior Secured Term Loan.” |

February 2025 Facility

TermLoan · Navigator Holdings Limited

Reference: February 2025 Facility

Active
Original principal
USD 74,600,000
Outstanding
—
Commitment
—
Availability
—
Maturity
—

Last reported interest terms: bears interest at a rate of Term SOFR plus 180 basis points Reported 2026-03-12 Later filings may not restate these terms; this does not confirm they still apply.

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Issuance · 2025-02-07 Original principal USD 74,600,000 Exact source document Parent 20-F filing · 2026-03-12
    On February 7, 2025, the Company entered into a $74.6 million Senior Secured Term Loan (the “February 2025 Facility”) with Nordea Bank Abp, to partially finance the purchase price of the three Purchased Vessels and used cash on hand to pay the remainder of the purchase price. The February 2025 Facility is initially non-amortizing, bears interest at a rate of Term SOFR plus 180 basis points and matures after 18 months. At that time, the borrower has an option to extend the February 2025 Facility for a further 18 months on payment of a $25 million balloon. Should the borrower take the extension option the February 2025 Facility will become amortizing with repayments made on the basis of an age-adjusted 20 to 0 years repayment profile and bear interest at Term SOFR plus 180 basis points.
    Issuer evidence: Unless the context otherwise requires, all references in this annual report to “Navigator Gas,” "Navigator Holdings," “our,” “we,” “us” and the “Company” refer to Navigator Holdings Limited., a Marshall Islands corporation.
    Supporting evidence: On February 7, 2025, the Company entered into a $74.6 million Senior Secured Term Loan (the “February 2025 Facility”) with Nordea Bank Abp, to partially finance the purchase price of the three Purchased Vessels and used cash on hand to pay the remainder of the purchase price. The February 2025 Facility is initially non-amortizing, bears interest at a rate of Term SOFR plus 180 basis points and matures after 18 months. At that time, the borrower has an option to extend the February 2025 Facility for a further 18 months on payment of a $25 million balloon. Should the borrower take the extension option the February 2025 Facility will become amortizing with repayments made on the basis of an age-adjusted 20 to 0 years repayment profile and bear interest at Term SOFR plus 180 basis points.
    Supporting evidence: On February 7, 2025, the Company entered into a $74.6 million Senior Secured Term Loan (the “February 2025 Facility”) with Nordea Bank Abp, to partially finance the purchase price of the three Purchased Vessels and used cash on hand to pay the remainder of the purchase price. The February 2025 Facility is initially non-amortizing, bears interest at a rate of Term SOFR plus 180 basis points and matures after 18 months. At that time, the borrower has an option to extend the February 2025 Facility for a further 18 months on payment of a $25 million balloon. Should the borrower take the extension option the February 2025 Facility will become amortizing with repayments made on the basis of an age-adjusted 20 to 0 years repayment profile and bear interest at Term SOFR plus 180 basis points.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
—
Peer median 3.25×
EV/EBIT
—
Peer median 13.68×
P/E (TTM)
—
Peer median 16.03×

Peer medians compare against the 24 similar-size Oil & Gas Midstream companies (of 46 listed).

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Product & Service (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Time Charters $360,316,000 $336,754,000 $317,010,000 $245,645,000 $190,420,000 $177,762,000 $168,641,000 $168,500,000
Voyage Charters $178,141,000 $174,913,000 $176,329,000 $159,701,000 $162,502,000 $141,903,000 $132,744,000 $141,546,000
Key facts CIK 1581804 CUSIP Y62132108 13F (30d) 24 filings 24 filers Visit website Investor relations