Friday 30 October 2026 Export GXO’s income statement to Excel — free account

GXO Logistics, Inc.

GXO Industrials Integrated Freight & Logistics

GXO Logistics, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $13.2 billion, up 12.5% from fiscal 2024. In the quarter to June 2026, revenue grew 4.30%, EPS fell 4.35%, free cash flow grew 127.9% and total debt rose 19.2%, each against the same quarter a year earlier. Revenue growth for five consecutive years; insiders bought in the last twelve months.

50.38 0.45 +0.90%

Follow GXO

Alert me

Market cap: $5.7B
P/E: 43.3×
Fwd P/E: 29.7×
Dividend yield: —
F-score: 6/9
Altman Z: 1.56
Beneish M: −2.52
Dividend safety: n/a

Overview Business Profile Financial Analysis

Insider Decisions trades per month

Total buys 0.30

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	1	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 2.46%

Capital & Financial Ratios $m

Market Cap 5,730.00

Revenue 13,641.00

Net Income 135.00

Free Cash Flow 331.00

Net Debt 2,434.00

Current Ratio 0.79

Debt/Equity 1.06

P/E ratio 43.33

Fwd P/E 29.70

P/S ratio 0.42

P/B ratio 1.90

Past 5Y EPS Growth —

This Y EPS Growth 20.40%

Next Y EPS Growth 17.02%

Next Y revenue growth 5.81%

Next 5Y EPS Growth 19.30%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 56.45%

10-year low 10-year high

P/S against its own 10 years 12.08%

10-year low 10-year high

P/B against its own 10 years 20.75%

10-year low 10-year high

EV/Sales against its own 10 years 11.47%

10-year low 10-year high

EV/FCF against its own 10 years 17.96%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2025	Powerpack
2024	Powerpack
2023	Powerpack
2022	Powerpack
2021	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	468	413	854	769
Receivables	1,753	1,799	2,028	2,070
Inventory	—	—	—	—
Other	347	429	406	414
	2,568	2,641	3,288	3,253

	2023	2024	2025	Q'26
Payables	709	776	758	707
ST’ Debt	27	110	446	751
Other	327	385	434	439
	2,626	3,189	3,875	4,121

Compound Annual Growth %

	10y	5y	3y
Sales	—	16.30%	13.58%
Cash Flow	—	5.44%	(7.14%)
Earnings	—	0.00%	(45.44%)
Book Value	—	0.45%	4.03%

Earnings Trends EPS, adjusted, against the consensus

Q2 FY26 Estimate 0.58 Actual 0.59

0.30 0.46 0.62 0.78 0.94

Q3 FY25 Beat +0.01

Q4 FY25 Beat +0.04

Q1 FY26 Beat +0.13

Q2 FY26 Beat +0.01

Q3 FY26 — Nov 3

Earnings per share against the consensus, by quarter
Quarter	Estimate	Reported	Result
Q3 FY25	0.78	0.79	Beat by 0.01
Q4 FY25	0.83	0.87	Beat by 0.04
Q1 FY26	0.37	0.50	Beat by 0.13
Q2 FY26	0.58	0.59	Beat by 0.01
Q3 FY26	0.86	—	Reports 3 November 2026

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.03	0.22	—	—	—
’25	(0.81)	0.23	0.51	0.37	0.28
’24	(0.31)	0.32	0.28	0.83	1.12
’23	0.21	0.54	0.55	0.61	1.92
’22	0.32	0.44	0.53	0.39	1.67
’21	0.15	0.10	0.62	0.48	1.32
’20	(0.11)	(0.57)	0.20	0.25	(0.27)

Fiscal quarters ending in the months shown.

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	3,298	3,441	—	—	—
’25	2,977	3,299	3,395	3,507	13,178
’24	2,456	2,846	3,157	3,250	11,709
’23	2,323	2,394	2,471	2,590	9,778
’22	2,083	2,156	2,287	2,467	8,993
’21	1,822	1,882	1,974	2,262	7,940
’20	1,440	1,405	1,584	1,766	6,195

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	31	76	—	—	—
’25	29	3	232	170	434
’24	50	115	198	186	549
’23	39	61	243	215	558
’22	46	154	116	226	542
’21	47	99	105	204	455
’20	41	191	154	(12)	333

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(31)	12	—	—	—
’25	(48)	(43)	187	163	259
’24	(17)	31	110	127	251
’23	(43)	3	191	151	302
’22	(16)	68	47	141	240
’21	(20)	49	50	137	216
’20	41	95	102	(74)	123

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	Trend	10 yrs	2026e	2027e	2028e	Next 3/yr
												Ten-year view		Analyst estimates Powerpack
Price, $
Price, $	Low	—	—	—	—	—	48.38	32.10	41.83	41.38	30.46		(10.9%)	‡‡‡‡	‡‡‡‡	‡‡‡‡	‡‡‡‡
	High	—	—	—	—	—	105.92	92.04	67.57	63.33	57.99		(14.0%)	‡‡‡‡	‡‡‡‡	‡‡‡‡	‡‡‡‡
People
People	Employees	—	—	—	—	—	120,000	135,000	131,000	152,000	154,000		+6.4%	‡‡‡‡	‡‡‡‡	‡‡‡‡	‡‡‡‡
	Revenue/emp, $m	—	—	0.00	0.00	0.00	0.07	0.07	0.07	0.08	0.09		n/m	‡‡‡‡	‡‡‡‡	‡‡‡‡	‡‡‡‡
Income, $m
Income, $m	Revenue	—	—	6,065	6,094	6,195	7,940	8,993	9,778	11,709	13,178		+11.7%	13,943	14,621	15,441	+5.4%
	Gross margin, %	—	—	11.33	16.11	16.56	16.41	17.24	17.83	15.85	15.09		+3.8 pt	Powerpack GXO Logistics, Inc.’s next three years, line by line Analysts expect revenue to grow 5.4% a year to 2028 — slower than the 11.7% of the last 7 years. See the consensus for every other line: earnings, margins, cash flow, valuation and returns. Unlock estimates Try Powerpack free for 7 days, then $99 / year ($8.25 a month). Cancel any time. Also in Powerpack: every quarter, Excel exports, API & MCP access. Compare plans
	EBT	—	—	126	118	(6)	153	264	266	146	104		(2.7%)
	EBT margin, %	—	—	2.08	1.94	(0.10)	1.93	2.94	2.72	1.25	0.79		(1.3) pt
	Net income	—	0	70	81	(22)	161	200	233	138	36		n/m
	Depreciation	—	—	261	302	323	335	329	361	415	457		+8.3%
Per share, $
Per share, $	Revenue	—	—	54.15	53.16	54.05	69.27	76.83	82.23	98.05	113.92		+11.2%
	Earnings	—	—	0.63	0.52	(0.27)	1.33	1.68	1.93	1.12	0.28		(10.9%)
	Cash flow	—	—	2.99	1.27	2.91	3.97	4.63	4.69	4.60	3.75		+3.3%
	Capex	—	—	0.00	(1.81)	(1.83)	(2.08)	(2.58)	(2.15)	(2.50)	(1.51)		n/m
	Free cash flow	—	—	2.99	(0.54)	1.07	1.88	2.05	2.54	2.10	2.24		(4.1%)
	Book value	—	—	0.00	22.39	25.72	20.85	22.88	24.78	25.42	26.06		n/m
	Shares, m	—	—	112	115	115	115	117	119	119	116		+0.5%
Valuation, ×
Valuation, ×	P/E	—	—	78.05	78.05	78.05	66.38	24.98	31.32	38.50	164.50		70.0
	P/S	—	—	0.89	0.89	0.89	1.31	0.55	0.73	0.44	0.46		0.8
	P/B	—	—	2.14	2.14	2.14	4.36	1.83	2.43	1.71	2.02		2.3
	EV/Sales	—	—	0.93	0.93	0.93	1.39	0.69	0.85	0.63	0.63		0.9
	EV/FCF	—	—	114.72	114.72	114.72	51.11	25.93	27.58	29.53	32.05		63.8
Cash, $m
Cash, $m	Operating cash flow	—	—	335	145	333	455	542	558	549	434		+3.8%
	Capex	—	—	(270)	(207)	(210)	(239)	(302)	(256)	(298)	(175)		(6.0%)
	Free cash flow	—	—	335	(62)	123	216	240	302	251	259		(3.6%)
Balance, $m
Balance, $m	Working capital	—	—	—	5	98	(230)	(104)	(58)	(548)	(587)		n/m
	Total debt	—	—	—	2,133	673	961	1,806	1,647	2,631	3,065		+6.2%
	Net debt	—	—	—	1,933	345	628	1,311	1,179	2,218	2,211		+2.3%
	Shareholders’ equity	—	—	—	2,567	2,948	2,390	2,678	2,946	3,035	3,015		+2.7%
Returns, %
Returns, %	ROA	—	—	0.00	0.00	(0.95)	2.21	2.39	2.45	1.29	0.27		+0.3 pt
	ROIC	—	—	—	2.08	0.30	3.13	3.79	4.82	2.59	2.93		+0.9 pt
	ROE	—	—	0.00	2.23	(1.12)	5.73	7.77	8.14	4.48	1.06		+1.1 pt

Negative figures in brackets.

estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 25 Oct 2026

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
EXPD Expeditors International of Washington, Inc.	$25.8B	28.7×	24.8×	+32.07% (above 0%: growing)	+50.37% (above 0%: growing)	+2.03% (above 0%: growing)	30.99%	9.98%	Compare
JBHT J.B. Hunt Transport Services, Inc.	$20.7B	31.4×	31.2×	+19.37% (above 0%: growing)	+45.80% (above 0%: growing)	+29.82% (above 0%: growing)	41.31%	7.42%	Compare
FDXF FedEx Freight Holding Company Inc.	$16.4B	—	—	—	—	—	—	—	Compare
CHRW C.H. Robinson Worldwide, Inc.	$14.7B	23.9×	22.9×	+19.28% (above 0%: growing)	+24.41% (above 0%: growing)	−91.47% (below 0%: shrinking)	14.96%	5.18%	Compare
ZTO ZTO Express (Cayman) Inc.	$10.9B	10.5×	10.0×	+29.83% (above 0%: growing)	+73.53% (above 0%: growing)	+121.35% (above 0%: growing)	25.66%	22.19%	Compare
GXO GXO Logistics, Inc.	$5.7B	43.3×	29.7×	+4.30% (above 0%: growing)	−4.35% (below 0%: shrinking)	+127.91% (above 0%: growing)	14.76%	2.24%
LSTR Landstar System, Inc.	$4.8B	36.5×	27.9×	+18.09% (above 0%: growing)	+20.00% (above 0%: growing)	−950.32% (below 0%: shrinking)	21.71%	4.62%	Compare
PBI Pitney Bowes Inc.	$2.3B	13.2×	11.3×	−2.25% (below 0%: shrinking)	+117.65% (above 0%: growing)	+37.11% (above 0%: growing)	53.66%	23.66%	Compare
HUBG Hub Group, Inc.	$1.6B	15.3×	14.4×	−5.31% (below 0%: shrinking)	+23.08% (above 0%: growing)	−37.43% (below 0%: shrinking)	26.84%	4.22%	Compare
Median of peers	$12.8B	23.9×	22.9×	+19.28%	+45.80%	+2.03%	26.84%	7.42%

All 32 Integrated Freight & Logistics stocks →

Pay and ownership Proxy statement filed 22 April 2026

Ownership

Directors and executive officers, together 0.16%

Hamilton, Bermuda HM11 11.70%

New York, NY 9.20%

Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more. Read the proxy statement