Previous Close | $98.02 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
C.H. Robinson Worldwide, Inc. operates as a leading third-party logistics (3PL) provider, specializing in freight transportation and supply chain solutions. The company generates revenue primarily through brokerage services, leveraging its extensive network of carriers and shippers to facilitate truckload, less-than-truckload (LTL), intermodal, and ocean and air freight services. Its asset-light model allows for scalability and flexibility, positioning it as a key intermediary in the fragmented logistics industry. CHRW’s technology-driven platform, Navisphere, enhances operational efficiency and customer engagement, providing real-time visibility and data analytics. The company competes in a highly competitive market, differentiated by its global reach, deep industry expertise, and ability to optimize freight costs for clients. While facing pressure from digital disruptors, CHRW maintains a strong market position due to its established relationships and integrated service offerings.
In FY 2024, CHRW reported revenue of $17.7 billion, with net income of $465.7 million, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $3.86, indicating modest profitability in a competitive logistics landscape. Operating cash flow was $509.1 million, supported by efficient working capital management, while capital expenditures were minimal at $22.7 million, consistent with its asset-light model.
The company’s earnings power is driven by its ability to scale brokerage volumes without significant fixed costs. However, operating leverage is tempered by variable expenses tied to freight rates and carrier capacity. CHRW’s capital efficiency is evident in its low capex requirements, allowing free cash flow to support dividends and debt management. The diluted EPS of $3.86 underscores steady but cyclical earnings performance.
CHRW’s balance sheet shows $145.8 million in cash and equivalents against total debt of $1.74 billion, indicating moderate leverage. The company’s liquidity position is adequate, with operating cash flow covering interest obligations. While debt levels are manageable, the logistics sector’s cyclicality necessitates prudent financial management to maintain flexibility during downturns.
Revenue growth has been tempered by freight market normalization post-pandemic, though CHRW’s diversified services provide stability. The company maintains a shareholder-friendly dividend policy, with a dividend per share of $2.46, offering a yield competitive within the logistics sector. Future growth may hinge on technology investments and expansion into higher-margin supply chain solutions.
CHRW’s valuation reflects its position as a mature player in a cyclical industry. Market expectations are balanced between its steady cash flows and challenges from digital competitors. The stock’s performance will likely correlate with freight demand trends and the company’s ability to sustain margins amid pricing pressures.
CHRW’s strategic advantages include its extensive carrier network, technology platform, and scale in freight brokerage. The outlook remains cautious due to industry volatility, but its asset-light model and focus on efficiency provide resilience. Long-term success will depend on adapting to digital transformation and expanding value-added services.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |