XNASHUBG
Market cap2.62bUSD
Jan 10, Last price
43.09USD
1D
-2.45%
1Q
-0.97%
Jan 2017
-1.51%
Name
Hub Group Inc
Chart & Performance
Profile
Hub Group, Inc., a supply chain solutions provider, offers transportation and logistics management services in North America. The company's transportation services include intermodal, truckload, less-than-truckload, flatbed, temperature-controlled, and dedicated and regional trucking, as well as final mile, railcar, small parcel, and international transportation. Its logistics services comprise full outsource logistics solution, transportation management, freight consolidation, warehousing and fulfillment, final mile delivery, and parcel and international services. The company also provides dry van, expedited, less-than-truckload, refrigerated, and flatbed truck brokerage services. It offers a fleet of approximately 1,000 tractors and 4,600 trailers to its customers, as well as the driver staffing, management, and infrastructure. The company serves a range of industries, including retail, consumer products, and durable goods. As of December 31, 2021, it owned approximately 43,750 dry, 53-foot containers, as well as 450 refrigerated, 53-foot containers; and leased approximately 250 dry, 53-foot containers. The company was founded in 1971 and is headquartered in Oak Brook, Illinois.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 4,202,585 -21.31% | 5,340,490 26.18% | |||||||
Cost of revenue | 3,853,666 | 4,819,809 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 348,919 | 520,681 | |||||||
NOPBT Margin | 8.30% | 9.75% | |||||||
Operating Taxes | 41,676 | 111,010 | |||||||
Tax Rate | 11.94% | 21.32% | |||||||
NOPAT | 307,243 | 409,671 | |||||||
Net income | 167,528 -53.07% | 356,948 108.16% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (153,918) | (118,079) | |||||||
BB yield | 2.62% | 2.21% | |||||||
Debt | |||||||||
Debt current | 197,646 | 132,463 | |||||||
Long-term debt | 648,971 | 428,560 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 219,054 | 43,505 | |||||||
Net debt | 659,347 | 256,316 | |||||||
Cash flow | |||||||||
Cash from operating activities | 422,158 | 458,163 | |||||||
CAPEX | (140,068) | (219,140) | |||||||
Cash from investing activities | (373,161) | (278,872) | |||||||
Cash from financing activities | (148,409) | (52,459) | |||||||
FCF | 198,618 | 195,991 | |||||||
Balance | |||||||||
Cash | 187,270 | 286,642 | |||||||
Long term investments | 18,065 | ||||||||
Excess cash | 37,682 | ||||||||
Stockholders' equity | 1,949,742 | 1,781,787 | |||||||
Invested Capital | 2,475,483 | 2,057,168 | |||||||
ROIC | 13.56% | 21.78% | |||||||
ROCE | 14.09% | 23.13% | |||||||
EV | |||||||||
Common stock shares outstanding | 63,954 | 67,118 | |||||||
Price | 91.94 15.66% | 79.49 -5.64% | |||||||
Market cap | 5,879,931 10.21% | 5,335,210 -6.57% | |||||||
EV | 6,539,278 | 5,591,526 | |||||||
EBITDA | 533,368 | 674,407 | |||||||
EV/EBITDA | 12.26 | 8.29 | |||||||
Interest | 13,435 | 6,632 | |||||||
Interest/NOPBT | 3.85% | 1.27% |