Expeditors International of Washington, Inc. (EXPD)

Model N Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 12, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	16,303	15,505	18,494	16,537	22,749	16,099
Market Cap Growth	-11.24%	-16.16%	11.83%	-27.30%	41.31%	21.16%
Enterprise Value	15,710	14,757	17,375	14,891	21,388	15,064
Last Close Price	116.97	110.01	124.81	100.77	128.67	90.29
PE Ratio	19.55	19.14	24.56	12.18	16.07	23.13
Forward PE	22.17	20.17	26.08	16.09	19.61	23.29
PS Ratio	1.44	1.46	1.99	0.97	1.38	1.68
PB Ratio	7.20	6.97	7.73	5.31	6.50	6.05
P/TBV Ratio	7.44	7.00	7.76	5.33	6.53	6.07
P/FCF Ratio	20.09	22.71	18.24	8.10	27.34	26.50
P/OCF Ratio	18.90	21.44	17.56	7.77	26.19	24.58
PEG Ratio	2.90	3.11	1.16	-	1.09	2.22
EV/Sales Ratio	1.39	1.39	1.87	0.87	1.29	1.57
EV/EBITDA Ratio	13.36	13.39	17.24	7.65	10.91	15.10
EV/EBIT Ratio	14.07	14.17	18.49	7.88	11.20	16.02
EV/FCF Ratio	19.39	21.61	17.14	7.29	25.70	24.80
Debt / Equity Ratio	0.27	0.26	0.22	0.17	0.13	0.17
Debt / EBITDA Ratio	0.41	0.42	0.43	0.24	0.22	0.38
Debt / FCF Ratio	0.72	0.83	0.52	0.25	0.56	0.72
Asset Turnover	2.36	2.29	1.84	2.59	2.64	2.22
Quick Ratio	1.49	1.52	1.79	2.02	1.49	1.86
Current Ratio	1.73	1.77	2.02	2.20	1.78	2.09
Return on Equity (ROE)	39.04%	35.16%	27.31%	41.16%	46.06%	28.73%
Return on Assets (ROA)	14.57%	14.03%	11.62%	17.89%	19.04%	13.64%
Return on Capital (ROIC)	25.30%	22.78%	17.94%	31.09%	33.77%	20.66%
Return on Capital Employed (ROCE)	41.80%	38.70%	33.30%	53.40%	49.20%	31.00%
Earnings Yield	5.24%	5.22%	4.07%	8.21%	6.22%	4.32%
FCF Yield	4.98%	4.40%	5.48%	12.35%	3.66%	3.77%
Dividend Yield	1.28%	1.33%	1.11%	1.33%	0.90%	1.15%
Payout Ratio	24.42%	25.19%	26.83%	15.75%	13.83%	25.13%
Buyback Yield / Dilution	4.05%	5.64%	8.66%	3.98%	-0.21%	1.90%
Total Shareholder Return	5.33%	6.96%	9.77%	5.31%	0.69%	3.05%

Updated Aug 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q