ランキングに戻る

Expeditors International of Washington Inc (EXPD)

適正価値
IndustrialsIntegrated Freight & LogisticsUnited States

ファンダメンタル

70

株価

$187.00

時価総額

$24.51B

パート1 · 企業の価値

概要

Expeditors International of Washington is a global freight forwarder and third-party logistics provider headquartered in Seattle. It is non-asset-based: it owns no aircraft and no ships, and instead buys transportation capacity from airlines, ocean carriers and truckers and arranges the movement of its customers' goods across borders. The 10-K describes a network of roughly 172 district offices and about 20,000 employees, organised into five regions — Americas, North Asia, South Asia, Europe, and Middle East, Africa and India. Alongside moving freight, Expeditors clears goods through customs, handles order management, warehousing and distribution, and sells cargo insurance and trade-compliance consulting. It grows by opening offices and hiring, rather than by acquisition.

収益の仕組み

Two different engines sit under the same roof. In airfreight and ocean freight Expeditors acts as a principal: it buys space from carriers at wholesale rates, consolidates many customers' shipments into one aircraft position or one container, resells the space at retail, and keeps the spread. Reported revenue therefore includes what it pays the carriers, so headline revenue swings with freight rates far more than profit does. In customs brokerage and the related services it acts largely as an agent and is paid fees for clearing goods, managing orders, warehousing, distribution and consulting — a fee stream tied to shipment counts rather than to the price of capacity. Because the company owns no vessels or planes, its costs fall when volumes fall, which is why earnings are far steadier than revenue.

セグメント別売上高

Customs brokerage and other services39%

Clearing imported goods through customs and the services built around that relationship: order management, warehousing and distribution, ground transport, cargo insurance and trade-compliance consulting, sold mainly to importers and retailers.

Airfreight services36%

Consolidating customers' shipments onto commercial and chartered aircraft and forwarding them worldwide. It carries the goods that cannot wait: electronics and technology hardware, pharmaceuticals, high-value components and fashion.

Ocean freight and ocean services25%

Container shipping arranged for customers, both full containers and consolidated less-than-container loads, plus the related port and inland services. It carries the bulk of consumer and industrial goods moving between Asia, Europe and the Americas.

競争優位性(moat)

規模の経済 · 狭い

Expeditors buys capacity in enormous volume and resells it in small pieces, and that arithmetic favours the large: a forwarder that fills a whole aircraft position every day pays less per kilo than one that fills half of it, and can still find space when the market is tight. A dense global office network and a single proprietary operating system let it quote, book, clear and track a shipment end to end, which is awkward for a customer to replicate by stitching together local agents. The advantage is real but not wide: the company's own filing calls the industry intensely competitive, names competitors with significantly more resources, and points to customers pressing for fixed pricing and higher liability limits — all signs that pricing power has limits.

需要を左右する要因

景気循環型

Demand tracks the volume of goods crossing borders, so it follows global trade, industrial production and consumer restocking — and it turns sharply. There is a second cycle on top: freight rates. When capacity is scarce, rates spike, reported revenue balloons and the spread per shipment widens; when capacity is plentiful, revenue collapses even if the same number of boxes moves. The two do not always point the same way. What softens the swing is the absence of ships and planes on the balance sheet: costs are largely bought per shipment, so a bad year compresses margins rather than producing losses, and the fee-based customs work keeps earning on volumes the freight cycle cannot price away.

主なリスク

  • Tariffs and the volatile trade environment — The filing points to a substantial global tariff rebalancing by the United States, with higher tariffs on imports and significantly higher tariffs on goods made in China. Expeditors states that exports from China and Hong Kong generated 19% of its 2025 revenues. Unpredictable tariff changes disturb both the volumes customers ship and the capacity carriers deploy.
  • A contraction in international commerce — The business exists only because goods cross borders. Any reduction in international trade — from trade barriers, recession, conflict or a shift toward local sourcing — reduces the shipments Expeditors is paid to arrange.
  • Intense competition and pricing pressure — The company describes the global logistics services industry as intensely competitive, with numerous competitors that possess significantly more resources. Competition turns on price and service quality, and customers increasingly demand contractual terms such as fixed pricing and higher limits of liability.
  • Dependence on people — Identifying, recruiting, hiring, training and retaining employees is described as essential to the ability to operate. The filing notes that the requirement to work in the office may raise turnover relative to competitors that allow remote work, and that changes to compensation programmes could affect retention of key staff.
  • Technology and cyber attack — Expeditors says it relies heavily on the flexibility and sophistication of its technology and competes on it. Significant disruptions, or unapproved third-party access to its global systems, could interrupt operations, cause loss of data and result in financial and reputational damage. The company suffered such a cyber attack in 2022.
  • Dependence on carriers and their capacity — Because it owns no aircraft or ships, Expeditors depends on a variety of carriers and other service providers. When market demand significantly exceeds available capacity, it may be unable to serve customers, with service delays and lost business as the consequence.
  • Catastrophic events — A major earthquake, weather event, cyber attack, terrorist attack, strike, civil unrest, mass population dislocation or pandemic could disrupt systems or operations and delay services. The filing singles out the location of the corporate headquarters near the earthquake faults of the Puget Sound area.
  • Limits on organic growth — The company grows by opening offices and hiring rather than by acquisition, and identifies the difficulty of sustaining organic growth as a risk in its own right.
  • Hazardous materials and insurance limits — Handling hazardous materials carries its own liability, and the filing warns that its insurance coverage may not be sufficient to cover all losses that could arise.

顧客集中度

The filing states plainly that no single customer accounts for five percent or more of revenues, and gives no top-customer table, so no precise figure can be reported. The concentration that does exist is geographic rather than by name: Expeditors discloses that exports from China and Hong Kong produced 19% of 2025 revenues, which ties a meaningful slice of the business to one trade lane and to the tariffs applied to it.

強気材料

Buyers argue that a company which owns no ships and no planes cannot be caught with idle capital when trade slows: the costs are bought per shipment, so downturns squeeze margins instead of producing losses, and the balance sheet carries cash rather than debt. They point to the fee-based customs brokerage and related services, the largest of the three revenue lines in 2025 at 39%, as a steadier stream that grows as tariffs make cross-border compliance harder rather than easier. They add that scale in buying capacity, one proprietary operating system across 172 offices and a workforce grown from within are hard for a customer to reproduce, and that the company has long returned its cash through dividends and buybacks.

弱気材料

Sellers fear that the business is a spread on someone else's capacity, and that the spread is set by a market the company does not control: when rates normalise, reported revenue and profit per shipment fall together, as happened when average revenue per container dropped sharply in the fourth quarter of 2025 against a year earlier. They note the company's own description of the industry as intensely competitive, with better-resourced rivals and customers demanding fixed pricing — pressure that eats the spread even in good volume years. They worry that the tariff rebalancing cited in the filing, and the 19% of 2025 revenues tied to exports from China and Hong Kong, expose the business to political decisions no operator can hedge; and that in a people-and-software business, cyber attack and staff turnover are live rather than theoretical, one attack having already interrupted operations in 2022.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 28.2Score: 61Market cap: $17.08B

The closest US-listed peer: its Global Forwarding unit offers the same asset-light air, ocean and customs brokerage services to North American importers and exporters.

Kuehne + Nagel International AGKNIN

The largest global air and ocean freight forwarder, competing with Expeditors for the same multinational shippers' airfreight, ocean consolidation and customs brokerage contracts.

DSV A/SDSV

Danish forwarder of comparable global reach that bids for the same air and ocean freight tenders, and has grown into the top tier through acquisitions such as DB Schenker.

DHL Group (Deutsche Post DHL Group)DHL

Its DHL Global Forwarding arm sells the same door-to-door air, ocean and customs services to the large industrial and retail shippers Expeditors serves.

Nippon Express Holdings, Inc. (日本通運)9147

Japan's largest forwarder and a direct rival on the trans-Pacific and intra-Asia air and ocean lanes that generate much of Expeditors' volume.

Sinotrans Limited (中国外运)0598

China's leading forwarder and the top global ocean-container forwarder by volume, competing for the same China-origin export freight that Expeditors moves.

貸借対照表と流動性

売上高

$12.04B

直近12か月(2026/6/30まで)

純利益

$919M

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$953M

自己資本合計

$2.36B

負債合計

$2.54B

流動比率

1.57

利払い倍率

-

負債/EBITDA

0.51

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$185.39

現在株価

$187.00

安全マージン

-0.9%

適正価値レンジ

$128.93 - $241.85

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$177.71
ディスカウンテッド・キャッシュフロー(DCF):$269.55
利益倍率(P/E):$163.61
グレアムの成長公式:$146.67
収益力価値(EPV):$67.71
正当化されたP/B:$99.13
配当割引モデル(ゴードン):$24.39
P/FFO(運用から生まれる資金):$106.73
中間サイクル利益:$196.84
売上高倍率:$260.55
アナリスト・コンセンサス:保有 (3B / 13H / 7S)
直近の決算サプライズ:+18.02%

バリュエーション指標

P/E レシオ

26.84

ROE

34.4%

P/B レシオ

11.33

P/FCF

25.98

粗利益率

-

ROIC

36.3%

収益性レーダー

価値創造(経済的モート)

ROIC

36.3%

WACC

10.3%

ROIC − WACC

+26.0 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(19)

  • EPS shows upward trend
  • EPS CAGR 9.25%
  • Price CAGR 13.78%
  • ROIC 36.3%
  • P/FCF 25.98
  • Debt/Equity ratio
  • Operating Margin 9.8%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 40.7%
  • Earnings Surprise avg 14.8%
  • Earnings Quality (OCF/NI) 1.06
  • Share Dilution -3.8%
  • Net Margin Trend 7.6% vs 7.6%
  • Piotroski F-Score 7/9

不合格(6)

  • P/B Ratio 11.33
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Revenue Growth 5Y 2.9%
  • Analyst Consensus 13% Buy
  • PEG Ratio 3.35

データなし(3)

  • Gross Margin NaN%
  • Dividend Payout NaN%
  • Interest Coverage

Piotroski F-スコア

7/9

財務健全性が高い

score
criteria

利益の質

1.06

高品質:利益はキャッシュに裏付けられている

株式希薄化

-3.8%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Daniel R. WallCEO, President & Director56
Mr. David A. HackettSVP & Chief Financial Officer51
Mr. Blake R. BellPresident of Global Business Development53
Ms. Kelly K. BlackerPresident of Global Geographies51
Mr. Roberto A. MartinezPresident of Global Products43
Mr. Steven J. GrimmerSenior Vice President of Account Management-
Ms. Courtney A. HawkinsSenior VP & Chief Information Officer50
Mr. Geoffrey W. BuscherDirector of Investor Relations-
Mr. Jeffrey F. DickermanSenior VP, General Counsel & Corporate Secretary49
Mr. Kanishka SatarSenior Vice President Global of Sales & Marketing-

監査リスク

8

取締役会リスク

1

報酬リスク

7

株主権利リスク

2

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-25

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-05

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-16

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for EXPD, sourced from Markets Gazette.

  • 2/24/2026NEGATIVE
    Expeditors Weakens After Revenue Declines, Ocean Freight Slump, Margin Pressure

    Expeditors International shares have experienced a notable decline, despite the company reporting a fourth-quarter earnings per share (EPS) that surpassed analyst estimates. The market's negative reaction stems from a significant drop in ocean freight revenue and a decrease in operating income, signaling underlying margin pressure and operational challenges. Further exacerbating investor uncertainty is the management's decision to issue no forward guidance, implying that current headwinds might outweigh the positive EPS surprise. This situation underscores the critical importance of top-line growth and a clear future outlook for investor confidence, even when bottom-line figures meet expectations. The market's response suggests revenue trends and operational efficiency are currently more influential drivers for Expeditors' valuation than quarterly earnings alone.

  • 2/24/2026NEUTRAL
    Expeditors International Earnings Review: Q4 Summary

    Expeditors International is set to release its Q4 earnings summary. Investors are eagerly awaiting the financial details to assess the company's performance during the period. Without specific data on revenues, earnings per share, or future outlook, the market remains on hold for clear indications. The analysis of these results will be crucial in determining the future direction of the stock, especially within a global economic context that continues to present challenges for the logistics and freight forwarding sector. Market reaction will heavily depend on the company's ability to exceed expectations or provide reassuring guidance.

via Markets Gazette