Where it stands
LDOS among the 83 companies we cover
Every dot is one of the 83 companies, the better end on the right. Hover a dot for the company.
LDOS and 9 peers, year by year
The 9 Industrials companies closest to LDOS in revenue over the last twelve months. Every number is from the 10-K and links to it in SEC's Inline XBRL viewer.
Choose the peers
| Company | Year | Revenue | Sales growth | Gross margin | Operating margin | Net margin | FCF margin | Return on equity | Debt / equity |
|---|---|---|---|---|---|---|---|---|---|
| LDOS Leidos | FY2025 | $17.2B | +3.2% | - | 12.3% | 8.4% | 9.5% | 29.5% | 0.95 |
| URI United Rentals | FY2025 | $16.1B | +3.0% | 38.2% | 24.7% | 15.5% | - | 27.8% | 1.77 |
| CHRW C.H. Robinson | FY2025 | $16.2B | −8.4% | - | 4.9% | 3.6% | 5.5% | 31.8% | 0.59 |
| ITW Illinois Tool Works | FY2025 | $16.0B | +0.9% | - | 26.3% | 19.1% | 16.9% | 95.0% | 2.78 |
| EMR Emerson Electric | FY2026 | $19.0B | +5.4% | 53.4% | - | 14.2% | 18.6% | 13.0% | 0.59 |
| GWW W. W. Grainger | FY2025 | $17.9B | +4.5% | 39.1% | 13.9% | 9.5% | 7.4% | 45.7% | 0.70 |
| RSG Republic Services | FY2025 | $19.0B | +3.5% | - | 17.4% | 11.2% | 12.7% | 17.9% | 1.15 |
| EME Emcor | FY2025 | $17.0B | +16.6% | 19.3% | 10.1% | 7.5% | 7.0% | 34.6% | - |
| TXT Textron | FY2025 | $14.8B | +8.0% | - | - | 6.2% | 6.3% | 11.7% | - |
| SWK Stanley Black & Decker | FY2025 | $15.1B | −1.5% | - | - | 2.7% | 4.5% | 4.4% | 0.65 |
Revenue, FY2021 to FY2025
Revenue as reported in the 10-K.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | $13.7B | $14.4B | $15.4B | $16.7B | $17.2B |
| URI Dec | $9.7B | $11.6B | $14.3B | $15.3B | $16.1B |
| CHRW Dec | $23.1B | $24.7B | $17.6B | $17.7B | $16.2B |
| ITW Dec | $14.5B | $15.9B | $16.1B | $15.9B | $16.0B |
| EMR Sep | $12.9B | $13.8B | $15.2B | $17.5B | $18.0B |
| GWW Dec | $13.0B | $15.2B | $16.5B | $17.2B | $17.9B |
| RSG Dec | $13.3B | $15.6B | $17.3B | $18.4B | $19.0B |
| EME Dec | $9.9B | $11.1B | $12.6B | $14.6B | $17.0B |
| TXT Jan | $12.4B | $12.9B | $13.7B | $13.7B | $14.8B |
| SWK Jan | $15.3B | $16.9B | $15.8B | $15.4B | $15.1B |
| Peer median | $13.0B | $15.2B | $15.8B | $15.9B | $16.2B |
Sales growth, FY2021 to FY2025
Revenue against the fiscal year before.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | +11.6% | +4.9% | +7.4% | +8.1% | +3.2% |
| URI Dec | +13.1% | +10.9% | +35.7% | +5.7% | +3.0% |
| CHRW Dec | +42.5% | +6.9% | −28.7% | +0.7% | −8.4% |
| ITW Dec | +15.0% | +10.2% | +1.1% | −1.3% | +0.9% |
| EMR Sep | +8.6% | +6.7% | +9.9% | +15.3% | +3.0% |
| GWW Dec | +10.4% | +16.9% | +8.2% | +4.2% | +4.5% |
| RSG Dec | +11.2% | +19.6% | +10.8% | +7.1% | +3.5% |
| EME Dec | +12.6% | +11.8% | +13.6% | +15.8% | +16.6% |
| TXT Jan | +6.3% | +3.9% | +6.3% | +0.1% | +8.0% |
| SWK Jan | +19.9% | +10.9% | −6.9% | −2.6% | −1.5% |
| Peer median | +12.6% | +10.9% | +8.2% | +4.2% | +3.0% |
Gross margin, FY2021 to FY2025
Gross profit / revenue.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | - | - | - | - | - |
| URI Dec | 39.7% | 42.9% | 40.6% | 40.1% | 38.2% |
| CHRW Dec | - | - | - | - | - |
| ITW Dec | - | - | - | - | - |
| EMR Sep | 58.5% | 45.7% | 49.0% | 50.8% | 52.8% |
| GWW Dec | 36.2% | 38.4% | 39.4% | 39.4% | 39.1% |
| RSG Dec | - | - | - | - | - |
| EME Dec | 15.2% | 14.5% | 16.6% | 19.0% | 19.3% |
| TXT Jan | - | - | - | - | - |
| SWK Jan | 33.3% | 25.3% | - | - | - |
| Peer median | 36.2% | 38.4% | 40.0% | 39.7% | 38.6% |
Operating margin, FY2021 to FY2025
Operating income / revenue.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | 8.4% | 7.6% | 4.0% | 11.0% | 12.3% |
| URI Dec | 23.4% | 27.8% | 26.7% | 26.5% | 24.7% |
| CHRW Dec | 4.7% | 5.1% | 2.9% | 3.8% | 4.9% |
| ITW Dec | 24.1% | 23.8% | 25.1% | 26.8% | 26.3% |
| EMR Sep | - | - | - | - | - |
| GWW Dec | 11.9% | 14.5% | 15.6% | 15.4% | 13.9% |
| RSG Dec | 15.6% | 15.3% | 16.1% | 17.4% | 17.4% |
| EME Dec | 5.4% | 5.1% | 7.0% | 9.2% | 10.1% |
| TXT Jan | - | - | - | - | - |
| SWK Jan | - | - | - | - | - |
| Peer median | 13.7% | 14.9% | 15.8% | 16.4% | 15.6% |
Net margin, FY2021 to FY2025
Net income / revenue.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | 5.5% | 4.8% | 1.3% | 7.5% | 8.4% |
| URI Dec | 14.3% | 18.1% | 16.9% | 16.8% | 15.5% |
| CHRW Dec | 3.7% | 3.8% | 1.8% | 2.6% | 3.6% |
| ITW Dec | 18.6% | 19.0% | 18.4% | 21.9% | 19.1% |
| EMR Sep | 17.8% | 23.4% | 87.2% | 11.3% | 12.6% |
| GWW Dec | 8.0% | 10.2% | 11.1% | 11.1% | 9.5% |
| RSG Dec | 9.7% | 9.5% | 10.0% | 11.1% | 11.2% |
| EME Dec | 3.9% | 3.7% | 5.0% | 6.9% | 7.5% |
| TXT Jan | 6.0% | 6.7% | 6.7% | 6.0% | 6.2% |
| SWK Jan | 11.1% | 6.3% | −2.0% | 1.9% | 2.7% |
| Peer median | 9.7% | 9.5% | 10.0% | 11.1% | 9.5% |
Free cash flow, FY2021 to FY2025
Cash from operations minus capital spending.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | $929.0M | $863.0M | $980.0M | $1.3B | $1.6B |
| URI Dec | $491.0M | $743.0M | $840.0M | $416.0M | - |
| CHRW Dec | $60.8M | $1.6B | $702.0M | $486.4M | $894.9M |
| ITW Dec | $2.3B | $1.9B | $3.1B | $2.8B | $2.7B |
| EMR Sep | $3.2B | $2.6B | $274.0M | $2.9B | $2.7B |
| GWW Dec | $682.0M | $1.1B | $1.6B | $1.6B | $1.3B |
| RSG Dec | $1.5B | $1.7B | $2.0B | $2.1B | $2.4B |
| EME Dec | $282.6M | $448.6M | $821.3M | $1.3B | $1.2B |
| TXT Jan | $1.2B | $1.1B | $864.0M | $650.0M | $929.0M |
| SWK Jan | $144.0M | −$2.0B | $852.6M | $753.0M | $687.9M |
| Peer median | $682.0M | $1.1B | $852.6M | $1.3B | $1.3B |
FCF margin, FY2021 to FY2025
Free cash flow / revenue.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | 6.8% | 6.0% | 6.3% | 7.7% | 9.5% |
| URI Dec | 5.1% | 6.4% | 5.9% | 2.7% | - |
| CHRW Dec | 0.3% | 6.4% | 4.0% | 2.7% | 5.5% |
| ITW Dec | 15.6% | 12.2% | 19.1% | 17.9% | 16.9% |
| EMR Sep | 24.5% | 19.0% | 1.8% | 16.7% | 14.8% |
| GWW Dec | 5.2% | 7.1% | 9.6% | 9.1% | 7.4% |
| RSG Dec | 11.0% | 11.1% | 11.5% | 11.3% | 12.7% |
| EME Dec | 2.9% | 4.1% | 6.5% | 9.2% | 7.0% |
| TXT Jan | 9.9% | 8.8% | 6.3% | 4.7% | 6.3% |
| SWK Jan | 0.9% | −11.7% | 5.4% | 4.9% | 4.5% |
| Peer median | 5.2% | 7.1% | 6.3% | 9.1% | 7.2% |
Return on equity, FY2021 to FY2025
Net income / shareholders' equity at the year end.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | 17.5% | 15.9% | 4.7% | 28.4% | 29.5% |
| URI Dec | 23.1% | 29.8% | 29.8% | 29.9% | 27.8% |
| CHRW Dec | 41.8% | 69.5% | 22.9% | 27.0% | 31.8% |
| ITW Dec | 74.3% | 98.2% | 98.1% | 105.2% | 95.0% |
| EMR Sep | 23.3% | 31.2% | 63.9% | 9.1% | 11.2% |
| GWW Dec | 55.7% | 63.4% | 58.7% | 56.8% | 45.7% |
| RSG Dec | 14.4% | 15.4% | 16.4% | 17.9% | 17.9% |
| EME Dec | 17.0% | 20.6% | 25.6% | 34.3% | 34.6% |
| TXT Jan | 10.9% | 12.1% | 13.2% | 11.4% | 11.7% |
| SWK Jan | 14.6% | 10.9% | −3.4% | 3.4% | 4.4% |
| Peer median | 23.1% | 29.8% | 25.6% | 27.0% | 27.8% |
Debt / equity, FY2021 to FY2025
Total debt / shareholders' equity at the year end.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | 1.09 | 1.07 | 1.11 | 1.06 | 0.95 |
| URI Dec | 1.78 | 1.64 | 1.60 | 1.70 | 1.77 |
| CHRW Dec | 0.95 | 1.46 | 1.11 | 0.80 | 0.59 |
| ITW Dec | 2.12 | 2.51 | 2.71 | 2.37 | 2.78 |
| EMR Sep | 0.67 | 1.00 | 0.39 | 0.36 | 0.65 |
| GWW Dec | 1.26 | 0.95 | 0.74 | 0.83 | 0.70 |
| RSG Dec | 1.08 | 1.23 | 1.22 | 1.13 | 1.15 |
| EME Dec | 0.12 | 0.13 | 0.00 | - | - |
| TXT Jan | - | - | - | - | - |
| SWK Jan | 0.57 | 0.77 | 0.79 | 0.70 | 0.65 |
| Peer median | 1.01 | 1.11 | 0.95 | 0.83 | 0.70 |
EPS (diluted), FY2021 to FY2025
Diluted earnings per share, on today's share count after splits.| Company | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| LDOS Jan | $5.27 | $4.96 | $1.44 | $9.22 | $11.14 |
| URI Dec | $19.04 | $29.65 | $35.28 | $38.69 | $38.61 |
| CHRW Dec | $6.31 | $7.40 | $2.72 | $3.86 | $4.83 |
| ITW Dec | $8.51 | $9.77 | $9.74 | $11.71 | $10.49 |
| EMR Sep | $3.82 | $5.41 | $22.88 | $3.44 | $4.00 |
| GWW Dec | $19.84 | $30.06 | $36.23 | $38.71 | $35.40 |
| RSG Dec | $4.04 | $4.69 | $5.47 | $6.49 | $6.85 |
| EME Dec | $7.06 | $8.10 | $13.31 | $21.52 | $28.19 |
| TXT Jan | $3.30 | $4.01 | $4.56 | $4.33 | $5.11 |
| SWK Jan | $10.16 | $6.76 | −$2.07 | $1.95 | $2.65 |
| Peer median | $7.06 | $7.40 | $9.74 | $6.49 | $6.85 |
Fiscal years are lined up as each company's 10-K names them; the month next to a ticker is when its year ends. Hover a number for the XBRL line items and the filing; click it to open the filing on sec.gov. "n/m" means not meaningful: equity below zero, or a base so close to zero that the ratio says nothing. The peer median leaves out LDOS and needs at least three peers with the number. P/E, P/S and P/FCF at each year end appear here once the site has daily prices. What the same companies write about AI, tariffs and more →
Work on LDOS in a spreadsheet:
Excel workbook (a sheet per section, ten years by column, charts, links to the filings) ·
CSV.
For a Google Sheet that stays up to date, paste =IMPORTDATA("https://tickdelta.com/company/LDOS/export.csv") into a cell.