Dollar General Corporation Financial Ratios — DG US Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	17.57	19.72	19.74	19.17	21.02	23.2	26.69	25.34	26.11	39.74	37.13	40.94	27.03	15.89	18.99
Return on Assets (%)	7.97	9.5	9.65	9.65	10.37	10.91	12.72	12.36	9.51	10.91	9.19	8.72	5.55	3.63	4.87
Return on Capital (%)	12.23	13.74	13.53	13.46	14.53	15.48	18.22	18.12	12.94	14.35	12.38	11.8	7.98	5.39	6.88
Return on Invested Capital (%)	12.5	13.66	13.35	13.15	14.22	15.12	17.85	17.78	12.76	14.15	12.18	11.64	7.88	5.32	6.8
Gross Margin (%)	31.73	31.74	31.05	30.69	30.96	30.85	30.77	30.45	30.59	31.76	31.6	31.23	30.29	29.59	30.66
EBITDA Margin (%)	11.93	12.22	11.82	11.17	11.26	11.11	10.28	10.03	10.11	12.24	11.29	10.71	8.52	6.61	7.61
Operating Margin (%)	10.07	10.33	9.92	9.36	9.53	9.39	8.55	8.26	8.3	10.53	9.41	8.79	6.32	4.22	5.16
Incremental Operating Margin (%)	12.23	13.54	5.46	2.34	11.73	7.61	-3.75	5.04	8.74	20.9	-70.54	2.97	-104.16	-38.12	23.18
Pretax Margin (%)	8.27	9.35	9.3	8.89	9.1	8.94	8.13	7.87	7.93	10.09	8.95	8.24	5.48	3.55	4.6
Profit Margin (%)	5.18	5.95	5.86	5.63	5.72	5.69	6.56	6.2	6.17	7.87	7.01	6.38	4.29	2.77	3.54
Net Income to Common Margin (%)	5.18	5.95	5.86	5.63	5.72	5.69	6.56	6.2	6.17	7.87	7.01	6.38	4.29	2.77	3.54
Effective Tax Rate (%)	37.43	36.38	37.04	36.62	37.13	36.35	19.31	21.13	22.22	22.01	21.67	22.48	21.62	21.84	23.02
Dvd Payout Ratio (%)	- -	- -	- -	- -	22.17	22.47	18.38	19.28	19.13	13.41	16.35	20.44	31.18	46.12	34.35
Sustainable Growth Rate (%)	17.57	19.72	19.74	19.17	16.36	17.99	21.78	20.46	21.11	34.41	31.06	32.57	18.6	8.56	12.47

Credit (USD)

API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	2,618	2,772	2,819	2,725	2,971	3,212	3,006	2,865	11,696	13,590	14,246	17,661	18,091	17,463	15,719
ST Debt	1	1	76	101	1	501	401	2	965	1,074	1,184	1,289	2,156	1,980	1,547
LT Debt	2,618	2,771	2,743	2,624	2,969	2,711	2,605	2,863	10,732	12,516	13,063	16,372	15,935	15,484	14,172
Total Debt/EBITDA	1.48	1.42	1.36	1.29	1.3	1.31	1.25	1.11	4.17	3.29	3.69	4.36	5.49	6.5	4.84
Net Debt/EBITDA	1.41	1.34	1.12	1.02	1.23	1.24	1.14	1.02	0.95	0.67	0.99	1.64	1.96	1.98	1.06
Total Debt/EBIT	1.76	1.67	1.62	1.54	1.53	1.56	1.5	1.35	5.08	3.82	4.42	5.31	7.4	10.19	7.13
Net Debt/EBIT	1.67	1.59	1.33	1.21	1.45	1.47	1.36	1.24	1.16	0.77	1.19	1.99	2.64	3.1	1.56
EBITDA to Interest Expense	8.62	15.31	23.25	23.93	26.37	24.98	24.86	25.74	27.91	27.46	24.52	19.18	10.08	9.79	14.1
EBITDA-CapEx/Interest Expense	6.11	10.84	17.2	19.69	20.56	19.25	18.2	18.38	20.11	20.62	17.72	11.8	4.88	5.02	8.71
EBIT to Interest Expense	7.28	12.94	19.51	20.05	22.32	21.09	20.69	21.19	22.89	23.64	20.45	15.75	7.49	6.25	9.56
Interest Expense	205	128	89	88	87	98	97	100	101	150	158	211	327	274	231
Common Equity/Total Assets	48.25	48.09	49.71	50.94	47.77	46.32	48.94	48.6	29.36	25.76	23.79	19.05	21.92	23.81	27.49
Long-Term Debt/Equity (%)	56	55.59	50.77	45.95	55.21	50.14	42.52	44.61	160.11	187.9	208.6	295.43	236.11	208.85	166.49
Long-Term Debt/Capital (%)	35.9	35.72	33.36	31.11	35.57	31.45	28.52	30.84	58.33	61.8	63.7	70.56	64.15	62.24	58.49
Long-Term Debt/Total Assets (%)	27.02	26.73	25.24	23.41	26.37	23.22	20.81	21.68	47.02	48.4	49.62	56.29	51.74	49.73	45.77
Total Debt/Equity (%)	56.02	55.61	52.18	47.73	55.24	59.4	49.07	44.64	174.51	204.02	227.51	318.69	268.05	235.56	184.67
Total Debt/Capital (%)	35.9	35.74	34.29	32.31	35.58	37.27	32.92	30.86	63.57	67.11	69.47	76.12	72.83	70.2	64.87
Total Debt/Total Assets (%)	27.03	26.74	25.94	24.31	26.39	27.51	24.02	21.7	51.24	52.55	54.11	60.73	58.74	56.09	50.76
Net Debt to Equity	53.32	52.78	42.82	37.57	52.3	55.93	44.7	40.97	39.87	41.35	61.12	119.6	95.76	71.57	40.43
Net Debt/Capital (%)	34.78	34.55	29.98	27.31	34.34	35.87	30.89	29.06	14.72	14.59	18.98	29.04	26.59	22.16	14.9
EBITDA	1,766	1,958	2,069	2,111	2,293	2,443	2,412	2,570	2,807	4,129	3,862	4,053	3,295	2,686	3,250
EBITDA-CapEx	1,251	1,387	1,531	1,737	1,788	1,883	1,766	1,836	2,022	3,101	2,792	2,493	1,595	1,376	2,009
Operating Income (Loss)	1,491	1,655	1,736	1,769	1,940	2,063	2,008	2,116	2,302	3,555	3,221	3,328	2,446	1,714	2,204

Liquidity (USD)

API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.08	0.08	0.28	0.3	0.08	0.07	0.09	0.08	0.05	0.24	0.06	0.06	0.08	0.14	0.16
Current Ratio	1.51	1.54	1.77	1.8	1.72	1.4	1.43	1.55	1.14	1.21	1.05	1.29	1.19	1.19	1.13
Quick Ratio	0.08	0.08	0.28	0.3	0.08	0.08	0.13	0.1	0.07	0.26	0.07	0.09	0.1	0.15	0.17
CFO/Avg Current Liab	0.73	0.7	0.68	0.7	0.7	0.7	0.65	0.72	0.59	0.76	0.49	0.33	0.38	0.44	0.53
Common Equity/Total Assets	48.25	48.09	49.71	50.94	47.77	46.32	48.94	48.6	29.36	25.76	23.79	19.05	21.92	23.81	27.49
Long-Term Debt/Equity (%)	56	55.59	50.77	45.95	55.21	50.14	42.52	44.61	160.11	187.9	208.6	295.43	236.11	208.85	166.49
Long-Term Debt/Capital (%)	35.9	35.72	33.36	31.11	35.57	31.45	28.52	30.84	58.33	61.8	63.7	70.56	64.15	62.24	58.49
Long-Term Debt/Total Assets (%)	27.02	26.73	25.24	23.41	26.37	23.22	20.81	21.68	47.02	48.4	49.62	56.29	51.74	49.73	45.77
Total Debt/Equity (%)	56.02	55.61	52.18	47.73	55.24	59.4	49.07	44.64	174.51	204.02	227.51	318.69	268.05	235.56	184.67
Total Debt/Capital (%)	35.9	35.74	34.29	32.31	35.58	37.27	32.92	30.86	63.57	67.11	69.47	76.12	72.83	70.2	64.87
Total Debt/Total Assets (%)	27.03	26.74	25.94	24.31	26.39	27.51	24.02	21.7	51.24	52.55	54.11	60.73	58.74	56.09	50.76
CFO/Total Liabilities	20.95	21.02	22.2	24.13	23.67	25.62	28.2	31.58	13.88	20.19	14.28	8.43	9.95	12.63	16.19
CFO/CapEx	2.04	1.98	2.25	3.55	2.76	2.86	2.79	2.92	2.85	3.77	2.68	1.27	1.41	2.29	2.93
Altman's Z-Score	7.22	6.88	7.2	7.51	7.67	7.31	7.68	7.7	3.78	3.98	3.78	3.56	2.79	2.45	3.1

Working Capital (USD)

API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	5.36	4.96	4.88	4.91	4.8	4.8	4.73	4.63	4.39	4.64	4.31	4.21	3.92	4.17	4.54
Days Inventory Outstanding	68.14	73.53	74.86	74.29	76.01	76.02	77.13	78.91	83.12	78.65	84.69	86.78	93.07	87.47	80.35
Accounts Payable Turnover	10.26	9.74	9.59	9.97	9.96	10.08	9.31	8.33	7.57	7.29	6.47	7.45	7.62	7.63	7.42
Accounts Payable Turnover Days	35.57	37.48	38.04	36.6	36.65	36.19	39.22	43.81	48.25	50.07	56.44	48.98	47.9	47.83	49.2
Cash Conversion Cycle	32.57	36.05	36.82	37.69	39.36	39.82	37.91	35.1	34.87	28.58	28.24	37.81	45.17	39.64	31.15
Inventory to Cash Days	-68.14	-73.53	-74.86	-74.29	-76.01	-76.02	-77.13	-78.91	-83.12	-78.65	-84.69	-86.78	-93.07	-87.47	-80.35
Inventories	2,009	2,397	2,553	2,783	3,074	3,259	3,609	4,097	4,677	5,247	5,614	6,761	6,994	6,711	6,332
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2,009	2,397	2,553	2,783	3,074	3,259	3,609	4,097	4,677	5,247	5,614	6,761	6,994	6,711	6,332
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	14,406	15,117	17,857	20,349	21,519	20,316	27,712	29,955	38,650	46,859	47,954	51,183	29,011	15,629	31,586
- Cash & Cash Equivalents	126	141	506	580	158	188	267	235	240	1,377	345	382	537	933	1,139
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,618	2,772	2,819	2,725	2,971	3,212	3,006	2,865	11,696	13,590	14,246	17,661	18,091	17,463	15,719
Enterprise Value	16,898	17,749	20,170	22,494	24,332	23,340	30,450	32,585	50,106	59,073	61,855	68,462	46,564	32,160	46,167
Total Capital	7,293	7,758	8,221	8,435	8,348	8,618	9,132	9,282	18,399	20,252	20,508	23,203	24,840	24,877	24,231
Total Debt/Capital (%)	35.9	35.74	34.29	32.31	35.58	37.27	32.92	30.86	63.57	67.11	69.47	76.12	72.83	70.2	64.87
Total Debt / EV	0.15	0.16	0.14	0.12	0.12	0.14	0.1	0.09	0.23	0.23	0.23	0.26	0.39	0.54	0.34
EV/Sales	1.14	1.11	1.15	1.19	1.19	1.06	1.3	1.27	1.81	1.75	1.81	1.81	1.2	0.79	1.08
EV/EBITDA	9.57	9.06	9.75	10.65	10.61	9.55	12.62	12.68	17.85	14.31	16.02	16.89	14.13	11.97	14.21
EV/EBIT	11.34	10.72	11.62	12.72	12.54	11.31	15.17	15.4	21.76	16.62	19.21	20.57	19.03	18.76	20.95
EV/Cash Flow to Firm	14.34	14.64	15.89	16.27	16.82	14	16.19	14.66	21.63	14.79	20.69	31.87	17.59	10.02	12.11
EV/Free Cash Flow to Firm	9.98	9.95	11.16	12.8	12.47	10.48	12.05	11.02	16.16	11.76	15.24	18.46	10.71	7.11	9.14
Diluted Market Cap	14,705	15,459	18,239	20,499	22,159	20,837	28,189	30,717	39,588	48,667	49,162	52,863	29,047	15,635	31,671
Diluted Enterprise Value	17,198	18,091	20,553	22,644	24,971	23,860	30,928	33,346	51,044	60,881	63,064	70,143	46,601	32,166	46,252
EV per Share	49.98	54.27	63.62	74.13	84.87	84.81	113.31	125.56	198.88	245.34	268.92	312.46	211.98	146.22	209.64
TTM Sales	14,807	16,022	17,504	18,910	20,369	21,987	23,471	25,625	27,754	33,747	34,220	37,845	38,692	40,612	42,724
TTM EBITDA	1,766	1,958	2,069	2,111	2,293	2,443	2,412	2,570	2,807	4,129	3,862	4,053	3,295	2,686	3,250
TTM Operating Income	1,491	1,655	1,736	1,769	1,940	2,063	2,008	2,116	2,302	3,555	3,221	3,328	2,446	1,714	2,204
TTM Cash Flow to Firm	1,179	1,213	1,269	1,383	1,446	1,667	1,880	2,222	2,316	3,993	2,989	2,148	2,648	3,210	3,812
TTM Free Cash Flow to Firm	1,694	1,784	1,808	1,757	1,951	2,228	2,527	2,957	3,101	5,021	4,060	3,709	4,348	4,520	5,053

Multiples (USD)

API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	9.39	9.08	10.41	12.05	11.68	9.62	11.51	10.67	13.1	9.92	12.49	14.91	7.1	3.63	6.5
EV/EBIT	11.34	10.72	11.62	12.72	12.54	11.31	15.17	15.4	21.76	16.62	19.21	20.57	19.03	18.76	20.95
Enterprise Value	16,898	17,749	20,170	22,494	24,332	23,340	30,450	32,585	50,106	59,073	61,855	68,462	46,564	32,160	46,167
Low Price	26.65	39.73	43.35	53	59.75	66.5	65.97	85.54	108.74	125	173.5	183.25	101.09	66.43	69.32
EV/Sales	1.14	1.11	1.15	1.19	1.19	1.06	1.3	1.27	1.81	1.75	1.81	1.81	1.2	0.79	1.08
EV/EBITDA	9.57	9.06	9.75	10.65	10.61	9.55	12.62	12.68	17.85	14.31	16.02	16.89	14.13	11.97	14.21
Price/Earnings	18.96	16.12	17.74	19.18	18.96	16.6	18.28	19.26	22.98	18.19	20.36	21.77	17.44	13.89	20.87
Price/Earnings Average	15.52	16.7	17.1	17.4	18.4	18	13.96	17.06	21.02	17.85	20.98	22.02	21.74	21.91	15.33
Price/Earnings High	19.14	19.54	19.82	20.53	20.57	21.78	18.75	19.76	25.01	21.05	23.45	24.44	31.32	32.84	22.52
Price/Earnings Low	11.86	13.86	13.65	15.16	15.09	14.95	11.69	14.27	16.29	11.68	16.94	17.08	13.35	12.98	10.09
Price/Book Value	3.08	3.03	3.31	3.56	4	3.76	4.52	4.67	5.77	7.03	7.66	9.24	4.3	2.11	3.71
Price/Book Value Average	2.52	3.14	3.19	3.23	3.88	4.08	3.46	4.14	5.27	6.9	7.89	9.34	5.36	3.33	2.72
Price/Book Value High	3.11	3.68	3.69	3.81	4.34	4.93	4.64	4.79	6.28	8.14	8.82	10.37	7.72	4.99	4
Price/Book Value Low	1.93	2.61	2.54	2.82	3.19	3.39	2.89	3.46	4.09	4.52	6.37	7.25	3.29	1.97	1.79
Price/Tangible Book Value	-16.01	-26.39	-123.97	120	-133.08	-152.81	47.23	34.09	33.21	41.73	66.27	14,695.07	23.96	8.33	10.62
Price/Tangible Book Value Average	-13.1	-27.35	-119.5	108.86	-129.16	-165.72	36.08	30.21	30.37	40.96	68.31	14,867.3	29.86	13.15	7.8
Price/Tangible Book Value High	-16.15	-32	-138.52	128.44	-144.35	-200.54	48.47	34.99	36.14	48.31	76.33	16,494.84	43.02	19.71	11.46
Price/Tangible Book Value Low	-10.01	-22.69	-95.42	94.84	-105.93	-137.65	30.21	25.27	23.54	26.81	55.15	11,527.7	18.34	7.79	5.13
Price/Sales	0.98	0.96	1.04	1.08	1.08	0.94	1.2	1.19	1.42	1.43	1.43	1.39	0.75	0.38	0.74
Price/Sales Average	0.8	0.99	1	0.98	1.05	1.02	0.92	1.06	1.3	1.4	1.47	1.41	0.93	0.61	0.54
Price/Sales High	0.99	1.16	1.16	1.16	1.18	1.24	1.23	1.23	1.54	1.66	1.64	1.56	1.34	0.91	0.8
Price/Sales Low	0.61	0.82	0.8	0.85	0.86	0.85	0.77	0.89	1.01	0.92	1.19	1.09	0.57	0.36	0.36
Price/Cash Flow	13.84	13.57	14.99	15.4	15.87	12.94	15.61	14.28	17.59	12.46	17.04	26.5	12.12	5.21	8.69
Price/Cash Flow Average	11.33	14.06	14.45	13.97	15.41	14.03	11.92	12.65	16.08	12.23	17.57	26.81	15.1	8.23	6.38
Price/Cash Flow High	13.97	16.46	16.75	16.48	17.22	16.98	16.02	14.65	19.14	14.42	19.63	29.75	21.75	12.33	9.37
Price/Cash Flow Low	8.66	11.67	11.54	12.17	12.64	11.66	9.98	10.58	12.47	8	14.18	20.79	9.27	4.88	4.2
Price/Free Cash Flow Average	7.69	9.41	10.04	10.93	11.34	10.44	8.79	9.46	11.98	9.74	12.87	15.09	8.85	5.73	4.77
Price/Free Cash Flow High	9.48	11.01	11.64	12.9	12.67	12.63	11.81	10.95	14.25	11.49	14.39	16.74	12.75	8.59	7.01
Price/Free Cash Flow Low	5.88	7.8	8.02	9.53	9.3	8.67	7.37	7.91	9.28	6.37	10.39	11.7	5.43	3.39	3.14
EV/Sales Average	0.96	1.14	1.12	1.09	1.16	1.14	1.02	1.14	1.69	1.72	1.85	1.82	1.39	1.01	0.88
EV/Sales High	1.15	1.31	1.27	1.27	1.28	1.35	1.33	1.3	1.93	1.97	2.02	1.97	1.8	1.32	1.14
EV/Sales Low	0.78	0.98	0.92	0.96	0.98	0.97	0.87	0.97	1.4	1.25	1.57	1.52	1.03	0.77	0.7
EV/EBITDA Average	8.09	9.34	9.44	9.76	10.34	10.26	9.91	11.35	16.67	14.1	16.4	17.04	16.3	15.34	11.62
EV/EBITDA High	9.64	10.7	10.76	11.33	11.41	12.15	12.93	12.98	19.07	16.09	17.9	18.44	21.14	19.92	14.97
EV/EBITDA Low	6.51	7.98	7.76	8.63	8.7	8.73	8.49	9.66	13.84	10.25	13.93	14.17	12.07	11.59	9.18
EV/EBIT Average	9.58	11.05	11.25	11.65	12.21	12.14	11.91	13.78	20.33	16.37	19.66	20.75	21.95	24.03	17.14
EV/EBIT High	11.42	12.66	12.82	13.52	13.48	14.39	15.53	15.77	23.25	18.69	21.47	22.45	28.47	31.21	22.08
EV/EBIT Low	7.72	9.44	9.25	10.3	10.28	10.33	10.19	11.73	16.88	11.9	16.71	17.26	16.25	18.17	13.54
Last Price	42.61	46.22	56.32	67.06	75.06	73.82	103.12	115.43	153.41	194.61	208.48	233.6	132.07	71.06	143.43
High Price	43	56.04	62.93	71.78	81.42	96.88	105.82	118.45	166.98	225.25	240.14	262.21	237.14	168.07	154.75
Enterprise Value Average	14,282	18,296	19,526	20,605	23,699	25,057	23,906	29,172	46,800	58,204	63,333	69,062	53,704	41,191	37,775
Enterprise Value High	17,030	20,960	22,266	23,927	26,155	29,686	31,176	33,368	53,524	66,451	69,138	74,731	69,644	53,496	48,660
Enterprise Value Low	11,502	15,626	16,058	18,228	19,943	21,325	20,467	24,828	38,852	42,312	53,809	57,431	39,759	31,141	29,846

Shares Outstanding	338	327	317	303	287	275	269	260	252	241	230	219	220	220	220
Diluted Weighted Avg Shares	345	334	324	306	295	282	273	266	258	250	236	226	220	220	221
Basic Weighted Avg Shares	341	332	323	305	294	281	273	265	257	248	234	225	219	220	220
Revenue per Share	43.39	48.22	54.21	62.07	69.2	78.16	86.05	96.64	108.18	135.98	146.08	168.09	176.34	184.7	194.12
EBITDA per Share	5.18	5.89	6.41	6.93	7.79	8.69	8.84	9.69	10.94	16.64	16.49	18	15.02	12.21	14.77
Operating Income per Share	4.37	4.98	5.38	5.81	6.59	7.33	7.36	7.98	8.97	14.32	13.75	14.78	11.15	7.8	10.01
Basic EPS, GAAP	2.25	2.87	3.17	3.5	3.96	4.45	5.64	5.99	6.68	10.7	10.24	10.73	7.57	5.12	6.87
Basic EPS from Cont Ops	2.25	2.87	3.17	3.5	3.96	4.45	5.64	5.99	6.68	10.7	10.24	10.73	7.57	5.12	6.87
Diluted EPS, GAAP	2.22	2.85	3.17	3.49	3.95	4.43	5.63	5.97	6.64	10.62	10.17	10.68	7.55	5.11	6.85
Diluted EPS from Cont Ops	2.22	2.85	3.17	3.49	3.95	4.43	5.63	5.97	6.64	10.62	10.17	10.68	7.55	5.11	6.85
Dividend per Share	- -	- -	- -	- -	0.88	1	1.04	1.16	1.28	1.43	1.67	2.19	2.36	2.36	2.36
Cash Flow per Share	3.08	3.41	3.76	4.36	4.73	5.71	6.61	8.08	8.72	15.62	12.23	8.81	10.9	13.63	16.51
Free Cash Flow per Basic Share	1.57	1.68	2.09	3.13	3.01	3.71	4.24	5.31	5.66	11.48	7.66	1.88	3.15	7.67	10.87
Cash & Equivalents per Share	0.37	0.43	1.59	1.91	0.55	0.68	1	0.91	0.95	5.72	1.5	1.74	2.45	4.24	5.17
Book Value per Share	13.83	15.24	17.04	18.82	18.76	19.64	22.8	24.73	26.6	27.66	27.22	25.29	30.72	33.71	38.65
Tangible Book Value per Share	-2.66	-1.75	-0.45	0.56	-0.56	-0.48	2.18	3.39	4.62	4.66	3.15	0.02	5.51	8.53	13.5

Dollar General Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)