Previous Close | $116.30 |
Intrinsic Value | $15.70 |
Upside potential | -87% |
Data is not available at this time.
Matson, Inc. operates as a leading provider of ocean transportation and logistics services, primarily serving the U.S. mainland, Alaska, Hawaii, Guam, and Micronesia. The company generates revenue through its two core segments: Ocean Transportation, which includes container shipping and terminal operations, and Logistics, offering freight forwarding, warehousing, and supply chain management. Matson holds a dominant position in the Hawaii trade lane, leveraging its specialized vessels and integrated logistics network to ensure reliable service. Its market position is reinforced by long-term contracts, strategic port assets, and a focus on high-value, time-sensitive cargo. The company differentiates itself through premium service offerings, including expedited shipping and refrigerated container capabilities, catering to industries such as retail, automotive, and perishables. Matson’s competitive edge is further strengthened by its asset-light logistics segment, which complements its core shipping operations and provides diversified revenue streams.
Matson reported revenue of $3.42 billion for FY 2024, with net income of $476.4 million, reflecting a robust net margin of approximately 14%. Diluted EPS stood at $13.93, demonstrating strong profitability. Operating cash flow was $767.8 million, supported by efficient operations and disciplined cost management. Capital expenditures totaled $310.9 million, indicating ongoing investments in fleet modernization and terminal infrastructure.
The company’s earnings power is underscored by its ability to maintain high margins in its core Ocean Transportation segment, driven by premium pricing and operational efficiency. Return on invested capital remains healthy, supported by strategic asset utilization and a balanced mix of long-term contracts and spot market exposure. Matson’s capital allocation prioritizes growth initiatives while maintaining shareholder returns.
Matson’s balance sheet reflects solid financial health, with $266.8 million in cash and equivalents and total debt of $749 million. The company’s leverage ratio is manageable, and its liquidity position is sufficient to meet near-term obligations. The strong operating cash flow generation provides flexibility for debt repayment and further investments.
Matson has demonstrated consistent growth in its logistics segment, offsetting cyclicality in ocean transportation. The company pays a dividend of $1.36 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be driven by expansion in high-margin trade lanes and logistics services, alongside prudent capital deployment.
The market values Matson at a premium relative to peers, reflecting its strong market position and earnings stability. Investors anticipate sustained profitability from its niche trade routes and logistics diversification, though macroeconomic factors such as fuel costs and trade demand remain key variables.
Matson’s strategic advantages include its specialized fleet, strategic port access, and integrated logistics network. The outlook remains positive, with growth opportunities in underserved markets and potential for margin expansion. However, the company faces risks from fuel price volatility and competitive pressures in the shipping industry.
Company filings, 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 |