MSFT 435.0 0.7061% AAPL 230.65 -1.2924% NVDA 139.965 -0.9097% GOOGL 176.965 4.2934% GOOG 178.65 4.3882% AMZN 193.73 1.5197% META 594.31 0.1736% AVGO 177.28 -1.0935% TSLA 262.2401 1.0481% TSM 195.14 -0.914% LLY 831.501 -7.977% V 291.3 3.3418% JPM 224.685 0.8008% UNH 564.77 0.4696% NVO 113.15 1.0448% WMT 81.58 -0.1469% LVMUY 134.2 -1.4033% XOM 117.0342 -0.2096% LVMHF 670.0 -1.3008% MA 513.51 1.4281%

Navient Corporation SR NT 6% 121543

Other US JSM

20.5762USD
0.17(0.81%)

Last update at 2024-10-30T19:00:00Z

Day Range

20.4120.55
LowHigh

52 Week Range

15.4821.75
LowHigh

Fundamentals

  • Previous Close 20.41
  • Market Cap5243.61M
  • Volume3709
  • P/E Ratio15.90
  • Dividend Yield3.40%
  • Revenue TTM0.00000M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.00000M
  • Diluted EPS TTM-

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 827.00M 936.00M 532.00M 763.00M 528.00M
Minority interest - - - - -
Net income 645.00M 717.00M 412.00M 597.00M 395.00M
Selling general administrative 831.00M 1263.00M 995.00M 488.00M 252.35M
Selling and marketing expenses - - - - -
Gross profit 2779.00M 1441.00M 2334.00M 3689.00M 3924.00M
Reconciled depreciation - - - - -
Ebit 2929.00M 2252.00M -1514.00000M 737.55M 1065.98M
Ebitda 2948.00M 2282.00M 1370.00M 2705.00M 2940.00M
Depreciation and amortization 19.00M 30.00M 22.00M 0.81M 15.57M
Non operating income net other - - - - -
Operating income 2929.00M 2252.00M 1370.00M 2705.00M 2940.00M
Other operating expenses 1220.00M 1207.00M 1928.00M 1968.00M 1968.00M
Interest expense 2102.00M 1316.00M 2046.00M 3488.00M 3668.00M
Tax provision - - - 166.00M 192.00M
Interest income - - - - -
Net interest income - - - - -
Extraordinary items - - - - 59.00M
Non recurring - - - - -
Other items - - - - -
Income tax expense 182.00M 219.00M 120.00M 166.00M 133.00M
Total revenue 3223.00M 2648.00M 3298.00M 4673.00M 4908.00M
Total operating expenses 776.00M 1207.00M 964.00M 984.00M 984.00M
Cost of revenue 444.00M 1207.00M 964.00M 984.00M 984.00M
Total other income expense net -2102.00000M -1316.00000M -838.00000M -1942.00000M -2412.00000M
Discontinued operations - - - - -
Net income from continuing ops 645.00M 717.00M 412.00M - -
Net income applicable to common shares 645.00M 717.00M 412.00M 597.00M 395.00M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 61375.00M 70795.00M 80605.00M 87398.00M 94890.00M
Intangible assets 25.00M 705.00M 725.00M 735.00M 92.00M
Earning assets - - - - -
Other current assets - - - - -
Total liab 53402.00M 67818.00M 77997.00M 84965.00M 91554.00M
Total stockholder equity 2760.00M 2977.00M 2608.00M 2433.00M 3336.00M
Deferred long term liab - - - - -
Other current liab - - - - -
Common stock 4.00M 4.00M 4.00M 4.00M 4.00M
Capital stock - - - - -
Retained earnings 4638.00M 4490.00M 3939.00M 3331.00M 3664.00M
Other liab - - - - -
Good will 670.00M - - - 665.00M
Other assets 57887.00M 68388.00M 78708.00M 85480.00M 92900.00M
Cash 839.00M 1535.00M 905.00M 1183.00M 1233.00M
Cash and equivalents - - - - -
Total current liabilities 4226.00M 5870.00M 2490.00M 6613.00M 8483.00M
Current deferred revenue - - - - -
Net debt 52563.00M 65361.00M 76073.00M 82762.00M 88965.00M
Short term debt 4226.00M 5870.00M 2490.00M 6613.00M 8483.00M
Short long term debt - - - - -
Short long term debt total 53402.00M 66896.00M 76978.00M 83945.00M 90198.00M
Other stockholder equity -1901.00000M -1604.00000M -1202.00000M -628.00000M -241.00000M
Property plant equipment - - - - 135.00M
Total current assets 839.00M 1702.00M 1172.00M 1183.00M 1233.00M
Long term investments - 167.00M 267.00M 285.00M -
Net tangible assets - 2272.00M 1872.00M 1698.00M -
Short term investments - 167.00M 267.00M - -
Net receivables - 65116.00M 76035.00M 82855.00M 119.00M
Long term debt - 61026.00M 74488.00M 77332.00M 81715.00M
Inventory - - - - -
Accounts payable - - - - -
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - 11.00M 14.00M -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 19.00M 87.00M -133.00000M -274.00000M -91.00000M
Additional paid in capital - - - - -
Common stock total equity - 4.00M 4.00M 4.00M 90.72M
Preferred stock total equity - - - - -
Retained earnings total equity - 4490.00M 3939.00M 3331.00M -
Treasury stock - -4917.00000M -4495.00000M -3854.00000M -3439.00000M
Accumulated amortization - - - - -
Non currrent assets other 59779.00M - 725.00M - -
Deferred long term asset charges - - - - -
Non current assets total 60536.00M 705.00M 725.00M 735.00M 757.00M
Capital lease obligations - - - - -
Long term debt total - 61026.00M 74488.00M 77332.00M 81715.00M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -2051.00000M -4516.00000M -4641.00000M - -
Change to liabilities - - - - -
Total cashflows from investing activities 10585.00M 6673.00M 6448.00M 7485.00M 10360.00M
Net borrowings -9259.00000M -6824.00000M -6964.00000M - -
Total cash from financing activities -9661.00000M -7334.00000M -192.00000M -9985.00000M -10884.00000M
Change to operating activities - - - - -
Net income 645.00M 717.00M 412.00M 597.00M 395.00M
Change in cash 1229.00M 41.00M -244.00000M -1481.00000M 616.00M
Begin period cash flow 3578.00M 3537.00M 3781.00M 5262.00M 4646.00M
End period cash flow 4807.00M 3578.00M 3537.00M 3781.00M 5262.00M
Total cash from operating activities 305.00M 702.00M 987.00M 1019.00M 1140.00M
Issuance of capital stock - - - - -
Depreciation 19.00M 30.00M 22.00M 30.00M 47.00M
Other cashflows from investing activities 12636.00M 11189.00M 11089.00M 7485.00M 10360.00M
Dividends paid -91.00000M -107.00000M 123.00M -147.00000M 166.00M
Change to inventory - - - - -
Change to account receivables - - 22.00M 11.65M 92.81M
Sale purchase of stock -400.00000M -600.00000M -400.00000M -440.00000M -220.00000M
Other cashflows from financing activities -9170.00000M -6437.00000M 257.00M -9398.00000M -10498.00000M
Change to netincome -340.00000M -15.00000M 575.00M - -
Capital expenditures 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes 1229.00M 41.00M -244.00000M - -
Change in working capital -378.00000M -67.00000M -10704.64700M 1399.52M 1260.82M
Stock based compensation 19.00M 22.00M - 25.00M 25.00M
Other non cash items - -67.00000M - 367.00M 673.00M
Free cash flow 305.00M 702.00M 987.00M 1019.00M 1140.00M

Peer Comparison

Sector: Other Industry: Other

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x)
JSM
Navient Corporation SR NT 6% 121543
0.17 0.81% 20.58 15.90 - - -
FREJO
Federal Home Loan Mortgage Corporation PFD 5.1% SAL
- -% 7.42 - - - -
SFB
Stifel Financial Corporation 5.20% Senior Notes due 2047
0.02 0.09% 22.30 - - - -
BHFAL
Brighthouse Financial Inc
0.07 0.28% 24.95 - - - -
GEBEY
Genting Berhad ADR
- -% 0.59 - 8.76 0.61 0.48 0.29 0.87

Reports Covered

Stock Research & News

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.