NCLH Norwegian Cruise Line Holdings Ltd. Ordinary Shares
$16,41
Giá · Tháng 5 22, 2026
Cơ bản tính đến Tháng 5 4, 2026
Phạm vi 52 tuần
$15–$27
15% of range
Đánh giá của nhà phân tích
HOLD
31 analysts
Mục tiêu giá
$21
+28% upside
P/E (TTM)
24.3
ROE
22.4%
Biên lợi nhuận ròng
4.3%
NCLH Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$16.41
Vốn Hóa
$10.16B
P/E (TTM)
24.3
EPS (TTM)
$0.92
Doanh thu (TTM)
$9.83B
Tỷ suất cổ tức
—
ROE
22.4%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$15 – $27
NCLH Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$9.83B
2013-12-31
→
2025-12-31
EPS
$0.92
2013-12-31
→
2025-12-31
Dòng tiền tự do
$-1.17B
2013-12-31
→
2025-12-31
Biên lợi nhuận
4.3%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
NCLH
Trung vị ngành
P/E (TTM)
24.3
31.9
P/S (TTM)
1.0
3.6
P/B
4.6
11.2
Price / FCF (Giá / FCF)
-8.7
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
NCLH
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
15.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
4.3%
11.8%
ROA
2.0%
7.5%
ROE
22.4%
40.5%
ROIC
69.7%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
NCLH
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
0.2
0.7
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.1
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
NCLH
Trung vị ngành
Revenue YoY (Doanh thu YoY)
3.7%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
26.6%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
50.3%
—
EPS YoY
-51.3%
—
Net Income YoY (Lợi nhuận ròng YoY)
-53.5%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
NCLH
Trung vị ngành
NCLH Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
MUA
31 nhà phân tích
- Mua mạnh 8 25,8%
- Mua 10 32,3%
- Giữ 13 41,9%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
21 nhà phân tích · 2026-05-21
Trung vị
$21.00
Bây giờ
$16.41
Thấp
$14.00
Cao
$32.00
Mục tiêu trung vị
$21.00
+28,0%
Mục tiêu trung bình
$21.05
+28,3%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
0.02%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.23 | $0.15 | 0.08% |
| Ngày 31 tháng 12 năm 2025 | $0.28 | $0.27 | 0.01% |
| Ngày 30 tháng 9 năm 2025 | $1.20 | $1.18 | 0.02% |
| Ngày 30 tháng 6 năm 2025 | $0.51 | $0.53 | -0.02% |
| Ngày 31 tháng 3 năm 2025 | $0.07 | $0.09 | -0.02% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| NCLH | $10.16B | 24.3 | 3.7% | 4.3% | 22.4% | — |
| HLT | $66.19B | 46.9 | 7.7% | 12.1% | -32.0% | — |
| RCL | — | 17.9 | 8.8% | 23.8% | 48.5% | — |
| CCL | — | 12.8 | 6.4% | 10.4% | 24.8% | — |
| EXPE | $33.14B | 28.9 | 7.6% | 8.8% | 91.1% | — |
| H | — | -291.5 | 6.8% | -0.73% | -1.5% | — |
| WH | — | 30.2 | 1.5% | 13.5% | 37.2% | — |
| CHH | $4.38B | 12.1 | 0.75% | 23.2% | 477.4% | — |
| NAVN | $3.00B | -3.0 | 30.8% | -56.7% | 204117.9% | 71.3% |
| GBTG | — | 34.8 | 12.2% | 4.1% | 8.3% | — |
| TNL | $4.45B | 20.5 | 4.1% | 5.7% | -24.7% | — |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.83B | $9.48B | $8.55B | $4.84B | $648M | $1.28B | $6.46B | $6.06B | $5.40B | · | · | · | |
| Cost of Revenue | $5.64B | $5.69B | $5.47B | $4.27B | $1.61B | $1.69B | $3.66B | · | · | · | · | · | |
| SG&A Expense | $1.55B | $1.43B | $1.34B | $1.38B | $891M | $745M | $975M | $898M | $774M | · | · | · | |
| Operating Expenses | $2.63B | $2.33B | $2.15B | $2.13B | $1.59B | $3.07B | $1.62B | $1.46B | $1.28B | · | · | · | |
| Operating Income | $1.56B | $1.47B | $931M | $-1.55B | $-2.55B | $-3.48B | $1.18B | $1.22B | $1.05B | · | · | · | |
| Interest Expense | · | · | $728M | $802M | $2.10B | $482M | $273M | $270M | $268M | · | · | · | |
| Other Non-op | $-179M | $54M | $-40M | $77M | $124M | $-34M | $6M | $21M | $-10M | · | · | · | |
| Pretax Income | $429M | $773M | $163M | $-2.28B | $-4.50B | $-4.00B | $911M | $969M | $771M | · | · | · | |
| Income Tax | $5M | $-137M | $-3M | $-7M | $5M | $12M | $-19M | $14M | $11M | · | · | · | |
| Net Income | $423M | $910M | $166M | $-2.27B | $-4.51B | $-4.01B | $930M | $955M | $760M | · | · | · | |
| EPS (Basic) | $0.94 | $2.09 | $0.39 | $-5.41 | $-12.33 | $-15.75 | $4.33 | $4.28 | $3.33 | · | · | · | |
| EPS (Diluted) | $0.92 | $1.89 | $0.39 | $-5.41 | $-12.33 | $-15.75 | $4.30 | $4.25 | $3.31 | · | · | · | |
| Shares (Basic) | 448,542,442 | 435,278,605 | 424,424,962 | 419,773,195 | 365,449,967 | 254,728,932 | 214,929,977 | 223,001,739 | 228,040,825 | · | · | · | |
| Shares (Diluted) | 477,742,311 | 515,030,548 | 427,400,849 | 419,773,195 | 365,449,967 | 254,728,932 | 216,475,076 | 224,419,205 | 229,418,326 | · | · | · | |
| EBITDA | $2.72B | $2.44B | $1.81B | $-742M | $-1.79B | $-2.74B | $1.83B | · | · | · | · | · |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $210M | $191M | $402M | $947M | $1.51B | $3.30B | $253M | $164M | $176M | $128M | · | · | |
| Short-term Investments | · | · | · | · | $240M | · | · | · | · | · | · | · | |
| Receivables | $292M | $221M | $280M | $326M | $1.17B | $21M | $75M | $55M | · | · | · | · | |
| Inventory | $138M | $150M | $158M | $149M | $118M | $82M | $95M | $90M | · | · | · | · | |
| Prepaid Expense | $499M | $448M | $473M | $451M | $269M | $154M | $307M | $241M | · | · | · | · | |
| Current Assets | $1.14B | $1.01B | $1.31B | $1.87B | $3.30B | $3.56B | $730M | $550M | · | · | · | · | |
| PP&E (Net) | $19.07B | $16.81B | $16.43B | $14.52B | $13.53B | $13.41B | $13.14B | $12.12B | · | · | · | · | |
| PP&E (Gross) | $27.35B | $24.17B | $22.97B | $20.28B | $18.59B | $17.84B | $17.12B | $15.53B | · | · | · | · | |
| Accum. Depreciation | $8.28B | $7.36B | $6.53B | $5.76B | $5.06B | $4.43B | $3.98B | $3.41B | · | · | · | · | |
| Goodwill | $136M | $136M | $98M | $98M | $98M | $98M | $1.39B | $1.39B | · | · | · | · | |
| Intangibles | $501M | $501M | $501M | $501M | $501M | $501M | $818M | $818M | · | · | · | · | |
| Other Non-current Assets | $1.70B | $1.51B | $1.15B | $1.57B | $1.30B | $832M | $613M | $330M | · | · | · | · | |
| Total Assets | $22.54B | $19.97B | $19.49B | $18.56B | $18.73B | $18.40B | $16.68B | $15.21B | · | · | · | · | |
| Accounts Payable | $170M | $171M | $174M | $229M | $233M | $83M | $101M | $160M | · | · | · | · | |
| Current Liabilities | $5.45B | $5.78B | $6.04B | $5.05B | $3.73B | $1.91B | $3.58B | $3.15B | · | · | · | · | |
| Capital Leases | $898M | $789M | $645M | $588M | $671M | $185M | · | · | · | · | · | · | |
| Other Non-current Liabilities | $1.15B | $987M | $839M | $804M | $997M | $450M | $529M | $282M | · | · | · | · | |
| Total Liabilities | $20.33B | $18.54B | $19.19B | $18.49B | $16.30B | $14.05B | $10.17B | $9.24B | · | · | · | · | |
| Long-term Debt | · | · | · | · | · | $1.55B | · | · | · | · | · | · | |
| Common Stock | $455.0K | $440.0K | $425.0K | $421.0K | $417.0K | $316.0K | $237.0K | $235.0K | · | · | · | · | |
| Retained Earnings | $-5.57B | $-5.99B | $-6.90B | $-7.07B | $-4.80B | $-295M | $3.83B | $2.90B | · | · | · | · | |
| Treasury Stock | · | · | · | · | · | · | $1.25B | $904M | · | · | · | · | |
| AOCI | $-451M | $-507M | $-508M | $-477M | $-285M | $-240M | $-295M | $-162M | $27M | $-314M | · | · | |
| Stockholders' Equity | $2.21B | $1.43B | $301M | $69M | $2.43B | $4.35B | $6.52B | $5.96B | $5.75B | $4.54B | · | · | |
| Liabilities + Equity | $22.54B | $19.97B | $19.49B | $18.56B | $18.73B | $18.40B | $16.68B | $15.21B | · | · | · | · | |
| Shares Outstanding | 455,257,489 | 439,861,281 | 425,546,570 | 421,413,565 | 416,891,915 | 315,636,032 | 213,082,411 | 217,650,644 | · | · | · | · |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.16B | $974M | $883M | $810M | $759M | $740M | $647M | $567M | $521M | · | · | · | |
| Stock-based Comp | $88M | $92M | $119M | $114M | $124M | $111M | $95M | $116M | $87M | · | · | · | |
| Deferred Tax | $4M | $-156M | $-132.0K | $-1M | $2M | $13M | $-26M | $2M | $8M | · | · | · | |
| Amort. of Intangibles | · | · | · | · | · | $10M | $18M | $26M | $31M | · | · | · | |
| Other Non-cash | $412M | $230M | $837M | $1.56B | $1.15B | $593M | $176M | · | · | · | · | · | |
| Operating Cash Flow | $2.09B | $2.05B | $2.01B | $210M | $-2.47B | $-2.56B | $1.82B | $2.08B | $1.60B | · | · | · | |
| CapEx | $3.26B | $1.21B | $2.75B | $1.78B | $753M | $947M | $1.64B | $1.57B | $1.37B | · | · | · | |
| Investing Cash Flow | $-3.26B | $-1.23B | $-2.90B | $-1.76B | $-1.00B | $-975M | $-1.68B | $-1.50B | $-1.40B | · | · | · | |
| Debt Issued | $9.74B | $1.30B | $4.32B | $3.00B | $2.60B | $6.08B | $4.12B | $1.90B | $1.82B | · | · | · | |
| Net Debt Issued | $1.56B | $-870M | $565M | $1.23B | $488M | $5.18B | $316M | · | · | · | · | · | |
| Stock Issued | $145M | · | · | · | $2.67B | $1.54B | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | $350M | $665M | · | · | · | · | |
| Net Stock Activity | $145M | · | · | · | $2.67B | $1.54B | $-350M | · | · | · | · | · | |
| Financing Cash Flow | $1.19B | $-1.03B | $347M | $986M | $1.68B | $6.58B | $-53M | $-585M | $-149M | · | · | · | |
| Net Change in Cash | $19M | $-212M | $-545M | $-560M | $-1.79B | $3.05B | $89M | $-12M | $48M | · | · | · | |
| Free Cash Flow | $-1.17B | $839M | $-745M | $-1.57B | $-3.22B | $-3.50B | $185M | · | · | · | · | · | |
| Levered FCF | · | · | $-1.49B | $-2.37B | $-5.32B | $-3.60B | $-93M | · | · | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 15.9% | 15.5% | 10.9% | -32.0% | -393.9% | -272.2% | 18.2% | · | · | · | · | · | |
| Net Margin | 4.3% | 9.6% | 1.9% | -46.9% | -695.5% | -313.5% | 14.4% | · | · | · | · | · | |
| Pretax Margin | 4.4% | 8.2% | 1.9% | -47.0% | -694.7% | -312.5% | 14.1% | · | · | · | · | · | |
| EBITDA Margin | 27.7% | 25.7% | 21.2% | -15.3% | -276.8% | -214.4% | 28.2% | · | · | · | · | · | |
| ROA | 2.0% | 4.6% | 0.87% | -12.2% | -24.3% | -22.9% | 5.8% | · | · | · | · | · | |
| ROE | 22.4% | 71.1% | 44.9% | -969.3% | -169.6% | -95.1% | 14.5% | · | · | · | · | · | |
| ROIC | 69.7% | 121.1% | 315.2% | -2255.6% | -105.0% | -80.3% | 18.5% | · | · | · | · | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.2 | 0.2 | 0.2 | 0.4 | 0.9 | 1.9 | 0.2 | · | · | · | · | · | |
| Quick Ratio | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | 1.7 | 0.1 | · | · | · | · | · | |
| Interest Coverage | · | · | 1.3 | -1.9 | -1.2 | -37.4 | 4.3 | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.4 | 0.3 | 0.0 | 0.1 | 0.4 | · | · | · | · | · | |
| Inventory Turnover | 39.2 | 37.0 | 35.7 | 32.0 | 16.0 | · | · | · | · | · | · | · | |
| Receivables Turnover | 38.3 | 37.8 | 28.2 | 6.5 | 1.1 | 26.8 | 99.1 | · | · | · | · | · |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.7% | 10.9% | 76.5% | 647.5% | -49.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 26.6% | 144.6% | 88.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 50.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -51.3% | 384.6% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -53.5% | 447.8% | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.83B | $9.48B | $8.55B | $4.84B | $648M | $1.28B | $6.46B | $6.06B | $5.40B | $2.71B | $2.71B | $2.71B | |
| Net Income TTM | $423M | $910M | $166M | $-2.27B | $-4.51B | $-4.01B | $930M | $955M | $760M | $117M | $117M | $117M | |
| Market Cap | $10.16B | $11.32B | $8.53B | $5.16B | $8.65B | $8.03B | $12.45B | · | · | · | · | · | |
| P/E | 24.3 | 13.6 | 51.4 | -2.3 | -1.7 | -1.6 | 13.6 | 10.0 | 16.1 | 35.7 | 49.2 | 39.3 | |
| P/S | 1.0 | 1.2 | 1.0 | 1.1 | 13.3 | 6.3 | 1.9 | · | · | · | · | · | |
| P/B | 4.6 | 7.9 | 28.4 | 75.2 | 3.6 | 1.8 | 1.9 | · | · | · | · | · | |
| P / Tangible Book | 6.5 | 14.3 | · | · | 4.7 | 2.1 | · | · | · | · | · | · | |
| P / Cash Flow | 4.9 | 5.5 | 4.3 | 24.6 | -3.5 | -3.1 | 6.8 | · | · | · | · | · | |
| P / FCF | -8.7 | 13.5 | -11.5 | -3.3 | -2.7 | -2.3 | 67.1 | · | · | · | · | · | |
| Earnings Yield | 4.1% | 7.3% | 1.9% | -44.2% | -59.5% | -61.9% | 7.4% | 10.0% | 6.2% | 2.8% | 2.0% | 2.5% |
Báo cáo kết quả hoạt động kinh doanh 15
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.33B | $2.24B | $2.94B | $2.52B | $2.13B | $2.11B | $2.81B | $2.37B | $2.19B | $1.99B | $2.54B | $2.21B | $1.82B | $1.52B | $1.62B | $1.19B | |
| Cost of Revenue | $1.38B | $1.32B | $1.55B | $1.46B | $1.30B | $1.31B | $1.54B | $1.45B | $1.39B | $1.32B | $1.48B | $1.38B | $1.28B | $1.22B | $1.24B | $1.07B | |
| SG&A Expense | $460M | $381M | $383M | $393M | $391M | $361M | $358M | $354M | $362M | $328M | $325M | $352M | $336M | $379M | $375M | $329M | |
| Operating Expenses | $720M | $734M | $634M | $637M | $623M | $587M | $576M | $576M | $585M | $540M | $530M | $549M | $531M | $581M | $562M | $511M | |
| Operating Income | $233M | $187M | $749M | $424M | $201M | $215M | $691M | $342M | $218M | $124M | $523M | $273M | $11M | $-281M | $-185M | $-397M | |
| Interest Expense | · | · | · | · | · | · | · | $16M | $17M | · | $18M | $17M | $17M | · | $17M | $17M | |
| Other Non-op | $41M | $-11M | $13M | $-156M | $-25M | $68M | $-34M | $2M | $18M | $-35M | $12M | $-8M | $-9M | $-24M | $31M | $31M | |
| Pretax Income | $108M | $6M | $434M | $31M | $-41M | $108M | $482M | $165M | $18M | $-108M | $354M | $87M | $-169M | $-482M | $-306M | $-510M | |
| Income Tax | $3M | $-8M | $14M | $637.0K | $-1M | $-147M | $7M | $2M | $1M | $-2M | $8M | $694.0K | $-10M | $385.0K | $-11M | $-867.0K | |
| Net Income | $105M | $14M | $419M | $30M | $-40M | $255M | $475M | $163M | $17M | $-106M | $346M | $86M | $-159M | $-482M | $-295M | $-509M | |
| EPS (Basic) | $0.23 | $0.03 | $0.93 | $0.07 | $-0.09 | $0.59 | $1.08 | $0.38 | $0.04 | $-0.24 | $0.81 | $0.20 | $-0.38 | $-1.14 | $-0.70 | $-1.22 | |
| EPS (Diluted) | $0.23 | $0.08 | $0.86 | $0.07 | $-0.09 | $0.55 | $0.95 | $0.35 | $0.04 | $-0.14 | $0.71 | $0.20 | $-0.38 | $-1.14 | $-0.70 | $-1.22 | |
| Shares (Basic) | 456,654,579 | -890,188,483 | 450,996,955 | 446,586,784 | 441,147,186 | -866,029,483 | 439,697,135 | 434,807,434 | 426,803,519 | -847,807,443 | 425,398,415 | 424,178,775 | 422,655,215 | -837,867,264 | 420,798,538 | 419,107,330 | |
| Shares (Diluted) | 466,145,101 | -907,165,391 | 495,727,378 | 448,033,138 | 441,147,186 | -944,457,311 | 514,878,919 | 513,589,734 | 431,019,206 | -967,915,051 | 511,585,445 | 461,075,240 | 422,655,215 | -837,867,264 | 420,798,538 | 419,107,330 | |
| EBITDA | $514M | · | $749M | $424M | $451M | · | $691M | $342M | $463M | · | $523M | $273M | $221M | · | $-185M | $-397M |
Bảng cân đối kế toán 23
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $185M | $210M | $167M | $184M | $184M | $191M | $333M | $594M | $560M | · | $682M | $899M | $701M | · | $1.19B | $1.90B | |
| Receivables | $277M | $292M | $253M | $266M | $271M | $221M | $201M | $209M | $282M | · | $239M | $219M | $259M | · | $393M | $598M | |
| Inventory | $163M | $138M | $156M | $161M | $156M | $150M | $145M | $150M | $158M | · | $166M | $154M | $146M | · | $156M | $154M | |
| Prepaid Expense | $683M | $499M | $466M | $562M | $535M | $448M | $501M | $629M | $590M | · | $524M | $576M | $539M | · | $422M | $476M | |
| Current Assets | $1.31B | $1.14B | $1.04B | $1.17B | $1.15B | $1.01B | $1.18B | $1.58B | $1.59B | · | $1.61B | $1.85B | $1.64B | · | $2.16B | $3.13B | |
| PP&E (Net) | $20.19B | $19.07B | $18.94B | $18.25B | $18.11B | $16.81B | $16.74B | $16.63B | $16.46B | · | $15.97B | $15.05B | $14.51B | · | $14.51B | $13.64B | |
| PP&E (Gross) | · | $27.35B | · | · | · | $24.17B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $8.28B | · | · | · | $7.36B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $136M | $136M | $136M | $136M | $136M | $136M | $136M | $136M | $98M | · | $98M | $98M | $98M | · | $98M | $98M | |
| Intangibles | $501M | $501M | $501M | $501M | $501M | $501M | $501M | $501M | $501M | · | $501M | $501M | $501M | · | $501M | $501M | |
| Other Non-current Assets | $1.66B | $1.70B | $1.60B | $1.54B | $1.46B | $1.51B | $1.23B | $1.26B | $1.17B | · | $1.07B | $1.15B | $1.60B | · | $1.68B | $1.74B | |
| Total Assets | $23.79B | $22.54B | $22.21B | $21.60B | $21.35B | $19.97B | $19.79B | $20.11B | $19.83B | · | $19.25B | $18.65B | $18.35B | · | $18.95B | $19.11B | |
| Accounts Payable | $185M | $170M | $193M | $169M | $162M | $171M | $173M | $182M | $205M | · | $158M | $148M | $203M | · | $141M | $100M | |
| Current Liabilities | $6.22B | $5.45B | $5.35B | $6.39B | $6.09B | $5.78B | $6.04B | $6.63B | $6.60B | · | $5.40B | $5.82B | $5.70B | · | $4.66B | $5.03B | |
| Capital Leases | $894M | $898M | $796M | $798M | $782M | $789M | $652M | $652M | $648M | · | $583M | $597M | $603M | · | $697M | $667M | |
| Other Non-current Liabilities | $1.17B | $1.15B | $1.03B | $1.01B | $971M | $987M | $860M | $874M | $859M | · | $776M | $820M | $830M | · | $995M | $939M | |
| Total Liabilities | $21.36B | $20.33B | $20.02B | $20.03B | $19.94B | $18.54B | $18.65B | $19.42B | $19.46B | · | $18.81B | $18.63B | $18.45B | · | $18.55B | $18.21B | |
| Common Stock | $459.0K | $455.0K | $455.0K | $447.0K | $443.0K | $440.0K | $440.0K | $440.0K | $429.0K | · | $425.0K | $425.0K | $424.0K | · | $421.0K | $419.0K | |
| Retained Earnings | $-5.46B | $-5.57B | $-5.58B | $-6.00B | $-6.03B | $-5.99B | $-6.24B | $-6.72B | $-6.88B | · | $-6.79B | $-7.14B | $-7.23B | · | $-6.58B | $-6.29B | |
| AOCI | $-328M | $-451M | $-430M | $-439M | $-472M | $-507M | $-520M | $-466M | $-464M | · | $-456M | $-507M | $-505M | · | $-605M | $-377M | |
| Stockholders' Equity | $2.43B | $2.21B | $2.19B | $1.57B | $1.42B | $1.43B | $1.14B | $693M | $362M | $301M | $439M | $15M | $-100M | $69M | $400M | $902M | |
| Liabilities + Equity | $23.79B | $22.54B | $22.21B | $21.60B | $21.35B | $19.97B | $19.79B | $20.11B | $19.83B | · | $19.25B | $18.65B | $18.35B | · | $18.95B | $19.11B | |
| Shares Outstanding | 459,099,810 | 455,257,489 | 455,252,151 | 446,814,009 | 443,439,387 | 439,861,281 | 439,702,246 | 439,686,822 | 429,025,827 | · | 425,424,934 | 425,155,523 | 424,158,982 | · | 421,393,338 | 419,116,812 |
Dòng tiền 14
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $281M | $374M | $273M | $264M | $251M | $247M | $239M | $243M | $245M | $233M | $225M | $215M | $211M | $217M | $202M | $196M | |
| Stock-based Comp | $23M | $24M | $18M | $26M | $20M | $26M | $21M | $23M | $22M | $23M | $24M | $45M | $28M | $25M | $26M | $30M | |
| Restructuring | $10M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $402M | · | · | · | $449M | · | · | · | $523M | · | · | · | $424M | · | · | · | |
| Operating Cash Flow | $811M | $459M | $237M | $715M | $679M | $399M | $173M | $671M | $807M | $259M | $210M | $1.03B | $503M | $237M | $82M | $262M | |
| CapEx | $1.44B | $438M | $963M | $334M | $1.53B | $243M | $368M | $341M | $259M | $648M | $1.13B | $737M | $238M | $155M | $1.30B | $161M | |
| Investing Cash Flow | $-1.44B | $-433M | $-963M | $-336M | $-1.53B | $-244M | $-365M | $-366M | $-255M | $-691M | $-1.21B | $-756M | $-236M | $-164M | $-1.51B | $-161M | |
| Debt Issued | $1.26B | $512M | $4.77B | $774M | $3.68B | $610M | $427M | $169M | $92M | $1.33B | $951M | $708M | $1.33B | $0 | $930M | $0 | |
| Net Debt Issued | $652M | · | · | · | $956M | · | · | · | $-333M | · | · | · | $-491M | · | · | · | |
| Stock Issued | · | $-316.0K | $81M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $604M | $17M | $710M | $-379M | $847M | $-297M | $-69M | $-271M | $-395M | $152M | $787M | $-79M | $-513M | $-312M | $712M | $-335M | |
| Net Change in Cash | $-25M | $43M | $-17M | $-344.0K | $-6M | $-142M | $-262M | $34M | $157M | $-279M | $-218M | $199M | $-246M | $-240M | $-717M | $-234M | |
| Free Cash Flow | $-625M | · | · | · | $-846M | · | · | · | $548M | · | · | · | $266M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $532M | · | · | · | $250M | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.0% | · | 25.5% | 16.8% | 9.4% | · | 24.6% | 14.4% | 10.0% | · | 20.6% | 12.4% | 0.59% | · | -11.5% | -33.4% | |
| Net Margin | 4.5% | · | 14.3% | 1.2% | -1.9% | · | 16.9% | 6.9% | 0.79% | · | 13.6% | 3.9% | -8.7% | · | -18.3% | -42.9% | |
| Pretax Margin | 4.6% | · | 14.8% | 1.2% | -1.9% | · | 17.2% | 7.0% | 0.84% | · | 14.0% | 3.9% | -9.3% | · | -18.9% | -43.0% | |
| EBITDA Margin | 22.1% | · | 25.5% | 16.8% | 21.2% | · | 24.6% | 14.4% | 21.1% | · | 20.6% | 12.4% | 12.2% | · | -11.5% | -33.4% | |
| ROA | 0.46% | · | 2.0% | 0.14% | -0.20% | · | 2.4% | 0.84% | 0.09% | · | 1.8% | 0.46% | -0.85% | · | -1.6% | -2.7% | |
| ROE | 5.4% | · | 25.2% | 2.6% | -4.5% | · | 60.4% | 46.2% | 13.2% | · | 82.5% | 18.8% | -22.6% | · | -18.0% | -22.0% | |
| ROIC | 9.3% | · | 33.0% | 26.4% | 13.8% | · | 60.0% | 48.8% | 57.0% | · | 116.5% | 1776.3% | -10.1% | · | -44.7% | -43.9% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.5 | 0.6 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | 21.3 | 12.6 | · | 29.9 | 15.8 | 0.6 | · | -10.6 | -23.6 |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 8.7 | · | 10.3 | 9.4 | 8.3 | · | 9.9 | 9.6 | 9.1 | · | 9.2 | 9.0 | 8.9 | · | 9.4 | 8.7 | |
| Receivables Turnover | 8.5 | · | 13.0 | 10.6 | 7.7 | · | 12.7 | 11.1 | 8.1 | · | 8.0 | 5.4 | 4.5 | · | 2.3 | 2.3 |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.91B | · | $10.39B | $9.82B | $9.50B | · | $9.91B | $9.31B | $8.75B | · | $8.18B | $6.83B | $5.15B | · | $3.81B | $2.35B | |
| Net Income TTM | $514M | · | $884M | $628M | $615M | · | $1.00B | $613M | $290M | · | $-23M | $-878M | $-1.95B | · | $-3.36B | $-3.91B | |
| Market Cap | $8.59B | · | $11.21B | $9.06B | $8.41B | · | $9.02B | $8.26B | $8.98B | · | $7.01B | $9.26B | $5.70B | · | $4.79B | $4.66B | |
| P/E | 17.5 | · | 13.8 | 15.8 | 15.2 | · | 10.0 | 14.5 | 36.7 | · | -96.9 | -10.4 | -2.9 | · | -1.4 | -1.1 | |
| P/S | 0.9 | · | 1.1 | 0.9 | 0.9 | · | 0.9 | 0.9 | 1.0 | · | 0.9 | 1.4 | 1.1 | · | 1.3 | 2.0 | |
| P/B | 3.5 | · | 5.1 | 5.8 | 5.9 | · | 7.9 | 11.9 | 24.8 | · | 16.0 | 608.1 | -57.3 | · | 12.0 | 5.2 | |
| P / Tangible Book | 4.8 | · | 7.2 | 9.7 | 10.8 | · | 18.1 | 145.3 | · | · | · | · | · | · | · | 15.4 | |
| P / Cash Flow | 10.6 | · | · | · | 12.4 | · | · | · | 11.1 | · | · | · | 11.3 | · | · | · | |
| P / FCF | -13.7 | · | · | · | -9.9 | · | · | · | 16.4 | · | · | · | 21.5 | · | · | · | |
| Earnings Yield | 5.7% | · | 7.3% | 6.3% | 6.6% | · | 10.0% | 6.9% | 2.7% | · | -1.0% | -9.7% | -34.6% | · | -72.9% | -88.8% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $9.83B | $9.48B | $8.55B | $4.84B | $648M |
| Biên lợi nhuận hoạt động % | 15.9% | 15.5% | 10.9% | -32.0% | -393.9% |
| Thu nhập ròng | $423M | $910M | $166M | $-2.27B | $-4.51B |
| EPS pha loãng | $0.92 | $1.89 | $0.39 | $-5.41 | $-12.33 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 0.2 | 0.2 | 0.2 | 0.4 | 0.9 |
| Tỷ lệ thanh toán nhanh | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-1.17B | $839M | $-745M | $-1.57B | $-3.22B |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
- Liệu Norwegian Cruise Line Holdings Ltd. (NCLH) Có Phải Là Một Cổ Phiếu Tốt Để Mua Ngay Bây Giờ?
- Norwegian Cruise Line Vừa Bị Phố Wall Đánh Tơi Tả: Bốn Công Ty Giảm Mục Tiêu Giá Sau Khi Đặt Lại Lợi Suất
- Norwegian Cruise Line cắt dự báo lợi nhuận năm 2026, kết quả kinh doanh quý 1 năm 2026
- Norwegian Cruise Cắt Giảm Dự Báo Do Sự Gián Đoạn ở Vịnh, Sốc Nhiên Liệu
- Tại sao Cổ phiếu Norwegian Cruise Line Tăng Mạnh vào Thứ Sáu
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.