Market cap
$23,153 Mln
Revenue (TTM)
$8,573 Mln
P/E Ratio
58.2
P/B Ratio
11.7
Div. Yield
0 %
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
23,153 | 183,005 | 94,995 | 87,273 | 78,775 |
Revenue ($ Mln) |
8,573 | 25,410 | 14,512 | 89,930 | 12,540 |
Net Profit ($ Mln) |
404.00 | 7,330.00 | 3,223.00 | 4,570.00 | 2,636.00 |
Net Margin (%) |
4.71 | 28.85 | 22.21 | 5.08 | 21.02 |
RoE (%) |
21.14 | 37.46 | 23.66 | 29.21 | 16.58 |
Price to Earnings |
58.16 | 24.96 | 29.99 | 19.14 | 29.60 |
Price-To-Book |
11.75 | 8.74 | 6.78 | 5.81 | 4.79 |
Income Statement ($ Mln)
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
8,573.00 | 25,410.00 | 14,512.00 | 89,930.00 | 12,540.00 |
|
Cost of Revenue
|
7,478.00 | 13,842.00 | 8,977.00 | 74,971.00 | 5,807.00 |
|
Gross Profit
|
979.00 | 14,553.00 | 4,685.00 | 16,030.00 | 5,168.00 |
|
Operating Expenses
|
252.00 | 1,422.00 | 5,373.00 | 8,383.00 | 4,680.00 |
|
Operating Profit (EBIT)
|
843.00 | 10,146.00 | 4,956.00 | 6,576.00 | 3,967.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
545.00 | 9,510.00 | 4,201.00 | 5,864.00 | 3,363.00 |
|
Provision for Tax
|
141.00 | 2,180.00 | 978.00 | 1,294.00 | 727.00 |
|
Profit after Tax (Net Income)
|
404.00 | 7,330.00 | 3,223.00 | 4,570.00 | 2,636.00 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
141.00 | 3,636.00 | 0.00 | 3,102.00 | 1,354.00 |
Liabilities ($ Mln)
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,962.00 | 20,673.00 | 14,082.00 | 15,067.00 | 16,253.00 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
4,578.00 | 44,926.00 | 26,484.00 | 41,287.00 | 25,499.00 |
|
Current Liabilities
|
1,794.00 | 5,612.00 | 4,154.00 | 14,881.00 | 3,370.00 |
|
Total Liabilities
|
8,194.00 | 69,698.00 | 43,682.00 | 73,090.00 | 45,236.00 |
Assets ($ Mln)
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
6,518.00 | 65,678.00 | 41,318.00 | 53,722.00 | 42,321.00 |
|
Current Assets
|
1,814.00 | 5,533.00 | 3,408.00 | 17,545.00 | 2,801.00 |
|
Total Assets
|
8,194.00 | 69,698.00 | 43,682.00 | 73,090.00 | 45,236.00 |
|
Total Debt*
|
3,988.00 | 31,169.00 | 19,357.00 | 28,673.00 | 16,616.00 |
|
Net Current Assets
|
20.00 | -79.00 | -746.00 | 2,664.00 | -569.00 |
Cashflow ($ Mln)
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
986.00 | 9,290.00 | 4,613.00 | 8,450.00 | 4,361.00 |
|
Cash Flow from Investing Activities
|
-616.00 | -3,762.00 | -2,851.00 | -4,735.00 | -2,562.00 |
|
Cash from Financing Activities
|
-339.00 | -5,276.00 | -2,025.00 | -4,141.00 | -1,910.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.15 | 14.33 | 9.03 | 12.26 | 8.92 |
|
ROE (%)
|
21.14 | 37.46 | 23.66 | 29.21 | 16.58 |
|
ROA (%)
|
4.07 | 9.65 | 6.80 | 5.34 | 5.47 |
|
EBIT Margin (%)
|
8.82 | 42.48 | 34.79 | 7.49 | 32.02 |
|
Net Margin (%)
|
4.71 | 28.85 | 22.21 | 5.08 | 21.02 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
7.04 | 4.17 | 2.52 | -0.33 | 2.97 |
|
EBIT Growth (%)
|
9.41 | 5.91 | 2.92 | -17.27 | -21.78 |
|
Net Profit Growth (%)
|
17.10 | 5.70 | 3.90 | -20.24 | -21.31 |
|
EPS Growth (%)
|
17.58 | 7.41 | 6.33 | -20.08 | -20.88 |
|
Book Value Growth (%)
|
10.16 | 27.33 | 14.39 | -4.79 | 9.86 |
Valuation Ratios
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
51.18 | 19.23 | 23.39 | 15.18 | 22.59 |
|
Price / Book Value
|
8.69 | 7.43 | 5.13 | 5.21 | 4.17 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
17.47 | 12.94 | 14.70 | 9.31 | 13.75 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.55 | 1.40 | 1.22 | 1.58 | 0.98 |
|
Short term debt to equity ratio
|
0.17 | 0.07 | 0.12 | 0.09 | 0.04 |
|
Current Ratio
|
1.01 | 0.99 | 0.82 | 1.18 | 0.83 |
|
Quick Ratio
|
1.01 | 0.82 | 0.72 | 1.18 | 0.73 |
|
Interest Coverage
|
3.58 | 8.40 | 5.96 | 4.61 | 5.28 |
Operating Efficiency Ratios
| XPO Logistics (XPO) | Union Pacific (UNP) | CSX (CSX) | United Parcel Service (UPS) | Norfolk Southern (NSC) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.78 | 8.38 | 10.03 | 11.91 | 9.39 |
|
Asset Turnover
|
0.86 | 0.33 | 0.31 | 1.05 | 0.26 |
|
Receivable days
|
45.05 | 27.97 | 34.01 | 45.48 | 30.84 |
|
Inventory Days
|
-- | 28.54 | 15.61 | 3.94 | 14.27 |
|
Payable days
|
23.71 | 30.28 | 47.35 | 32.52 | 74.18 |
|
Cash Conversion Cycle
|
-- | 26.23 | 2.26 | 16.89 | -29.06 |