Data is not available at this time.
United Parcel Service, Inc. (UPS) is a global leader in logistics and package delivery, operating across 200 countries and territories. The company’s core revenue model is built on time-definite delivery services, including air and ground transportation for letters, documents, and freight. UPS segments its operations into U.S. Domestic Package and International Package, leveraging a vast fleet of 121,000 vehicles and 59,000 cargo containers to ensure efficient last-mile and cross-border solutions. The company also provides value-added services such as freight forwarding, customs brokerage, and supply chain solutions, particularly for the healthcare and life sciences sectors. As a key player in the industrials sector, UPS competes with peers like FedEx and DHL, differentiating itself through integrated technology platforms for shipping visibility and billing. Its extensive network and reliability position it as a preferred partner for e-commerce and B2B logistics, though it faces margin pressures from rising labor and fuel costs. The company’s strategic focus on automation and healthcare logistics underscores its adaptability in a dynamic market.
UPS reported $91.07 billion in revenue for FY 2024, with net income of $5.78 billion, reflecting a margin of approximately 6.4%. Operating cash flow stood at $10.12 billion, though capital expenditures of $3.91 billion indicate significant reinvestment in fleet and infrastructure. The diluted EPS of $6.75 demonstrates stable earnings power, albeit moderated by macroeconomic headwinds impacting shipping volumes.
The company’s earnings are driven by its asset-intensive model, with a focus on optimizing route density and yield management. UPS maintains disciplined capital allocation, as evidenced by its $6.54 annual dividend per share, supported by strong cash flow generation. However, its beta of 1.212 suggests higher volatility relative to the broader market, reflecting sensitivity to economic cycles.
UPS holds $6.11 billion in cash and equivalents against $25.65 billion in total debt, indicating a leveraged but manageable position. The balance sheet supports ongoing investments in automation and sustainability initiatives, though debt levels warrant monitoring amid rising interest rates. Liquidity remains adequate, with operating cash flow covering dividend obligations and capex.
Growth is tempered by moderating e-commerce demand and competitive pressures, though international and healthcare logistics offer niches. The dividend yield, based on current share price, aligns with UPS’s history of returning capital to shareholders. Share buybacks are less emphasized, with the company prioritizing organic growth and strategic acquisitions.
At a market cap of $80.77 billion, UPS trades at a premium reflective of its market leadership and infrastructure moat. Investors likely price in long-term efficiency gains from automation, though near-term margins may remain under pressure from wage inflation and fuel costs.
UPS’s scale, technology integration, and healthcare logistics expertise provide durable advantages. The outlook hinges on execution in cost containment and high-margin service expansion, with global trade dynamics and labor relations as key variables. Strategic partnerships and sustainability initiatives could further differentiate its offering in a competitive landscape.
Company filings, Bloomberg
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 |