EW1 Report

Expeditors International of Washington, Inc.
Stock Exchange: XETRA
92.5
Last session price
92.5
Price now
Currency: EUR
Reporting currency: USD
ISIN: US3021301094
INN:
.

EW1 financial statements

* Numbers in millions
Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
Capitalization *
 7 749 7 687 7 525 7 165 6 902 6 622 6 548 6 361 11 365 13 245 15 808
EV *
 6 454 6 426 6 277 6 238 6 094 5 648 5 497 5 437 10 200 11 791 11 791
Stock price €
 36.53 36.53 36.53 36.53 36.53 36.53 36.53 36.53 66.5 77.5 92.5
Number of shares *
 212 210 206 196 189 181 179 174 171 171 171
EPS
 1,82 1,58 1,69 1,92 2,42 2,38 2,73 3,55 3,45 4,07 4,07
Revenue *
 6 150 5 981 6 080 6 565 6 617 6 098 6 921 8 138 8 175 10 116 10 116
Net income *
 386 333 349 377 457 431 489 618 590 696 696
Operating profit *
 743 531 552 595 721 670 700 797 767 940 940
Total liabilities *
 857 922 928 1 019 888 944 1 123 1 327 1 495 2 264 2 264
Net debt *
 -1 294 -1 261 -1 248 -927 -808 -974 -1 051 -924 -839 -1 090 -1 090
Total assets *
 2 867 2 954 3 015 2 891 2 582 2 791 3 117 3 315 3 692 4 928 4 928
Equity *
 2 004 2 028 2 085 1 868 1 692 1 845 1 992 1 987 2 195 2 660 2 660
Cash and investments *
 1 295 1 261 1 274 967 808 974 1 051 924 1 230 1 528 1 528

Over the past 10 years, the maximum capitalization of Expeditors International of Washington, Inc. is 13 245, the minimum is 6 361.
Maximum net income 696, Minimum net income 333.
The maximum price of EW1 shares is 77.5, the minimum price is 36.53.

.

EW1 valuation

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
P/E
 20,09 23,06 21,59 19,01 15,10 15,37 13,38 10,29 19,25 19,03 22,71
P/B
 3,87 3,79 3,61 3,83 4,08 3,59 3,29 3,20 5,18 4,98 5,94
P/S
 1,26 1,29 1,24 1,09 1,04 1,09 0,95 0,78 1,39 1,31 1,56
E/P
 5% 4% 5% 5% 7% 7% 7% 10% 5% 5% 4%
P/FCF
 20,44 23,83 21,25 21,69 13,26 14,10 16,63 12,11 15,68 21,80 26,02
.

EW1 profitability

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
ROE
 19% 16% 17% 20% 27% 23% 25% 31% 27% 26%
ROA
 14% 11% 12% 13% 18% 15% 16% 19% 16% 14%
ROIC
 36% 25% 26% 31% 42% 36% 35% 40% 30% 31%