Previous Close | $116.97 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Kirby Corporation operates as a leading provider of marine transportation and distribution services in the United States, primarily serving the inland and coastal tank barge markets. The company's core revenue model is driven by long-term contracts and spot market engagements, transporting bulk liquid products such as petrochemicals, refined petroleum, and agricultural chemicals. Kirby's inland segment dominates with a large fleet of tank barges and towboats, while its coastal operations focus on refined products and black oil. The company holds a strong market position due to its scale, operational efficiency, and regulatory compliance, which are critical in the highly fragmented marine transport sector. Its diversified customer base, including major oil companies and chemical producers, provides stability against cyclical demand fluctuations. Kirby's strategic focus on safety, environmental stewardship, and fleet modernization further enhances its competitive edge in a capital-intensive industry.
Kirby reported revenue of $3.27 billion for FY 2024, with net income of $286.7 million, reflecting a net margin of approximately 8.8%. The company generated $756.5 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures of $342.7 million indicate ongoing investments in fleet maintenance and growth, aligning with industry demands for modern, efficient vessels.
Diluted EPS stood at $4.91, supported by disciplined cost management and operational leverage. Kirby's capital efficiency is evident in its ability to sustain profitability despite cyclical pressures in the marine transportation sector. The absence of dividends suggests a reinvestment strategy focused on organic growth and debt reduction.
Kirby maintains a conservative balance sheet with $74.4 million in cash and equivalents against total debt of $1.06 billion. The debt level is manageable given the company's stable cash flows and asset-backed financing structure. The balance sheet supports continued fleet investments and potential strategic acquisitions.
Growth is driven by demand for reliable marine transportation, particularly in petrochemicals and refined products. Kirby has not paid dividends, opting instead to reinvest cash flows into fleet upgrades and market expansion. This aligns with its long-term strategy to capitalize on industry consolidation and regulatory tailwinds favoring larger, compliant operators.
The market values Kirby based on its cyclical earnings power and asset-heavy business model. Investors likely focus on contract renewals, spot market rates, and fuel cost trends as key valuation drivers. The company's scale and operational efficiency position it well for recovery in marine freight demand.
Kirby's strategic advantages include its extensive fleet, long-term customer relationships, and focus on operational excellence. The outlook remains positive, supported by steady demand for liquid bulk transportation and potential margin expansion from pricing power and cost controls. Regulatory compliance and sustainability initiatives further strengthen its market position.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |