ランキングに戻る

IDEXX Laboratories, Inc. (IDXX)

適正価値
HealthcareDiagnostics & ResearchUnited States

ファンダメンタル

73

株価

$522.11

時価総額

$40.50B

パート1 · 企業の価値

概要

IDEXX makes the diagnostic instruments, test kits and software that veterinarians use to run blood, urine and other tests on pets and livestock in their own clinics, plus a reference laboratory network that processes more complex samples. A smaller water-testing business detects bacteria and contaminants in municipal supplies, and a livestock, poultry and dairy unit tests herds and flocks for disease. Together these let a vet get lab-quality results in minutes rather than sending samples out and waiting days.

収益の仕組み

IDEXX sells diagnostic instruments to clinics at a modest markup, then earns recurring, high-margin revenue for years afterward from the proprietary test kits, cartridges and software subscriptions each instrument requires — a classic razor-and-blade model. Reference laboratory testing and veterinary practice software add further recurring fees billed per test or per month. Because consumables and services, not the hardware itself, drive profitability, growth in the installed base of instruments compounds into growing recurring revenue over time.

セグメント別売上高

Companion Animal Group91.86%

Diagnostic instruments, test kits, reference lab services and practice-management software for companion-animal veterinary clinics — by far the company's core business.

Water4.67%

Test kits that detect bacteria and other contaminants in drinking water and wastewater for municipalities and laboratories.

Livestock, Poultry and Dairy3.06%

Diagnostic testing for cattle, poultry, swine and other livestock, used to detect and control disease in herds and flocks.

Other0.41%

Small residual revenue from corporate and other activities not allocated to the three main animal-health and water testing businesses.

競争優位性(moat)

スイッチングコスト · 広い

Once a clinic buys an IDEXX analyzer, it is locked into IDEXX's own cartridges and consumables, since the machine will not run anyone else's; switching means replacing hardware, retraining staff and re-integrating practice software. That lock-in, repeated across tens of thousands of clinics worldwide, is why IDEXX keeps a majority of the North American in-clinic diagnostics market despite competition from Zoetis and Heska.

需要を左右する要因

中程度の景気循環性

Pet ownership and the trend toward treating animals more like family members support steadily rising testing volumes, which held up well through past recessions. More recently, though, growth has slowed as fewer pet owners bring animals in for routine wellness visits, showing that demand is resilient but not entirely insulated from household budgets and vet-visit frequency.

主なリスク

  • Distributor inventory swings — A meaningful share of consumables reaches clinics through distributors, whose own purchasing and destocking decisions can push reported revenue above or below what end-user demand actually was in a given quarter.
  • Competition from Covetrus and Zoetis — IDEXX's largest North American competitor, Covetrus, is simultaneously one of its distribution partners; Zoetis and others are also pushing into in-clinic diagnostics and practice software, pressuring the pricing and lock-in that support IDEXX's margins.
  • Sensitivity to vet-visit frequency — Revenue growth depends on pet owners continuing to bring animals in for routine and wellness visits. A pullback in discretionary vet spending, as seen recently, slows testing volumes even though the installed base keeps growing.
  • International and currency exposure — A significant share of sales is generated outside the United States, so currency movements and country-specific veterinary spending patterns can add volatility to reported results independent of underlying demand.

顧客集中度

IDEXX sells to tens of thousands of independent veterinary clinics worldwide, both directly and through distributors such as Covetrus, so no single clinic customer is material; distributor inventory swings can still distort quarterly results.

強気材料

Buyers argue that IDEXX's razor-and-blade model on a large, growing installed base of proprietary analyzers produces durable, high-margin recurring revenue, and that rising pet ownership and diagnostic intensity per visit give the business years of structural growth ahead.

弱気材料

Sellers fear that slowing vet-visit growth shows demand is more cyclical than assumed, that distributor inventory swings obscure the true trend, and that Covetrus and other competitors could eventually erode the pricing power built into IDEXX's closed instrument systems.

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

貸借対照表と流動性

売上高

$4.55B

直近12か月(2026/6/30まで)

純利益

$1.14B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$1.06B

自己資本合計

$1.61B

負債合計

$1.75B

流動比率

1.17

利払い倍率

38.60

負債/EBITDA

0.73

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

$454.44

現在株価

$522.11

安全マージン

-14.9%

適正価値レンジ

$295.38 - $613.49

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:$698.92
ディスカウンテッド・キャッシュフロー(DCF):$235.93
利益倍率(P/E):$458.35
グレアムの成長公式:$464.08
収益力価値(EPV):$110.65
正当化されたP/B:$131.61
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):$244.66
中間サイクル利益:$234.86
売上高倍率:$226.19
アナリスト・コンセンサス:買い (14B / 8H / 0S)
直近の決算サプライズ:+6.21%

バリュエーション指標

P/E レシオ

36.70

ROE

66.0%

P/B レシオ

25.51

P/FCF

32.80

粗利益率

62.4%

ROIC

53.5%

収益性レーダー

価値創造(経済的モート)

ROICの外れ値

ROIC

53.5%

WACC

12.9%

ROIC − WACC

+40.6 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(21)

  • EPS shows upward trend
  • EPS CAGR 12.12%
  • Price CAGR 16.11%
  • ROIC 53.5%
  • Gross Margin 62.4%
  • Debt/Equity ratio
  • Operating Margin 32.0%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 72.0%
  • Revenue Growth 5Y 9.7%
  • Analyst Consensus 64% Buy
  • Earnings Surprise avg 4.0%
  • Earnings Quality (OCF/NI) 1.20
  • Share Dilution -2.7%
  • Net Margin Trend 25.0% vs 24.4%
  • Piotroski F-Score 7/9

不合格(6)

  • P/FCF 32.80
  • P/B Ratio 25.51
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • PEG Ratio 2.50

データなし(1)

  • Dividend Payout NaN%

Piotroski F-スコア

7/9

財務健全性が高い

score
criteria

利益の質

1.20

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

-2.7%

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. Jonathan J. MazelskyExecutive Chairman64
Mr. Andrew EmersonExecutive VP, CFO & Treasurer42
Mr. Michael J. LaneExecutive VP and GM Global Reference Laboratories, Diagnostic Solutions & Information Technology57
Dr. Martin Smith Ph.D.Executive Vice President of Global Operations and R&D57
Mr. Michael G. Erickson Ph.D.CEO, President & Director51
Mr. Bob AsmannSenior Vice President of Global Operations-
Mr. Amit GuptaSenior VP, Chief Digital & Information Officer-
Ms. Sharon E. Underberg J.D.Executive VP, General Counsel, & Corporate Secretary64
Ms. Julie GodonSenior VP & Global Marketing Officer-
Mr. Michael P. JohnsonExecutive VP & Chief Human Resources Officer47

監査リスク

4

取締役会リスク

7

報酬リスク

5

株主権利リスク

7

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: 2026-02-20

    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: 2026-08-04

    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: 2026-08-04

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for IDXX, sourced from Markets Gazette.

  • 6/16/2026POSITIVE
    Here's How Much You Would Have Made Owning IDEXX Laboratories Stock In The Last 10 Years

    IDEXX Laboratories (IDXX) has delivered a remarkable 10-year performance, rewarding long-term investors with substantial gains. While specific figures from the past decade are not detailed in this summary, the article highlights the stock's consistent upward trajectory. This sustained growth suggests strong underlying business fundamentals, effective management, and a favorable market position within the veterinary diagnostics and software sector. Investors who held IDXX stock over the last ten years have likely benefited from innovation, market share expansion, and consistent revenue growth, underscoring the company's resilience and potential for future value creation.

via Markets Gazette