AutoZone, Inc. Financial Ratios — AZO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	14.84	15.33	15.45	14.87	14.88	14.86	14.34	14.38	16.81	14.25	15	16.31	16.18	16.06	13.68
Return on Capital (%)	44.49	47.75	47.52	44.74	44.13	43.56	40.28	41.02	49.96	34.52	33.6	42.42	45.11	42.71	35
Return on Invested Capital (%)	39.38	42.14	42.11	39.73	38.97	39.98	38.69	39.56	48.09	33.45	32.62	41.06	43.58	41.35	34.03
Gross Margin (%)	51.03	51.51	51.83	52.08	52.29	52.74	52.71	53.24	53.65	53.6	52.75	52.13	51.96	53.09	52.62
EBITDA Margin (%)	20.95	21.39	21.87	21.97	21.82	22.17	22.07	19.21	21.8	22.29	22.91	22.85	22.75	23.46	22.3
Operating Margin (%)	18.52	18.93	19.38	19.32	19.17	19.37	19.1	16.14	18.68	19.14	20.13	20.12	19.9	20.49	19.06
Incremental Operating Margin (%)	24.69	25.26	26.52	17.43	17.25	23.94	7.78	-80.99	63.06	26.23	26.37	20.1	16.87	30.47	-39.82
Pretax Margin (%)	16.4	16.89	17.36	17.55	17.69	17.98	17.68	14.58	17.12	17.55	18.79	18.95	18.15	18.05	16.55
Profit Margin (%)	10.52	10.81	11.11	11.29	11.39	11.67	11.76	11.92	13.63	13.72	14.84	14.95	14.48	14.4	13.19
Net Income to Common Margin (%)	10.52	10.81	11.11	11.29	11.39	11.67	11.76	11.92	13.63	13.72	14.84	14.95	14.48	14.4	13.19
Effective Tax Rate (%)	35.89	35.97	35.98	35.66	35.64	35.12	33.48	18.26	20.39	21.82	21.06	21.09	20.18	20.22	20.29
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	3,377	3,798	4,219	4,360	4,665	4,969	5,129	5,058	5,263	8,306	8,229	9,296	10,930	12,367	12,289
ST Debt	59	80	206	217	41	45	48	52	56	291	326	336	344	382	395
LT Debt	3,318	3,718	4,013	4,142	4,625	4,924	5,081	5,006	5,206	8,015	7,903	8,960	10,586	11,985	11,894
Total Debt/EBITDA	2	2.06	2.11	2.09	2.1	2.11	2.13	2.35	2.03	2.95	2.45	2.5	2.75	2.85	2.91
Net Debt/EBITDA	1.92	1.99	2.02	2.02	2	2.01	1.99	2.22	1.95	1.34	1.22	1.58	1.86	2.01	2.02
Total Debt/EBIT	2.26	2.33	2.38	2.38	2.39	2.41	2.47	2.79	2.37	3.44	2.79	2.84	3.15	3.26	3.4
Net Debt/EBIT	2.18	2.25	2.28	2.29	2.28	2.3	2.3	2.64	2.27	1.56	1.39	1.79	2.13	2.3	2.36
EBITDA to Interest Expense	9.8	10.38	10.7	12.29	14.62	15.71	15.2	11.97	13.46	13.61	16.7	18.78	12.47	9.37	8.68
EBITDA-CapEx/Interest Expense	9.8	10.38	10.7	12.22	14.55	15.65	15.2	11.97	13.46	13.61	16.7	18.78	12.47	9.37	8.68
EBIT to Interest Expense	8.66	9.19	9.48	10.81	12.85	13.73	13.16	10.05	11.53	11.69	14.67	16.55	10.91	8.18	7.42
Interest Expense	173	177	187	169	152	150	158	180	192	207	201	198	318	463	487
Common Equity/Total Assets	-21.37	-24.71	-24.48	-21.63	-21	-20.79	-15.43	-16.27	-17.32	-6.09	-12.38	-23.17	-27.21	-27.65	-17.64
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	156.29	165.26	158.51	151.3	156.03	154.78	137.29	141.5	146.71	107.9	122.87	155.63	160.88	157.33	134.02
Long-Term Debt/Total Assets (%)	56.52	59.34	58.23	55.25	57.08	57.26	54.87	53.56	52.61	55.57	54.44	58.66	66.22	69.77	61.45
Total Debt/Equity (%)	-269.25	-245.35	-250.06	-268.8	-274.21	-277.98	-359.1	-332.7	-307.06	-946.07	-457.8	-262.69	-251.27	-260.38	-359.92
Total Debt/Capital (%)	159.09	168.8	166.64	159.24	157.4	156.19	138.59	142.97	148.29	111.82	127.95	161.47	166.11	162.35	138.47
Total Debt/Total Assets (%)	57.53	60.62	61.22	58.15	57.58	57.78	55.39	54.12	53.18	57.59	56.69	60.86	68.37	72	63.49
Net Debt to Equity	-259.45	-236.76	-239.72	-258.88	-261.53	-264.86	-335.2	-314.93	-293.49	-428.55	-228.01	-165.52	-169.92	-183.72	-249.77
Net Debt/Capital (%)	160.68	170.71	169.26	160.67	159.56	158.25	140.5	144.22	149.15	66.27	77.91	106.64	117.27	119.22	99.13
EBITDA	1,691	1,841	2,000	2,081	2,223	2,358	2,403	2,156	2,586	2,815	3,352	3,713	3,972	4,338	4,223
EBITDA-CapEx	1,691	1,841	2,000	2,070	2,213	2,348	2,403	2,156	2,586	2,815	3,352	3,713	3,972	4,338	4,223
Operating Income (Loss)	1,495	1,629	1,773	1,830	1,953	2,060	2,080	1,811	2,216	2,418	2,945	3,271	3,474	3,789	3,610

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.03	0.03	0.03	0.03	0.04	0.04	0.06	0.04	0.03	0.28	0.16	0.03	0.03	0.03	0.03
Current Ratio	0.81	0.81	0.79	0.79	0.84	0.9	0.97	0.92	0.91	1.08	0.87	0.77	0.8	0.84	0.88
Quick Ratio	0.07	0.07	0.08	0.07	0.09	0.1	0.12	0.09	0.09	0.34	0.21	0.09	0.09	0.1	0.1
CFO/Avg Current Liab	0.4	0.35	0.36	0.31	0.34	0.35	0.33	0.42	0.4	0.46	0.52	0.4	0.34	0.35	0.34
Common Equity/Total Assets	-21.37	-24.71	-24.48	-21.63	-21	-20.79	-15.43	-16.27	-17.32	-6.09	-12.38	-23.17	-27.21	-27.65	-17.64
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	156.29	165.26	158.51	151.3	156.03	154.78	137.29	141.5	146.71	107.9	122.87	155.63	160.88	157.33	134.02
Long-Term Debt/Total Assets (%)	56.52	59.34	58.23	55.25	57.08	57.26	54.87	53.56	52.61	55.57	54.44	58.66	66.22	69.77	61.45
Total Debt/Equity (%)	-269.25	-245.35	-250.06	-268.8	-274.21	-277.98	-359.1	-332.7	-307.06	-946.07	-457.8	-262.69	-251.27	-260.38	-359.92
Total Debt/Capital (%)	159.09	168.8	166.64	159.24	157.4	156.19	138.59	142.97	148.29	111.82	127.95	161.47	166.11	162.35	138.47
Total Debt/Total Assets (%)	57.53	60.62	61.22	58.15	57.58	57.78	55.39	54.12	53.18	57.59	56.69	60.86	68.37	72	63.49
CFO/Total Liabilities	18.13	15.66	16.49	14.71	16.05	15.8	14.69	19.14	18.33	17.78	21.57	17.07	14.46	13.7	13.69
CFO/CapEx	- -	- -	- -	120.7	157.3	164.11	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.07	2.99	2.85	2.86	3.13	3.05	2.56	2.75	3.12	2.46	2.8	2.82	2.78	2.84	3.1

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	60.59	56.97	54.94	50.87	45.4	39.72	38.31	41.65	41.84	37.5	39.37	36.8	34.05	34.69	31.16
Days Sales Outstanding	6.02	6.41	6.64	7.18	8.04	9.19	9.53	8.76	8.72	9.73	9.27	9.92	10.72	10.52	11.72
Inventory Turnover	1.66	1.64	1.61	1.51	1.48	1.43	1.37	1.34	1.33	1.33	1.52	1.51	1.47	1.46	1.36
Days Inventory Outstanding	220.22	222.85	227.33	241.21	246.39	256.07	266.32	272.18	274.24	273.77	240.62	241.11	248.12	250.8	268.11
Accounts Payable Turnover	1.59	1.53	1.49	1.39	1.38	1.32	1.31	1.24	1.27	1.2	1.27	1.32	1.17	1.25	1.28
Accounts Payable Turnover Days	230.13	239.3	245.23	261.92	265.25	277.38	279.36	294.89	288.13	304.03	288	276.84	310.91	293.09	285.19
Cash Conversion Cycle	-3.88	-10.05	-11.25	-13.53	-10.83	-12.12	-3.51	-13.95	-5.17	-20.53	-38.11	-25.82	-52.07	-31.76	-5.37
Inventory to Cash Days	-214.2	-216.44	-220.68	-234.04	-238.35	-246.89	-256.79	-263.41	-265.51	-264.03	-231.35	-231.19	-237.4	-240.28	-256.39
Inventories	2,466	2,628	2,861	3,140	3,422	3,632	3,882	3,944	4,319	4,473	4,640	5,638	5,764	6,155	7,026
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2,466	2,628	2,861	3,140	3,422	3,632	3,882	3,944	4,319	4,473	4,640	5,638	5,764	6,155	7,026
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	12,313	13,391	14,401	17,407	21,952	21,600	14,708	19,741	26,482	27,965	32,746	40,532	45,202	53,850	69,969
- Cash & Cash Equivalents	98	103	142	124	175	190	293	218	176	1,751	1,171	264	277	298	272
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3,377	3,798	4,219	4,360	4,665	4,969	5,129	5,058	5,263	8,306	8,229	9,296	10,930	12,367	12,289
Enterprise Value	15,593	17,086	18,478	21,642	26,442	26,379	19,544	24,581	31,569	34,520	39,804	49,564	55,855	65,919	81,985
Total Capital	2,123	2,250	2,532	2,738	2,964	3,181	3,701	3,538	3,549	7,428	6,432	5,757	6,580	7,617	8,874
Total Debt/Capital (%)	159.09	168.8	166.64	159.24	157.4	156.19	138.59	142.97	148.29	111.82	127.95	161.47	166.11	162.35	138.47
Total Debt / EV	0.22	0.22	0.23	0.2	0.18	0.19	0.26	0.21	0.17	0.24	0.21	0.19	0.2	0.19	0.15
EV/Sales	1.93	1.99	2.02	2.28	2.6	2.48	1.79	2.19	2.66	2.73	2.72	3.05	3.2	3.57	4.33
EV/EBITDA	9.22	9.28	9.24	10.4	11.89	11.19	8.13	11.4	12.21	12.26	11.87	13.35	14.06	15.19	19.41
EV/EBIT	10.43	10.49	10.42	11.82	13.54	12.8	9.4	13.57	14.24	14.28	13.52	15.15	16.08	17.4	22.71
EV/Cash Flow to Firm	11.12	12.77	12.04	14.92	15.82	15.17	11.66	11.04	13.84	11.98	10.82	14.72	17.48	19.54	23.39
EV/Free Cash Flow to Firm	11.12	12.77	12.04	14.81	15.73	15.09	11.66	11.04	13.84	11.98	10.82	14.72	17.48	19.54	23.39
Diluted Market Cap	13,386	14,330	15,362	18,257	23,059	22,616	15,359	21,031	28,091	28,823	35,319	43,938	48,356	56,640	72,404
Diluted Enterprise Value	16,665	18,025	19,439	22,492	27,549	27,395	20,195	25,871	33,177	35,378	42,377	52,970	59,009	68,709	84,421
EV per Share	388.76	461.43	538.83	669.94	862.44	905.93	702.19	954.91	1,313.28	1,476.75	1,883.04	2,591.45	3,127.89	3,894.51	4,919.62
TTM Sales	8,073	8,604	9,148	9,475	10,187	10,636	10,889	11,221	11,864	12,632	14,630	16,252	17,457	18,490	18,939
TTM EBITDA	1,691	1,841	2,000	2,081	2,223	2,358	2,403	2,156	2,586	2,815	3,352	3,713	3,972	4,338	4,223
TTM Operating Income	1,495	1,629	1,773	1,830	1,953	2,060	2,080	1,811	2,216	2,418	2,945	3,271	3,474	3,789	3,610
TTM Cash Flow to Firm	1,402	1,338	1,535	1,450	1,671	1,738	1,676	2,228	2,282	2,882	3,677	3,367	3,195	3,373	3,505
TTM Free Cash Flow to Firm	1,402	1,338	1,535	1,461	1,681	1,748	1,676	2,228	2,282	2,882	3,677	3,367	3,195	3,373	3,505

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	10.36	11.71	10.86	13.5	14.57	13.7	9.78	10.11	13.2	10.6	10.04	13.68	16.44	18.85	23.23
EV/EBIT	10.43	10.49	10.42	11.82	13.54	12.8	9.4	13.57	14.24	14.28	13.52	15.15	16.08	17.4	22.71
Enterprise Value	15,593	17,086	18,478	21,642	26,442	26,379	19,544	24,581	31,569	34,520	39,804	49,564	55,855	65,919	81,985
Low Price	210.25	304.31	341.98	408.9	491.93	681.01	491.13	531.2	705.01	684.91	1,085.85	1,503.3	2,050.21	2,375.35	2,898.57
EV/Sales	1.93	1.99	2.02	2.28	2.6	2.48	1.79	2.19	2.66	2.73	2.72	3.05	3.2	3.57	4.33
EV/EBITDA	9.22	9.28	9.24	10.4	11.89	11.19	8.13	11.4	12.21	12.26	11.87	13.35	14.06	15.19	19.41
Price/Earnings	15.42	15.04	14.85	16.76	19.48	17.87	11.73	15.46	17.01	16.25	15.87	17.54	18.53	20.68	28.22
Price/Earnings Average	13.35	14.78	13.84	15.46	17.11	18.44	15.28	13.46	14.53	14.97	13.62	16.29	17.9	18.33	23.44
Price/Earnings High	15.61	16.6	15.99	17.47	20.53	19.74	18.06	16.09	18.32	17.31	17.08	19.55	20.13	21.17	28.42
Price/Earnings Low	10.56	12.66	12.09	12.72	13.38	16.4	10.9	10.71	10.88	9.3	11.13	12.44	15.01	15.44	19.48
Price/Book Value	-9.82	-8.65	-8.53	-10.73	-12.9	-12.08	-10.3	-12.98	-15.45	-31.85	-18.22	-11.45	-10.39	-11.34	-20.49
Price/Book Value Average	-8.5	-8.5	-7.96	-9.9	-11.34	-12.47	-13.41	-11.31	-13.2	-29.34	-15.63	-10.64	-10.04	-10.05	-17.03
Price/Book Value High	-9.94	-9.55	-9.19	-11.19	-13.6	-13.35	-15.86	-13.51	-16.64	-33.93	-19.6	-12.77	-11.29	-11.6	-20.64
Price/Book Value Low	-6.72	-7.28	-6.95	-8.14	-8.86	-11.09	-9.57	-8.99	-9.89	-18.24	-12.77	-8.12	-8.42	-8.46	-14.15
Price/Tangible Book Value	-7.91	-7.24	-7.01	-8.75	-10.49	-9.64	-7.85	-10.77	-13.1	-23.69	-15.59	-10.55	-9.72	-10.66	-18.82
Price/Tangible Book Value Average	-6.85	-7.11	-6.53	-8.07	-9.21	-9.95	-10.23	-9.38	-11.19	-21.82	-13.38	-9.8	-9.38	-9.44	-15.64
Price/Tangible Book Value High	-8.01	-7.99	-7.55	-9.12	-11.06	-10.65	-12.09	-11.21	-14.11	-25.23	-16.77	-11.76	-10.55	-10.91	-18.96
Price/Tangible Book Value Low	-5.42	-6.09	-5.71	-6.64	-7.21	-8.85	-7.3	-7.46	-8.38	-13.56	-10.93	-7.48	-7.87	-7.96	-13
Price/Sales	1.62	1.63	1.65	1.89	2.22	2.08	1.38	1.84	2.32	2.23	2.35	2.62	2.68	2.98	3.72
Price/Sales Average	1.4	1.6	1.54	1.75	1.95	2.15	1.8	1.6	1.98	2.05	2.02	2.44	2.59	2.64	3.09
Price/Sales High	1.64	1.79	1.78	1.97	2.34	2.3	2.12	1.92	2.5	2.37	2.53	2.92	2.92	3.05	3.75
Price/Sales Low	1.11	1.37	1.34	1.44	1.52	1.91	1.28	1.28	1.48	1.28	1.65	1.86	2.17	2.22	2.57
Price/Cash Flow	10.13	11.43	10.67	13.36	14.37	13.51	9.57	9.94	12.92	10.35	9.79	13.27	15.93	18.33	22.61
Price/Cash Flow Average	8.78	11.24	9.94	12.33	12.62	13.95	12.46	8.66	11.04	9.54	8.4	12.33	15.39	16.24	18.79
Price/Cash Flow High	10.26	12.62	11.49	13.93	15.15	14.93	14.73	10.34	13.92	11.03	10.53	14.79	17.31	18.76	22.78
Price/Cash Flow Low	6.94	9.62	8.69	10.14	9.87	12.4	8.89	6.89	8.27	5.93	6.86	9.41	12.9	13.69	15.61
Price/Free Cash Flow Average	8.98	11.51	10.12	12.45	12.8	14.14	12.74	8.8	11.27	9.76	8.61	12.71	15.88	16.7	19.3
Price/Free Cash Flow High	10.5	12.92	11.69	14.07	15.36	15.13	15.06	10.52	14.21	11.29	10.8	15.25	17.86	19.3	23.4
Price/Free Cash Flow Low	7.1	9.85	8.84	10.24	10.01	12.58	9.09	7	8.45	6.07	7.04	9.71	13.32	14.08	16.03
EV/Sales Average	1.73	1.96	1.91	2.14	2.33	2.55	2.2	1.96	2.34	2.56	2.4	2.87	3.11	3.23	3.7
EV/Sales High	1.95	2.15	2.14	2.36	2.71	2.69	2.52	2.26	2.83	2.88	2.89	3.34	3.42	3.63	4.36
EV/Sales Low	1.45	1.74	1.73	1.84	1.92	2.31	1.7	1.65	1.86	1.79	2.05	2.32	2.71	2.83	3.19
EV/EBITDA Average	8.25	9.16	8.75	9.75	10.7	11.48	9.98	10.22	10.71	11.48	10.49	12.57	13.67	13.78	16.61
EV/EBITDA High	9.31	10.04	9.79	10.75	12.43	12.15	11.44	11.77	13	12.91	12.61	14.6	15.05	15.49	19.54
EV/EBITDA Low	6.93	8.13	7.9	8.38	8.8	10.44	7.7	8.59	8.52	8.02	8.95	10.18	11.9	12.05	14.28
EV/EBIT Average	9.33	10.35	9.87	11.09	12.18	13.14	11.53	12.16	12.5	13.37	11.94	14.27	15.63	15.78	19.43
EV/EBIT High	10.54	11.34	11.04	12.23	14.15	13.9	13.21	14.02	15.17	15.03	14.36	16.57	17.2	17.73	22.85
EV/EBIT Low	7.84	9.19	8.91	9.53	10.02	11.94	8.9	10.22	9.94	9.33	10.19	11.55	13.6	13.8	16.71
Last Price	307	361.64	419.94	538.84	715.99	741.8	528.44	766.88	1,101.69	1,196.31	1,549.15	2,119.21	2,531.33	3,181.48	4,198.53
High Price	310.87	399.1	452.18	561.62	754.9	819.54	813.7	797.89	1,186.6	1,274.41	1,666.63	2,362.24	2,750	3,256.37	4,229.68
Enterprise Value Average	13,944	16,855	17,500	20,293	23,780	27,077	23,992	22,029	27,706	32,319	35,156	46,685	54,307	59,780	70,149
Enterprise Value High	15,748	18,473	19,584	22,378	27,635	28,643	27,484	25,380	33,610	36,346	42,287	54,212	59,759	67,186	82,505
Enterprise Value Low	11,712	14,963	15,805	17,444	19,572	24,609	18,506	18,515	22,033	22,566	30,011	37,784	47,263	52,274	60,322

Shares Outstanding	40	37	34	32	31	29	28	26	24	23	21	19	18	17	17
Diluted Weighted Avg Shares	44	40	37	34	32	30	29	27	25	24	23	21	19	18	17
Basic Weighted Avg Shares	43	39	36	33	32	30	28	27	25	24	22	20	19	17	17
Revenue per Share	189.36	222.35	254.5	284.83	322.79	355.84	383	416.06	475.2	536.62	657.89	808.29	943.12	1,068.25	1,128.04
EBITDA per Share	39.67	47.57	55.65	62.57	70.44	78.88	84.53	79.94	103.58	119.59	150.75	184.66	214.56	250.65	251.55
Operating Income per Share	35.06	42.09	49.33	55.02	61.88	68.93	73.16	67.14	88.77	102.71	132.42	162.67	187.68	218.89	215.03
Basic EPS, GAAP	19.91	24.04	28.28	32.16	36.76	41.52	45.05	49.59	64.78	73.62	97.6	120.83	136.6	153.82	148.8
Basic EPS from Cont Ops	19.91	24.04	28.28	32.16	36.76	41.52	45.05	49.59	64.78	73.62	97.6	120.83	136.6	153.82	148.8
Diluted EPS, GAAP	19.47	23.48	27.79	31.57	36.03	40.7	44.07	48.77	63.43	71.93	95.19	117.19	132.36	149.55	144.87
Diluted EPS from Cont Ops	19.47	23.48	27.79	31.57	36.03	40.7	44.07	48.77	63.43	71.93	95.19	117.19	132.36	149.55	144.87
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	30.3	31.63	39.37	40.32	49.84	54.91	55.24	77.13	85.26	115.55	158.23	159.7	158.88	173.56	185.68
Free Cash Flow per Basic Share	30.3	31.63	39.37	39.98	49.53	54.57	55.24	77.13	85.26	115.55	158.23	159.7	158.88	173.56	185.68
Cash & Equivalents per Share	2.43	2.78	4.15	3.85	5.72	6.52	10.54	8.46	7.33	74.9	55.41	13.82	15.52	17.62	16.31
Book Value per Share	-31.27	-41.81	-49.2	-50.21	-55.49	-61.39	-51.32	-59.06	-71.3	-37.56	-85.04	-185.03	-243.6	-280.61	-204.88
Tangible Book Value per Share	-38.82	-49.98	-59.93	-61.59	-68.28	-76.94	-67.29	-71.2	-84.12	-50.51	-99.36	-200.86	-260.54	-298.49	-223.04

AutoZone, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)