FEDEX CORPORATION

FDX
Delayed Quote. Delayed  - 01/21 04:10:00 pm
244.91USD -2.33%
Valuation
Fiscal Period: May 2021 2022
Capitalization1 83 53264 894
Enterprise Value (EV)1 97 32478 622
P/E ratio 16,2x12,6x
Yield 0,86%1,20%
Capitalization / Revenue 0,99x0,70x
EV / Revenue 1,16x0,85x
EV / EBITDA 9,76x7,14x
Price to Book 3,49x2,45x
Nbr of stocks (in thousands) 265 342264 969
Reference price (USD) 315245
Announcement Date 06/24/2021-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: May 2021 2022
Net sales1 84 00092 919
EBITDA1 9 97611 018
Operating profit (EBIT)1 6 1807 097
Operating Margin 7,36%7,64%
Pre-Tax Profit (EBT)1 6 6746 933
Net income1 5 2305 206
Net margin 6,23%5,60%
EPS2 19,519,4
Dividend per Share2 2,702,93
Announcement Date 06/24/2021-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: May 2021 2022
Net Debt1 13 79213 729
Net Cash position1 --
Leverage (Debt / EBITDA) 1,38x1,25x
Free Cash Flow1 4 1252 600
ROE (Net Profit / Equities) 23,0%21,4%
Shareholders' equity1 22 70824 269
ROA (Net Profit / Asset) 6,26%6,57%
Assets1 83 59279 246
Book Value Per Share2 90,2100,0
Cash Flow per Share2 37,834,6
Capex1 5 8847 136
Capex / Sales 7,00%7,68%
Announcement Date 06/24/2021-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2022e 2023e
Capitalization 64 894 M $ -
Enterprise Value (EV) 78 622 M $ 76 745 M $
Valuation 2022e 2023e
P/E ratio (Price / EPS) 12,6x 10,9x
Capitalization / Revenue 0,70x 0,67x
EV / Revenue 0,85x 0,81x
EV / EBITDA 7,14x 6,54x
Yield (DPS / Price) 1,20% 1,28%
Price to book (Price / BVPS) 2,45x 2,09x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 7,64% 8,11%
Operating Leverage (Delta EBIT / Delta Sales) 1,40x 2,57x
Net Margin (Net Profit / Revenue) 5,60% 6,08%
ROA (Net Profit / Asset) 6,57% 6,89%
ROE (Net Profit / Equities) 21,4% 20,4%
Rate of Dividend 15,1% 14,0%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   7,68% 7,15%
Cash Flow / Sales 9,87% 10,2%
Capital Intensity (Assets / Sales) 0,85x 0,88x
Financial Leverage (Net Debt / EBITDA) 1,25x 0,99x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend