Tractor Supply Company (TSCO)

Basic

  • Market Cap

    $22.92B

  • EV

    $27.48B

  • Shares Out

    108.11M

  • Revenue

    $14.9B

  • Employees

    36,500

Margins

  • Gross

    35.56%

  • EBITDA

    12.67%

  • Operating

    10.09%

  • Pre-Tax

    9.79%

  • Net

    7.58%

  • FCF

    5.5%

Returns (5Yr Avg)

  • ROA

    11.75%

  • ROE

    43.84%

  • ROCE

    25.73%

  • ROIC

    21.11%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $214.53

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $135.9

  • Earnings (Dil)

    $10.25

  • FCF

    $7.43

  • Book Value

    $19.46

Growth (CAGR)

  • Rev 3Yr

    14.48%

  • Rev 5Yr

    14.03%

  • Rev 10Yr

    11.46%

  • Dil EPS 3Yr

    16.79%

  • Dil EPS 5Yr

    20.3%

  • Dil EPS 10Yr

    16.68%

  • Rev Fwd 2Yr

    2.98%

  • EBITDA Fwd 2Yr

    4.65%

  • EPS Fwd 2Yr

    3.6%

  • EPS LT Growth Est

    6.15%

Dividends

  • Yield

    —

  • Payout

    38.91%

  • DPS

    $4.01

  • DPS Growth 3Yr

    40.37%

  • DPS Growth 5Yr

    28.16%

  • DPS Growth 10Yr

    24.18%

  • DPS Growth Fwd 2Yr

    9.42%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

7,911.0

8,351.9

10,620.4

12,731.1

14,204.7

14,902.3

Total Revenues % Chg.

9.0%

5.6%

27.2%

19.9%

11.6%

10.2%

Cost of Goods Sold, Total

5,208.5

5,480.2

6,858.8

8,254.0

9,232.5

9,603.5

Gross Profit

2,702.5

2,871.8

3,761.5

4,477.2

4,972.2

5,298.8

Selling General & Admin Expenses, Total

1,823.4

1,932.6

2,473.4

2,900.3

3,194.2

3,410.3

Depreciation & Amortization

177.4

196.0

217.1

270.2

343.1

384.6

Other Operating Expenses, Total

2,000.8

2,128.6

2,690.6

3,170.5

3,537.3

3,794.9

Operating Income

701.7

743.2

1,071.0

1,306.7

1,434.9

1,503.9

Interest Expense, Total

-18.4

-19.8

-28.8

-26.6

-30.6

-44.8

Net Interest Expenses

-18.4

-19.8

-28.8

-26.6

-30.6

-44.8

EBT, Excl. Unusual Items

683.4

723.4

1,042.2

1,280.1

1,404.3

1,459.1

Impairment of Goodwill

—

—

-60.8

—

—

—

Asset Writedown

—

—

-13.3

—

—

—

EBT, Incl. Unusual Items

683.4

723.4

968.1

1,280.1

1,404.3

1,459.1

Income Tax Expense

151.0

161.0

219.2

283.0

315.6

328.9

Earnings From Continuing Operations

532.4

562.4

749.0

997.1

1,088.7

1,130.2

Net Income

532.4

562.4

749.0

997.1

1,088.7

1,130.2

Net Income to Common Incl Extra Items

532.4

562.4

749.0

997.1

1,088.7

1,130.2

Net Income to Common Excl. Extra Items

532.4

562.4

749.0

997.1

1,088.7

1,130.2

Total Shares Outstanding

121.8

118.2

116.2

113.1

110.3

108.5

Weighted Avg. Shares Outstanding

122.7

119.7

116.4

114.8

111.3

109.7

Weighted Avg. Shares Outstanding Dil

123.5

120.7

117.4

115.8

112.1

110.3

EPS

4.3

4.7

6.4

8.7

9.8

10.3

EPS Diluted

4.3

4.7

6.4

8.6

9.7

10.2

EBITDA

879.1

939.2

1,288.1

1,576.9

1,778.0

1,888.5