(LSTR) Landstar System - Overview
Sector: Industrials | Industry: Integrated Freight & Logistics | Exchange: NASDAQ (USA) | Market Cap: 5.804m USD | Total Return: 22.6% in 12m
Industry Rotation: +7.6
Avg Turnover: 60.9M USD
Peers RS (IBD): 34.4
EPS Trend: -91.2%
Qual. Beats: 0
Rev. Trend: -87.2%
Qual. Beats: 0
Warnings
No concerns identified
Tailwinds
No distinct edge detected
Landstar System, Inc. (LSTR) provides integrated transportation management across North America and internationally, operating in the Cargo Ground Transportation sub-industry.
The company has two segments: Transportation Logistics and Insurance. The Transportation Logistics segment offers diverse services including truckload, less-than-truckload, rail, air, and ocean cargo, serving various industries like automotive, retail, and manufacturing. This asset-light model, common in third-party logistics (3PL), leverages independent agents and capacity providers.
The Insurance segment manages risk and claims, and reinsures independent contractors. For a deeper dive into LSTRs financial health and market position, consider exploring its profile on ValueRay.
- Freight volumes and pricing directly impact revenue
- Fuel costs significantly affect operating expenses
- Economic downturns reduce demand for transportation services
- Regulatory changes in trucking industry increase compliance costs
| Net Income: 115.0m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.13 > 0.02 and ΔFCF/TA -0.95 > 1.0 |
| NWC/Revenue: 10.96% < 20% (prev 13.38%; Δ -2.42% < -1%) |
| CFO/TA 0.14 > 3% & CFO 224.9m > Net Income 115.0m |
| Net Debt (-368.4m) to EBITDA (223.9m): -1.64 < 3 |
| Current Ratio: 1.75 > 1.5 & < 3 |
| Outstanding Shares: last quarter (34.2m) vs 12m ago -3.15% < -2% |
| Gross Margin: 16.33% > 18% (prev 0.20%; Δ 1.61k% > 0.5%) |
| Asset Turnover: 275.5% > 50% (prev 266.6%; Δ 8.90% > 0%) |
| Interest Coverage Ratio: 52.15 > 6 (EBITDA TTM 223.9m / Interest Expense TTM 3.40m) |
| A: 0.32 (Total Current Assets 1.22b - Total Current Liabilities 695.8m) / Total Assets 1.64b |
| B: 1.74 (Retained Earnings 2.85b / Total Assets 1.64b) |
| C: 0.10 (EBIT TTM 177.6m / Avg Total Assets 1.72b) |
| D: 3.39 (Book Value of Equity 2.85b / Total Liabilities 840.3m) |
| Altman-Z'' Score: 12.02 = AAA |
| DSRI: 1.01 (Receivables 722.9m/731.0m, Revenue 4.75b/4.83b) |
| GMI: 1.23 (GM 16.33% / 20.17%) |
| AQI: 0.96 (AQ_t 0.10 / AQ_t-1 0.10) |
| SGI: 0.98 (Revenue 4.75b / 4.83b) |
| TATA: -0.07 (NI 115.0m - CFO 224.9m) / TA 1.64b) |
| Beneish M-Score: -2.91 (Cap -4..+1) = A |
Over the past week, the price has changed by +2.23%, over one month by +16.99%, over three months by +9.20% and over the past year by +22.62%.
- StrongBuy: 0
- Buy: 0
- Hold: 16
- Sell: 1
- StrongSell: 0
| Analysts Target Price | 151.3 | -10.5% |
P/E Forward = 29.7619
P/S = 1.22
P/B = 6.9713
P/EG = 1.1654
Revenue TTM = 4.75b USD
EBIT TTM = 177.6m USD
EBITDA TTM = 223.9m USD
Long Term Debt = 76.8m USD (from capitalLeaseObligations, last quarter)
Short Term Debt = 28.3m USD (from shortTermDebt, last quarter)
Debt = 105.2m USD (corrected: LT Debt 76.8m + ST Debt 28.3m)
Net Debt = -368.4m USD (from netDebt column, last quarter)
Enterprise Value = 5.46b USD (5.80b + Debt 105.2m - CCE 452.2m)
Interest Coverage Ratio = 52.15 (Ebit TTM 177.6m / Interest Expense TTM 3.40m)
EV/FCF = 25.38x (Enterprise Value 5.46b / FCF TTM 215.0m)
FCF Yield = 3.94% (FCF TTM 215.0m / Enterprise Value 5.46b)
FCF Margin = 4.53% (FCF TTM 215.0m / Revenue TTM 4.75b)
Net Margin = 2.42% (Net Income TTM 115.0m / Revenue TTM 4.75b)
Gross Margin = 16.33% ((Revenue TTM 4.75b - Cost of Revenue TTM 3.98b) / Revenue TTM)
Gross Margin QoQ = 13.24% (prev 13.17%)
Tobins Q-Ratio = 3.34 (Enterprise Value 5.46b / Total Assets 1.64b)
Interest Expense / Debt = 0.23% (Interest Expense 240k / Debt 105.2m)
Taxrate = 18.31% (5.37m / 29.3m)
NOPAT = 145.0m (EBIT 177.6m * (1 - 18.31%))
Current Ratio = 1.75 (Total Current Assets 1.22b / Total Current Liabilities 695.8m)
Debt / Equity = 0.13 (Debt 105.2m / totalStockholderEquity, last quarter 795.7m)
Debt / EBITDA = -1.64 (Net Debt -368.4m / EBITDA 223.9m)
Debt / FCF = -1.71 (Net Debt -368.4m / FCF TTM 215.0m)
Total Stockholder Equity = 884.2m (last 4 quarters mean from totalStockholderEquity)
RoA = 6.67% (Net Income 115.0m / Total Assets 1.64b)
RoE = 13.01% (Net Income TTM 115.0m / Total Stockholder Equity 884.2m)
RoCE = 18.48% (EBIT 177.6m / Capital Employed (Equity 884.2m + L.T.Debt 76.8m))
RoIC = 15.43% (NOPAT 145.0m / Invested Capital 939.8m)
WACC = 8.38% (E(5.80b)/V(5.91b) * Re(8.53%) + D(105.2m)/V(5.91b) * Rd(0.23%) * (1-Tc(0.18)))
Discount Rate = 8.53% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -2.25%
[DCF] Terminal Value 71.76% ; FCFF base≈231.2m ; Y1≈172.2m ; Y5≈101.3m
[DCF] Fair Price = 64.03 (EV 1.81b - Net Debt -368.4m = Equity 2.17b / Shares 34.0m; r=8.38% [WACC]; 5y FCF grow -30.21% → 3.0% )
EPS Correlation: -91.19 | EPS CAGR: -56.20% | SUE: -4.0 | # QB: 0
Revenue Correlation: -87.23 | Revenue CAGR: -12.90% | SUE: -0.36 | # QB: 0
EPS next Quarter (2026-06-30): EPS=1.36 | Chg7d=+0.017 | Chg30d=+0.018 | Revisions Net=+2 | Analysts=15
EPS current Year (2026-12-31): EPS=5.37 | Chg7d=+0.030 | Chg30d=+0.027 | Revisions Net=+0 | Growth EPS=+33.5% | Growth Revenue=+5.1%
EPS next Year (2027-12-31): EPS=6.72 | Chg7d=+0.029 | Chg30d=+0.030 | Revisions Net=+2 | Growth EPS=+25.1% | Growth Revenue=+9.6%
[Analyst] Revisions Ratio: +1.00 (2 Up / 0 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 6.6% (Discount Rate 8.5% - Earnings Yield 1.9%)
[Growth] Growth Spread = -1.9% (Analyst 4.7% - Implied 6.6%)