XNASJSM
Market cap1.39bUSD
Jan 10, Last price
18.68USD
1D
-0.80%
1Q
-8.57%
Jan 2017
-15.74%
IPO
-15.78%
Name
Navient Corp
Chart & Performance
Profile
Navient Corporation provides education loan management and business processing solutions for education, healthcare, and government clients at the federal, state, and local levels in the United States. It operates through three segments: Federal Education Loans, Consumer Lending, and Business Processing. The company owns Federal Family Education Loan Program (FFELP) loans that are insured or guaranteed by state or not-for-profit agencies; and performs servicing and asset recovery services on its own loan portfolio, as well as asset recovery services on FFELP loans owned by other institutions. It also owns, originates, acquires, and services refinance and in-school private education loans; and offers healthcare services that include revenue cycle outsourcing, accounts receivable management, extended business office support, consulting engagement, and public health programs, as well as business processing services to state governments, agencies, court systems, municipalities, and parking and tolling authorities. In addition, the company provides customizable solutions for its clients that include hospitals, hospital systems, medical centers, large physician groups, other healthcare providers, and public health departments; and corporate liquidity portfolio services. Navient Corporation was founded in 1973 and is headquartered in Wilmington, Delaware.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 4,419,000 154.40% | 1,737,000 -21.44% | |||||||
Cost of revenue | 1,201,000 | 997,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 3,218,000 | 740,000 | |||||||
NOPBT Margin | 72.82% | 42.60% | |||||||
Operating Taxes | 85,000 | 182,000 | |||||||
Tax Rate | 2.64% | 24.59% | |||||||
NOPAT | 3,133,000 | 558,000 | |||||||
Net income | 228,000 -64.65% | 645,000 -10.04% | |||||||
Dividends | (78,000) | (91,000) | |||||||
Dividend yield | 3.41% | 3.84% | |||||||
Proceeds from repurchase of equity | (310,000) | (400,000) | |||||||
BB yield | 13.54% | 16.89% | |||||||
Debt | |||||||||
Debt current | 4,226,000 | 5,870,000 | |||||||
Long-term debt | 53,402,000 | 61,026,000 | |||||||
Deferred revenue | 67,818,000 | ||||||||
Other long-term liabilities | 987,000 | (55,561,000) | |||||||
Net debt | 54,835,000 | 65,194,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 676,000 | 305,000 | |||||||
CAPEX | |||||||||
Cash from investing activities | 7,357,000 | 10,585,000 | |||||||
Cash from financing activities | (10,047,000) | (9,661,000) | |||||||
FCF | 5,796,000 | 2,827,000 | |||||||
Balance | |||||||||
Cash | 2,793,000 | 1,535,000 | |||||||
Long term investments | 167,000 | ||||||||
Excess cash | 2,572,050 | 1,615,150 | |||||||
Stockholders' equity | 4,661,000 | 71,160,000 | |||||||
Invested Capital | 58,802,950 | 137,402,850 | |||||||
ROIC | 3.19% | 0.50% | |||||||
ROCE | 5.24% | 1.04% | |||||||
EV | |||||||||
Common stock shares outstanding | 123,000 | 144,000 | |||||||
Price | 18.62 13.19% | 16.45 -22.48% | |||||||
Market cap | 2,290,260 -3.32% | 2,368,800 -35.10% | |||||||
EV | 57,125,260 | 134,141,800 | |||||||
EBITDA | 3,228,000 | 759,000 | |||||||
EV/EBITDA | 17.70 | 176.73 | |||||||
Interest | 3,557,000 | 2,102,000 | |||||||
Interest/NOPBT | 110.53% | 284.05% |