Subscribe

Napier Port Holdings Limited (NPH.NZ)

NZD3.75 -0.04 (-1.06%)
NZ NZE Industrials Marine Shipping
Address Breakwater Road 4140
Napier, NZ
CEO Todd Dawson
IPO 2019-08-19
ISIN NZNPHE0005S2

Explore sections of this company profile

Description

Napier Port Holdings Ltd., based in Napier, New Zealand, is a long-established company, founded in 1875, that delivers a comprehensive range of critical services at the Napier Port. These services encompass marine operations, general cargo handling, container processing, specialized port packing, and integrated depot facilities. The company functions as a subsidiary of Hawke's Bay Regional Investment Company Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NZD3.75 -0.04 (-1.06%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
111.8K
Beta
0.55
Float Shares
199.30M
Free Float %
99.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.13% +2.51% -0.54% -2.90% +2.79% -1.60% +18.71% +47.20% +12.54% +24.75% +24.75%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.75
Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 1 0
Sell 0 0
Strong Sell 1 +1
Quality scores
Altman Z-Score
4.03
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Marine Shipping: +2.8%
    +6.9% Q1'26: +20.3% (vs Q1'24)
  • EPS growth Marine Shipping: -1.4%
    +25.0% Q1'26: +15.4% (vs Q1'24)
  • FCF margin FCF growth · Marine Shipping: +26.4%
    +22.2% Q1'26: -5.0% (vs Q1'24)
  • EBIT margin Marine Shipping: +23.2%
    +30.7% Q1'26: +32.3% (vs Q1'24)
  • ROIC Marine Shipping: +6.9%
    +6.6% Q1'26: +14.1% (vs Q1'24)
  • Share dilution Marine Shipping: +0.0%
    0.0% Q1'26: +8.9% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Marine Shipping: 1.05×
    1.63× Q1'26: 0.89× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.53) × ERP
WACC = 87% × Ke + 13% × Kd (4.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 3.75
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
2 Rev. Ana.
1 EPS Ana.
Sep 2027
2 Rev. Ana.
2 EPS Ana.
Sep 2028
2 Rev. Ana.
2 EPS Ana.
Sep 2029
1 Rev. Ana.
1 EPS Ana.
Sep 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
97.54M
est: 97.99M (-0.5%)
98.17M
est: 100.31M (-2.1%)
109.46M
est: 109.30M (+0.1%)
114.52M
est: 114.90M (-0.3%)
118.38M
est: 117.50M (+0.8%)
147.52M
est: 141.15M (+4.5%)
157.74M
est: 156.27M (+0.9%)
171.70M
171.12M – 172.28M
+9.9% YoY
180.93M
180.23M – 181.64M
+5.4% YoY
190.80M
189.28M – 192.32M
+5.5% YoY
199.10M
198.38M – 199.82M
+4.4% YoY
205.70M
204.95M – 206.45M
+3.3% YoY
EBITDA
35.66M
est: 39.23M (-9.1%)
36.12M
est: 40.16M (-10.1%)
44.95M
est: 43.76M (+2.7%)
42.10M
est: 46.01M (-8.5%)
46.51M
est: 47.05M (-1.1%)
59.78M
est: 56.52M (+5.8%)
67.13M
est: 62.57M (+7.3%)
68.75M
68.52M – 68.98M
+9.9% YoY
72.45M
72.16M – 72.73M
+5.4% YoY
76.40M
75.79M – 77.01M
+5.5% YoY
79.72M
79.43M – 80.01M
+4.4% YoY
82.36M
82.06M – 82.66M
+3.3% YoY
EBIT
22.54M
est: 27.41M (-17.8%)
29.34M
est: 28.06M (+4.6%)
31.83M
est: 30.57M (+4.1%)
28.50M
est: 32.14M (-11.3%)
30.28M
est: 32.86M (-7.9%)
43.55M
est: 39.48M (+10.3%)
48.48M
est: 43.71M (+10.9%)
48.02M
47.86M – 48.19M
+9.9% YoY
50.61M
50.41M – 50.80M
+5.4% YoY
53.37M
52.94M – 53.79M
+5.5% YoY
55.69M
55.49M – 55.89M
+4.4% YoY
57.53M
57.32M – 57.74M
+3.3% YoY
Net Income
6.85M
est: 19.73M (-65.3%)
22.01M
est: 19.51M (+12.8%)
23.16M
est: 21.44M (+8.0%)
20.42M
est: 17.83M (+14.5%)
16.59M
est: 10.62M (+56.2%)
24.83M
est: 20.94M (+18.6%)
30.88M
est: 28.32M (+9.0%)
34.27M
34.14M – 34.41M
+21.0% YoY
37.15M
36.98M – 37.32M
+8.4% YoY
42.06M
40.18M – 43.94M
+13.2% YoY
45.39M
45.17M – 45.60M
+7.9% YoY
48.81M
48.58M – 49.05M
+7.5% YoY
SGA
29.90M
est: 32.47M (-7.9%)
31.96M
est: 33.23M (-3.8%)
36.18M
est: 36.21M (-0.1%)
39.97M
est: 38.07M (+5.0%)
43.51M
est: 38.93M (+11.8%)
45.47M
est: 46.77M (-2.8%)
47.53M
est: 51.77M (-8.2%)
56.89M
56.70M – 57.08M
+9.9% YoY
59.95M
59.71M – 60.18M
+5.4% YoY
63.22M
62.71M – 63.72M
+5.5% YoY
65.97M
65.73M – 66.21M
+4.4% YoY
68.15M
67.90M – 68.40M
+3.3% YoY
EPS
0.03
est: 0.10 (-65.2%)
0.11
est: 0.10 (+13.0%)
0.12
est: 0.11 (+12.1%)
0.10
est: 0.09 (+12.4%)
0.08
est: 0.05 (+50.9%)
0.12
est: 0.10 (+14.8%)
0.15
est: 0.14 (+6.1%)
0.17
0.17 – 0.17
+21.0% YoY
0.19
0.18 – 0.19
+8.4% YoY
0.21
0.20 – 0.22
+13.2% YoY
0.23
0.23 – 0.23
+7.9% YoY
0.24
0.24 – 0.24
+7.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-28 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-27 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-26 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-25 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-22 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-21 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-20 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-19 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-18 B 3/5 1/5 3/5 4/5 3/5 3/5 3/5
2026-05-15 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-12 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-07 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-06 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-05 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-04 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-05-01 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-04-30 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-04-29 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-04-28 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-04-24 B 3/5 1/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 B 3/5 1/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 B 3/5 1/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 B 3/5 1/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 B 3/5 1/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 B 3/5 1/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 B 3/5 1/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
333.12M
OE per share TTM
1.70
Owner's Yield
45.38%
Maintenance CapEx ratio
669.79%
Maint CapEx / Avg PPE
384.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap ETF DFIS 0.00% 20.6K 0.39%
2 Dimensional - International Vector Equity ETF DXIV 0.00% 346.07 0.53%
3 Dimensional - International Core Equity 2 ETF DFIC 0.00% 24.7K 0.22%
4 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 0.24%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
150.6K
Shares Outstanding
199.64M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Todd Dawson Chief Executive Officer 967.0K male
Adam Harvey Chief Operating Officer male
Chris Wylie GM of Port Optimisation male
Kristen Lie Chief Financial Officer male
Laura Chandler General Manager of People, Capability & Engagement female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits