HUNT J B TRANSPORT SERVICES INC

JBHT· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
6.8%
FY2015–2025
Net Income
3.4%
FY2015–2025
Free Cash Flow
22.9%
FY2015–2025
EPS (Diluted)
5.3%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
16.8%
NI ÷ Equity
Return on Assets
7.5%
NI ÷ Assets
Net Profit Margin
5.0%
NI ÷ Revenue
Debt / Equity
0.22x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$33.9B
Per Share (approx.)
$358.86
25% Margin of Safety
$269.15
Conservative entry
50% Margin of Safety
$179.43
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$947.6M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.5B$432.1M$215.7M$155.2M30.6%28.3%$986.3M$6.4M
2017$1.6B$686.3M$328.2M$542.9M37.3%42.1%$1.1B$14.6M
2018$8.6B$489.6M$92.2M-$70.2M23.3%5.7%$898.4M$7.6M
2019$9.2B$516.3M$244.2M$161.3M22.8%5.6%$1.3B$35.0M
2020$9.6B$506.0M$384.3M$294.9M19.5%5.3%$1.3B$313.3M
2021$12.2B$760.8M$276.3M$370.3M24.4%6.3%$945.2M$355.5M
2022$14.8B$969.4M$236.1M$73.1M26.4%6.5%$1.3B$51.9M
2023$12.8B$728.3M-$117.8M-$396.2M17.7%5.7%$1.3B$53.3M
2024$12.1B$570.9M$617.8M$466.7M14.2%4.7%$977.7M$47.0M
2025$12.0B$598.3M$947.6M$582.4M16.8%5.0%$766.9M$17.3M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

HUNT J B TRANSPORT SERVICES INC (JBHT) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Intermodal Moat: JBHT is not just a trucking company; they are the primary partner for the Class I railroads in North America. By shifting long-haul freight from road to rail, they achieve a fuel-efficiency and cost-basis advantage that pure-play truck fleets cannot replicate. It is the ultimate "rails-plus-wheels" solution.
  • Dedicated Resilience: The Dedicated Contract Services (DCS) division provides the ballast. Once you are embedded into the supply chain of a Fortune 500 retailer, the decision to leave is rarely price-driven; it is reliability-driven. That is a switching cost I can respect.
  • Scale as a Barrier: In a fragmented industry, being the biggest means you have the best visibility. Their size allows for more efficient "empty mile" reduction—getting paid for both directions—which remains the holy grail of logistics profitability.
  • Attractive Entry: If we can acquire this franchise during a cyclical trough, when the market is punishing them for high capital expenditure (CapEx) and temporary revenue declines, the long-term compounding of that rail-advantaged network becomes a classic "cigar butt" that turned into a compounder.

🐻 The Bear Case (Charlie inverts)

Show me where I'll die and I won't go there.

  • The Capital Expenditure Treadmill: This business is a slave to the manufacturer. Every dollar of "earnings" is immediately swallowed by the need to buy more tractors and trailers. If the net earnings are $0.6B but the cash flow is trapped in depreciating equipment, you don't have a profit; you have a loan to the truck manufacturer.
  • Digital Disintermediation: The brokerage business is a commodity. It relies on the "information asymmetry" of the past. As digital platforms (the Uberization of freight) increase price transparency, the middleman’s margin will be ground to zero. A business that relies on being the middleman in an age of perfect information is a business with an expiration date.
  • The "Asset" Trap: If the industry shifts toward driver-less technology or alternative logistics models, JBHT is left holding a massive, aging fleet of iron. In a recession, a service company with high fixed costs (trucks + drivers) becomes a cash incinerator.

💰 Valuation & Margin of Safety

The provided DCF estimate of $33.9B ($358.86 per share) assumes a 15% growth rate that I find extraordinarily optimistic given the recent revenue contraction. I prefer to view the current valuation with extreme skepticism given the recent FCF/NI divergence.

  • Intrinsic value estimate: $358.86
  • 25% margin of safety entry: $269.15 (Conservative)
  • 50% margin of safety entry: $179.43 (Buffett's ideal)
  • Verdict: Based on the shrinking top line and the massive gap between reported earnings and actual cash in the bank, this stock is fairly to fully valued by the market’s generous growth assumptions; we are paying for future growth that the financials have yet to prove exists.

Verdict: WATCH

The business possesses a strong competitive position in intermodal, but the capital intensity and declining revenue trends force us to wait for a much wider margin of safety. We will not pay a premium price for a company currently struggling to turn accounting earnings into cold, hard cash. Keep it on the list, but keep the wallet closed until the returns on capital stabilize.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.