Stock TSCO TRACTOR SUPPLY COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tractor Supply Company

Equities

TSCO

US8923561067

Other Specialty Retailers

Real-time Estimate Cboe BZX
Other stock markets
 08:26:58 20/06/2024 pm IST 		5-day change 1st Jan Change
286 USD -1.38% Intraday chart for Tractor Supply Company +1.99% +33.51%
12:31pm Evercore ISI Adjusts Price Target on Tractor Supply to $295 From $290 MT
16/06 Wall St Week Ahead-Retail stocks search for direction as rates stay high RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,998 16,631 26,942 24,851 23,248 31,263 - -
Enterprise Value (EV) 1 11,345 16,311 27,087 25,850 24,614 32,867 32,950 32,895
P/E ratio 19.9 x 22.4 x 27.5 x 23.2 x 21.3 x 27.9 x 25.4 x 22.8 x
Yield 1.46% 1.05% 0.88% 1.64% 1.92% 1.52% 1.61% 1.82%
Capitalization / Revenue 1.32 x 1.57 x 2.12 x 1.75 x 1.6 x 2.09 x 1.97 x 1.85 x
EV / Revenue 1.36 x 1.54 x 2.13 x 1.82 x 1.69 x 2.19 x 2.07 x 1.94 x
EV / EBITDA 12 x 12.7 x 17.2 x 14.5 x 13.1 x 16.9 x 15.7 x 14.4 x
EV / FCF 19.1 x 14.8 x 53.1 x 44.3 x 42.4 x 35.7 x 32.3 x 27.6 x
FCF Yield 5.24% 6.75% 1.88% 2.26% 2.36% 2.8% 3.09% 3.62%
Price to Book 7.1 x 8.63 x 13.8 x 12.4 x 11 x 12.8 x 12.1 x 10.7 x
Nbr of stocks (in thousands) 1,18,386 1,16,497 1,13,815 1,10,463 1,08,114 1,07,810 - -
Reference price 2 92.90 142.8 236.7 225.0 215.0 290.0 290.0 290.0
Announcement Date 30/01/20 28/01/21 27/01/22 26/01/23 01/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,352 10,620 12,731 14,205 14,556 14,978 15,880 16,936
EBITDA 1 942.1 1,288 1,577 1,778 1,872 1,943 2,100 2,278
EBIT 1 743.2 1,071 1,307 1,435 1,479 1,496 1,619 1,764
Operating Margin 8.9% 10.08% 10.26% 10.1% 10.16% 9.99% 10.19% 10.42%
Earnings before Tax (EBT) 1 723.4 968.1 1,280 1,404 1,432 1,449 1,570 1,714
Net income 1 562.4 749 997.1 1,089 1,107 1,120 1,209 1,321
Net margin 6.73% 7.05% 7.83% 7.66% 7.61% 7.48% 7.61% 7.8%
EPS 2 4.660 6.380 8.610 9.710 10.09 10.38 11.41 12.70
Free Cash Flow 1 594.3 1,101 510.3 583.6 580.2 920.8 1,020 1,191
FCF margin 7.12% 10.36% 4.01% 4.11% 3.99% 6.15% 6.42% 7.03%
FCF Conversion (EBITDA) 63.08% 85.44% 32.36% 32.82% 30.99% 47.4% 48.56% 52.28%
FCF Conversion (Net income) 105.67% 146.94% 51.18% 53.61% 52.4% 82.24% 84.34% 90.15%
Dividend per Share 2 1.360 1.500 2.080 3.680 4.120 4.409 4.682 5.276
Announcement Date 30/01/20 28/01/21 27/01/22 26/01/23 01/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 3,319 3,024 3,903 3,271 4,006 3,299 4,185 3,412 3,660 3,395 4,285 3,504 3,792 3,594 4,565
EBITDA 1 368.5 321.9 608.4 393.6 454 341.7 661.6 431.2 437.5 367.4 675.6 433.4 460.4 395.7 729.7
EBIT 1 293.1 244.3 525 306.4 359.2 244.4 559.3 340.9 334.2 263.1 562.7 324.5 344.7 285.4 612.6
Operating Margin 8.83% 8.08% 13.45% 9.37% 8.97% 7.41% 13.37% 9.99% 9.13% 7.75% 13.13% 9.26% 9.09% 7.94% 13.42%
Earnings before Tax (EBT) 1 286.5 237.2 517.9 300.2 349 231.8 547 331.4 322.3 251.2 550.1 312.6 332.5 271.3 598.3
Net income 1 221.3 187.2 396.5 234.1 270.9 183.1 421.2 255 247.9 198.2 424.1 240.3 255.7 209.3 462.4
Net margin 6.67% 6.19% 10.16% 7.16% 6.76% 5.55% 10.07% 7.47% 6.77% 5.84% 9.9% 6.86% 6.74% 5.82% 10.13%
EPS 2 1.930 1.650 3.530 2.100 2.430 1.650 3.830 2.330 2.280 1.830 3.928 2.241 2.384 1.973 4.383
Dividend per Share 2 0.5200 0.9200 0.9200 0.9200 0.9200 1.030 1.030 1.030 1.030 1.100 1.100 1.100 1.111 1.201 1.155
Announcement Date 27/01/22 21/04/22 21/07/22 20/10/22 26/01/23 27/04/23 27/07/23 26/10/23 01/02/24 25/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 347 - 145 999 1,367 1,604 1,687 1,633
Net Cash position 1 - 320 - - - - - -
Leverage (Debt/EBITDA) 0.368 x - 0.092 x 0.5621 x 0.73 x 0.8258 x 0.8031 x 0.7167 x
Free Cash Flow 1 594 1,101 510 584 580 921 1,020 1,191
ROE (net income / shareholders' equity) 35.9% 46.2% 50.8% 53.8% 52.8% 49.7% 49.9% 49.4%
ROA (Net income/ Total Assets) 13.4% 13.1% 13.5% 13.4% 12.5% 11.8% 12.2% 11.9%
Assets 1 4,187 5,731 7,409 8,129 8,823 9,460 9,928 11,102
Book Value Per Share 2 13.10 16.50 17.20 18.20 19.60 22.60 24.00 27.10
Cash Flow per Share 2 6.720 11.90 9.830 12.10 12.20 14.80 16.10 18.80
Capex 1 217 294 628 773 754 719 698 710
Capex / Sales 2.6% 2.77% 4.94% 5.44% 5.18% 4.8% 4.39% 4.19%
Announcement Date 30/01/20 28/01/21 27/01/22 26/01/23 01/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Tractor Supply Company

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
30
Last Close Price
290 USD
Average target price
270.3 USD
Spread / Average Target
-6.78%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Miscellaneous Specialty Retailers

1st Jan change Capi.
TRACTOR SUPPLY COMPANY Stock Tractor Supply Company
+33.51% 3.13TCr
AVOLTA AG Stock Avolta AG
+12.27% 628Cr
JARIR MARKETING COMPANY Stock Jarir Marketing Company
-16.69% 412.62Cr
JUMBO S.A. Stock Jumbo S.A.
+6.45% 384.07Cr
UPBOUND GROUP, INC. Stock Upbound Group, Inc.
-7.86% 172.25Cr
GRUPO GIGANTE, S. A. B. DE C. V. Stock Grupo Gigante, S. A. B. de C. V.
-2.61% 161.26Cr
WINMARK CORPORATION Stock Winmark Corporation
-12.59% 126.84Cr
SALLY BEAUTY HOLDINGS, INC. Stock Sally Beauty Holdings, Inc.
-21.72% 107.45Cr
LESLIE'S, INC. Stock Leslie's, Inc.
-40.30% 77Cr
MATAS A/S Stock Matas A/S
+3.64% 67Cr
Other Miscellaneous Specialty Retailers
  1. Stock Market
  2. Equities
  3. TSCO Stock
  4. Financials Tractor Supply Company