Kirby Corp (NYSE: KEX)

Sector: Industrials Industry: Marine Shipping CIK: 0000056047
Market Cap 7.05 Bn
P/B 2.09
P/E 19.89
P/S 2.10
ROIC (Qtr) 8.05
Div Yield % 0.00
Rev 1y % (Qtr) 6.16
Total Debt (Qtr) 1.13 Bn
Debt/Equity (Qtr) 0.34
Add ratio to table...

About

Kirby Corporation (KEX) is a prominent player in the maritime transportation industry of the United States, specializing in the domestic tank barge operations. The company's services span across the Mississippi River System, the Gulf Intracoastal Waterway, and the coasts of the Atlantic, Gulf, and Pacific, including Alaska and Hawaii. Kirby Corporation operates in two primary segments: marine transportation and distribution and services. The marine transportation segment, known as KMT, is responsible for transporting petrochemicals, black oil,...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 670.20M provides robust 0.59x coverage of total debt 1.13B, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 670.20M provides exceptional 792.20x coverage of minority interest expenses 846000, showing strong core operations.
  • Operating cash flow of 670.20M provides exceptional 14.47x coverage of interest expenses 46.33M, showing strong debt service capability.
  • Operating cash flow of 670.20M provides strong 38.16x coverage of stock compensation 17.56M, indicating sustainable incentive practices.
  • Robust free cash flow of 405.73M exceeds capital expenditure of 264.47M by 1.53x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 670.20M barely covers its investment activities of (352.18M), with a coverage ratio of -1.90, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 78.78M against inventory of 398.03M, the 0.20 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Cash reserves of 78.78M provide limited coverage of acquisition spending of (115.72M), which is -0.68x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 516.89M show weak coverage of depreciation charges of 264.13M, with a 1.96 ratio indicating high capital intensity and potential reinvestment needs.
  • Cash position of 78.78M provides weak coverage of payables of 218.61M, which is 0.36x, indicating potential working capital stress and supplier relationship risks.

Product and Service Breakdown of Revenue (2025)

Product and Service Breakdown of Revenue (2025)

Peer comparison

Companies in the Marine Shipping
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 KEX Kirby Corp 7.05 Bn 19.89 2.10 1.13 Bn
2 MATX Matson, Inc. 6.79 Bn 74.01 4.43 0.72 Bn
3 ZIM ZIM Integrated Shipping Services Ltd. 3.36 Bn 3.35 0.44 5.66 Bn
4 HAFN Hafnia Ltd 3.35 Bn 10.82 1.51 0.89 Bn
5 BWLP BW LPG Ltd 2.38 Bn 10.97 0.67 1.09 Bn
6 SBLK Star Bulk Carriers Corp. 2.37 Bn 245.30 3.42 1.23 Bn
7 CMRE Costamare Inc. 2.05 Bn 6.81 1.69 1.58 Bn
8 DAC Danaos Corp 1.99 Bn 4.27 1.93 0.75 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.37 0.60
EV to Cash from Ops. EV/CFO 12.32 6.07
EV to Debt EV to Debt 7.28 60.45
EV to EBIT EV/EBIT 15.97 4.74
EV to EBITDA EV/EBITDA 10.86 5.76
EV to Free Cash Flow [EV/FCF] EV/FCF 20.35 5.00
EV to Market Cap EV to Market Cap 1.17 29.59
EV to Revenue EV/Rev 2.45 2.00
Price to Book Value [P/B] P/B 2.09 1.07
Price to Earnings [P/E] P/E 19.89 13.80
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 2.47
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 68.67
Dividend per Basic Share Div per Share (Qtr) 0.00 1.18
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 105.16
Interest Coverage Int. cover (Qtr) 11.16 -7.10
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 22.82 -33.98
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 5.82 25.96
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 9.12
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 19.63 -27.24
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 18.92 -36.36
EBIT Growth (1y) % EBIT 1y % (Qtr) 25.55 -26.39
EBT Growth (1y) % EBT 1y % (Qtr) 29.78 -36.07
EPS Growth (1y) % EPS 1y % (Qtr) 28.69 -30.68
FCF Growth (1y) % FCF 1y % (Qtr) -1.96 14.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.70 -7.09
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.56 0.63
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.08
Cash Ratio Cash Ratio (Qtr) 0.11 1.33
Current Ratio Curr Ratio (Qtr) 1.53 2.15
Debt to Equity Ratio Debt/Equity (Qtr) 0.34 0.73
Interest Cover Ratio Int Coverage (Qtr) 11.16 -7.10
Times Interest Earned Times Interest Earned (Qtr) 11.16 -7.10
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 23.20 27.36
EBIT Margin % EBIT Margin % (Qtr) 15.37 17.95
EBT Margin % EBT Margin % (Qtr) 13.99 10.77
Gross Margin % Gross Margin % (Qtr) 34.10 37.00
Net Profit Margin % Net Margin % (Qtr) 10.50 9.28