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

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
273.9 USD +3.26% Intraday chart for Tractor Supply Company +8.35% +27.38%
Apr. 26 UBS Raises Tractor Supply Price Target to $272 From $240, Maintains Neutral Rating MT
Apr. 26 Guggenheim Adjusts Price Target on Tractor Supply to $290 From $255 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,998 16,631 26,942 24,851 23,248 29,563 - -
Enterprise Value (EV) 1 11,345 16,311 27,087 25,850 24,614 31,112 31,176 31,187
P/E ratio 19.9 x 22.4 x 27.5 x 23.2 x 21.3 x 26.4 x 24.1 x 21.6 x
Yield 1.46% 1.05% 0.88% 1.64% 1.92% 1.62% 1.71% 1.93%
Capitalization / Revenue 1.32 x 1.57 x 2.12 x 1.75 x 1.6 x 1.97 x 1.86 x 1.74 x
EV / Revenue 1.36 x 1.54 x 2.13 x 1.82 x 1.69 x 2.08 x 1.96 x 1.84 x
EV / EBITDA 12 x 12.7 x 17.2 x 14.5 x 13.1 x 16 x 15 x 13.7 x
EV / FCF 19.1 x 14.8 x 53.1 x 44.3 x 42.4 x 34.1 x 31.3 x 25 x
FCF Yield 5.24% 6.75% 1.88% 2.26% 2.36% 2.93% 3.2% 4%
Price to Book 7.1 x 8.63 x 13.8 x 12.4 x 11 x 11.8 x 11.4 x 10.1 x
Nbr of stocks (in thousands) 118,386 116,497 113,815 110,463 108,114 107,932 - -
Reference price 2 92.90 142.8 236.7 225.0 215.0 273.9 273.9 273.9
Announcement Date 1/30/20 1/28/21 1/27/22 1/26/23 2/1/24 - - -
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 14,988 15,890 16,953
EBITDA 1 942.1 1,288 1,577 1,778 1,872 1,940 2,075 2,279
EBIT 1 743.2 1,071 1,307 1,435 1,479 1,494 1,616 1,764
Operating Margin 8.9% 10.08% 10.26% 10.1% 10.16% 9.97% 10.17% 10.4%
Earnings before Tax (EBT) 1 723.4 968.1 1,280 1,404 1,432 1,445 1,565 1,711
Net income 1 562.4 749 997.1 1,089 1,107 1,116 1,206 1,321
Net margin 6.73% 7.05% 7.83% 7.66% 7.61% 7.45% 7.59% 7.79%
EPS 2 4.660 6.380 8.610 9.710 10.09 10.36 11.38 12.70
Free Cash Flow 1 594.3 1,101 510.3 583.6 580.2 912.7 996.9 1,248
FCF margin 7.12% 10.36% 4.01% 4.11% 3.99% 6.09% 6.27% 7.36%
FCF Conversion (EBITDA) 63.08% 85.44% 32.36% 32.82% 30.99% 47.06% 48.06% 54.77%
FCF Conversion (Net income) 105.67% 146.94% 51.18% 53.61% 52.4% 81.77% 82.69% 94.48%
Dividend per Share 2 1.360 1.500 2.080 3.680 4.120 4.440 4.692 5.276
Announcement Date 1/30/20 1/28/21 1/27/22 1/26/23 2/1/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 3,018 3,319 3,024 3,903 3,271 4,006 3,299 4,185 3,412 3,660 3,395 4,283 3,506 3,795 3,593
EBITDA 1 367 368.5 321.9 608.4 393.6 454 341.7 661.6 431.2 437.5 367.4 675.8 434.6 458.7 378.7
EBIT 1 297.2 293.1 244.3 525 306.4 359.2 244.4 559.3 340.9 334.2 263.1 563 324.8 343 284.9
Operating Margin 9.85% 8.83% 8.08% 13.45% 9.37% 8.97% 7.41% 13.37% 9.99% 9.13% 7.75% 13.15% 9.26% 9.04% 7.93%
Earnings before Tax (EBT) 1 291.1 286.5 237.2 517.9 300.2 349 231.8 547 331.4 322.3 251.2 550.1 312.8 330 270.5
Net income 1 224.4 221.3 187.2 396.5 234.1 270.9 183.1 421.2 255 247.9 198.2 424.4 240.4 254.1 208.7
Net margin 7.44% 6.67% 6.19% 10.16% 7.16% 6.76% 5.55% 10.07% 7.47% 6.77% 5.84% 9.91% 6.86% 6.7% 5.81%
EPS 2 1.950 1.930 1.650 3.530 2.100 2.430 1.650 3.830 2.330 2.280 1.830 3.931 2.238 2.376 1.969
Dividend per Share 2 0.5200 0.5200 0.9200 0.9200 0.9200 0.9200 1.030 1.030 1.030 1.030 1.086 1.110 1.110 1.120 1.201
Announcement Date 10/21/21 1/27/22 4/21/22 7/21/22 10/20/22 1/26/23 4/27/23 7/27/23 10/26/23 2/1/24 4/25/24 - - - -
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 1,550 1,613 1,624
Net Cash position 1 - 320 - - - - - -
Leverage (Debt/EBITDA) 0.368 x - 0.092 x 0.5621 x 0.73 x 0.799 x 0.7775 x 0.7128 x
Free Cash Flow 1 594 1,101 510 584 580 913 997 1,248
ROE (net income / shareholders' equity) 35.9% 46.2% 50.8% 53.8% 52.8% 49.5% 50.2% 49.4%
ROA (Net income/ Total Assets) 13.4% 13.1% 13.5% 13.4% 12.5% 11.7% 12.2% 12%
Assets 1 4,187 5,731 7,409 8,129 8,823 9,581 9,909 11,007
Book Value Per Share 2 13.10 16.50 17.20 18.20 19.60 23.30 24.00 27.10
Cash Flow per Share 2 6.720 11.90 9.830 12.10 12.20 14.80 16.00 18.80
Capex 1 217 294 628 773 754 737 708 709
Capex / Sales 2.6% 2.77% 4.94% 5.44% 5.18% 4.92% 4.46% 4.18%
Announcement Date 1/30/20 1/28/21 1/27/22 1/26/23 2/1/24 - - -
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
31
Last Close Price
273.9 USD
Average target price
261.7 USD
Spread / Average Target
-4.46%
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
+27.38% 29.56B
AVOLTA AG Stock Avolta AG
+4.90% 5.71B
JARIR MARKETING COMPANY Stock Jarir Marketing Company
-11.42% 4.42B
JUMBO S.A. Stock Jumbo S.A.
+14.25% 4.17B
GRUPO GIGANTE, S. A. B. DE C. V. Stock Grupo Gigante, S. A. B. de C. V.
+4.23% 1.85B
UPBOUND GROUP, INC. Stock Upbound Group, Inc.
-4.59% 1.77B
WINMARK CORPORATION Stock Winmark Corporation
-13.78% 1.26B
SALLY BEAUTY HOLDINGS, INC. Stock Sally Beauty Holdings, Inc.
-17.17% 1.15B
MATAS A/S Stock Matas A/S
-2.08% 613M
GEO HOLDINGS CORPORATION Stock Geo Holdings Corporation
-6.69% 499M
Other Miscellaneous Specialty Retailers
  1. Stock Market
  2. Equities
  3. TSCO Stock
  4. Financials Tractor Supply Company