返回排名列表

IDEXX Laboratories, Inc. (IDXX)

合理估值
HealthcareDiagnostics & ResearchUnited States

基本面

73

价格

$522.19

市值

$40.50B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

分部营收

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.

护城河

转换成本 · 宽阔

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.

需求驱动因素

中度周期性

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.

主要风险

  • 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.

客户集中度

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.

看多理由

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.

看空理由

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.

资产负债表与流动性

营收

$4.55B

最近12个月(截至2026/6/30)

净利润

$1.14B

最近12个月(截至2026/6/30)

自由现金流

$1.06B

股东权益合计

$1.61B

负债合计

$1.75B

流动比率

1.17

利息覆盖率

38.60

债务/EBITDA

0.73

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形合理估值

公允价值

$454.44

当前价格

$522.19

安全边际

-14.9%

公允价值区间

$295.38 - $613.49

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$698.92
现金流折现法(DCF):$235.93
市盈率法(P/E):$458.35
格雷厄姆成长公式:$464.08
盈利能力价值(EPV):$110.65
合理市净率(P/B):$131.61
股息折现模型(戈登模型):数据不足,无法计算
P/FFO(运营资金):$244.66
周期中段收益:$234.86
市销率法(P/S):$226.19
分析师共识:买入 (14B / 8H / 0S)
最近财报超预期:+6.21%

估值指标

市盈率(P/E)

36.70

ROE

66.0%

市净率(P/B)

25.51

P/FCF

32.80

毛利率

62.4%

ROIC

53.5%

盈利能力雷达图

价值创造(经济护城河)

ROIC异常值

ROIC

53.5%

WACC

12.9%

ROIC − WACC

+40.6 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(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

未通过(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

不可用(1)

  • Dividend Payout NaN%

Piotroski F-评分

7/9

财务状况强健

score
criteria

盈利质量

1.20

高质量:盈利有现金流支撑

股权稀释

-2.7%

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
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

审计风险

4

董事会风险

7

薪酬风险

5

股东权利风险

7

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-02-20

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-08-04

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-08-04

    查看文件

via SEC EDGAR

损益历史

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