Tractor Supply Company Financial Ratios — TSCO 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	22.94	27.19	28.9	29.2	30.55	30.71	29.43	35.72	35.95	42.91	50.79	53.83	52.82	49.83	45.18
Return on Assets (%)	14.57	16.75	18.18	18.84	18.63	17.33	15.25	17.88	13.43	12.14	13.46	13.39	12.53	11.6	10.57
Return on Capital (%)	23.05	27.22	28.89	29.22	28.83	26.59	23.73	28.16	18.41	15.83	17.88	18.19	16.94	15.37	14.18
Return on Invested Capital (%)	22.71	26.51	28.24	28.97	28.65	26.5	23.62	28.07	18.38	16.88	17.85	18.17	16.93	15.37	14.18
Gross Margin (%)	33.24	33.58	33.95	34.15	34.42	34.3	34.34	34.16	34.38	35.42	35.17	35	35.92	36.26	36.42
EBITDA Margin (%)	10.23	11.27	11.9	12.33	12.43	12.35	11.74	11.11	11.25	12.08	12.39	12.52	12.86	12.86	12.63
Operating Margin (%)	8.33	9.36	9.96	10.32	10.45	10.24	9.46	8.87	8.9	10.04	10.26	10.1	10.16	9.86	9.45
Incremental Operating Margin (%)	14.55	19.49	15.55	13.68	11.86	7.88	-1.61	2.35	9.41	14.22	11.41	8.7	12.53	-3.47	-0.02
Pretax Margin (%)	8.28	9.34	9.95	10.29	10.4	10.15	9.27	8.64	8.66	9.12	10.05	9.89	9.84	9.49	9.01
Profit Margin (%)	5.26	5.93	6.36	6.49	6.59	6.45	5.82	6.73	6.73	7.05	7.83	7.66	7.61	7.4	7.06
Net Income to Common Margin (%)	5.26	5.93	6.36	6.49	6.59	6.45	5.82	6.73	6.73	7.05	7.83	7.66	7.61	7.4	7.06
Effective Tax Rate (%)	36.47	36.55	36.15	36.88	36.63	36.49	37.16	22.1	22.26	22.64	22.11	22.47	22.7	22.06	21.61
Dvd Payout Ratio (%)	13.85	18.56	20.86	22.66	25.12	27.97	31.67	27.63	28.93	23.32	23.97	37.62	40.61	42.91	44.49
Sustainable Growth Rate (%)	19.77	22.15	22.87	22.58	22.87	22.12	20.11	25.85	25.55	32.9	38.61	33.58	31.37	28.45	25.08

Credit (USD)

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	1	1	5	168	301	462	440	2,709	3,542	3,919	4,270	5,036	5,424	5,943
ST Debt	- -	- -	- -	- -	1	11	29	30	311	303	325	350	373	400	455
LT Debt	1	1	1	5	167	290	434	410	2,398	3,238	3,594	3,921	4,663	5,024	5,488
Total Debt/EBITDA	- -	- -	- -	0.01	0.22	0.36	0.54	0.5	2.88	2.76	2.49	2.4	2.69	2.83	3.03
Net Debt/EBITDA	-0.41	-0.26	-0.23	-0.07	0.11	0.26	0.37	0.37	0.33	-0.28	0.07	0.54	0.71	0.83	0.8
Total Debt/EBIT	- -	- -	- -	0.01	0.26	0.43	0.67	0.63	3.65	3.32	3	2.98	3.41	3.7	4.05
Net Debt/EBIT	-0.5	-0.32	-0.28	-0.09	0.13	0.32	0.46	0.46	0.42	-0.34	0.08	0.67	0.9	1.08	1.07
EBITDA to Interest Expense	207.5	498.36	1,103.55	373.53	267.75	144.07	61.49	47.9	47.33	44.58	59.26	58.04	40.25	35.07	28.37
EBITDA-CapEx/Interest Expense	207.5	498.36	1,103.55	373.53	267.75	144.07	61.49	47.9	47.33	44.58	59.26	58.04	40.25	35.07	28.37
EBIT to Interest Expense	169	414.02	923.97	312.72	225.01	119.46	49.53	38.24	37.46	37.03	49.11	46.84	31.8	26.88	21.22
Interest Expense	2	1	1	2	3	6	14	18	20	29	27	31	47	55	69
Common Equity/Total Assets	63.22	60.05	65.51	63.58	58.77	54.33	49.45	50.62	29.63	27.29	25.78	24.06	23.4	23.15	23.61
Long-Term Debt/Equity (%)	0.13	0.12	0.1	0.38	11.99	19.94	30.57	26.28	153.02	168.32	179.47	191.96	216.92	221.3	212.59
Long-Term Debt/Capital (%)	0.13	0.12	0.1	0.38	10.7	16.52	23.06	20.5	56.08	59.25	60.69	62.11	64.9	65.29	64.38
Long-Term Debt/Total Assets (%)	0.08	0.07	0.06	0.24	7.04	10.83	15.12	13.3	45.34	45.94	46.27	46.18	50.75	51.24	50.19
Total Debt/Equity (%)	0.13	0.12	0.1	0.4	12.05	20.72	32.58	28.19	172.88	184.09	195.7	209.08	234.26	238.93	230.23
Total Debt/Capital (%)	0.13	0.12	0.1	0.4	10.75	17.16	24.57	21.99	63.35	64.8	66.18	67.65	70.08	70.5	69.72
Total Debt/Total Assets (%)	0.08	0.07	0.07	0.25	7.08	11.25	16.11	14.27	51.22	50.24	50.46	50.3	54.81	55.32	54.35
Net Debt to Equity	-17.55	-13.53	-11.45	-3.95	6.19	15.13	22.34	20.56	19.92	-18.58	5.41	47.08	61.96	69.62	60.86
Net Debt/Capital (%)	-21.25	-15.62	-12.91	-4.1	5.76	12.93	17.89	16.76	7.45	-8.67	2.15	15.74	19.62	21.23	18.86
EBITDA	433	526	615	704	774	837	852	879	939	1,283	1,577	1,778	1,872	1,915	1,961
EBITDA-CapEx	433	526	615	704	774	837	852	879	939	1,283	1,577	1,778	1,872	1,915	1,961
Operating Income (Loss)	353	437	515	589	651	694	686	702	743	1,066	1,307	1,435	1,479	1,468	1,467

Liquidity (USD)

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.38	0.25	0.27	0.08	0.1	0.07	0.13	0.09	0.07	0.77	0.43	0.09	0.18	0.11	0.07
Current Ratio	2.37	2.02	2.27	2.11	2.14	1.95	1.95	1.91	1.43	1.87	1.57	1.33	1.5	1.43	1.34
Quick Ratio	0.38	0.25	0.27	0.08	0.1	0.07	0.13	0.1	0.07	0.77	0.43	0.09	0.18	0.12	0.08
CFO/Avg Current Liab	0.57	0.74	0.61	0.72	0.72	0.9	0.78	0.78	0.74	0.93	0.6	0.61	0.59	0.63	0.66
Common Equity/Total Assets	63.22	60.05	65.51	63.58	58.77	54.33	49.45	50.62	29.63	27.29	25.78	24.06	23.4	23.15	23.61
Long-Term Debt/Equity (%)	0.13	0.12	0.1	0.38	11.99	19.94	30.57	26.28	153.02	168.32	179.47	191.96	216.92	221.3	212.59
Long-Term Debt/Capital (%)	0.13	0.12	0.1	0.38	10.7	16.52	23.06	20.5	56.08	59.25	60.69	62.11	64.9	65.29	64.38
Long-Term Debt/Total Assets (%)	0.08	0.07	0.06	0.24	7.04	10.83	15.12	13.3	45.34	45.94	46.27	46.18	50.75	51.24	50.19
Total Debt/Equity (%)	0.13	0.12	0.1	0.4	12.05	20.72	32.58	28.19	172.88	184.09	195.7	209.08	234.26	238.93	230.23
Total Debt/Capital (%)	0.13	0.12	0.1	0.4	10.75	17.16	24.57	21.99	63.35	64.8	66.18	67.65	70.08	70.5	69.72
Total Debt/Total Assets (%)	0.08	0.07	0.07	0.25	7.08	11.25	16.11	14.27	51.22	50.24	50.46	50.3	54.81	55.32	54.35
CFO/Total Liabilities	43.33	55.48	50.83	55.22	46.67	53.26	43.55	45.58	21.81	27.21	19.75	21.05	18.95	18.86	19.58
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	10.01	10.54	15.17	14.21	12.3	10.17	9.14	9.32	4.98	5.03	6.1	5.68	5.29	5.46	4.93

Working Capital (USD)

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	3.61	3.56	3.61	3.59	3.4	3.36	3.38	3.42	3.43	4.05	4.15	3.77	3.48	3.46	3.33
Days Inventory Outstanding	101.22	102.44	100.98	101.64	107.26	108.74	108.13	106.61	106.31	90.1	87.88	96.87	104.78	105.54	109.55
Accounts Payable Turnover	11.37	10.82	10.94	11.34	10.66	9.59	8.85	8.93	8.7	8.7	8.13	7.64	7.19	8.01	7.7
Accounts Payable Turnover Days	32.11	33.73	33.38	32.18	34.25	38.06	41.26	40.86	41.96	41.98	44.91	47.8	50.79	45.54	47.41
Cash Conversion Cycle	69.11	68.71	67.6	69.45	73.01	70.68	66.87	65.76	64.35	48.12	42.96	49.07	53.99	59.99	62.14
Inventory to Cash Days	-101.22	-102.44	-100.98	-101.64	-107.26	-108.74	-108.13	-106.61	-106.31	-90.1	-87.88	-96.87	-104.78	-105.54	-109.55
Inventories	831	908	979	1,115	1,284	1,370	1,453	1,590	1,603	1,783	2,191	2,710	2,646	2,840	3,084
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	831	908	979	1,115	1,284	1,370	1,453	1,590	1,603	1,783	2,191	2,710	2,646	2,840	3,084

Enterprise Value (USD)

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4,996	6,144	10,837	10,747	11,476	9,914	9,366	10,167	11,043	16,344	26,992	24,801	23,220	28,238	26,356
- Cash & Cash Equivalents	177	139	143	51	64	54	109	86	84	1,342	878	203	397	251	194
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	5	168	301	462	440	2,709	3,542	3,919	4,270	5,036	5,424	5,943
Enterprise Value	4,820	6,007	10,696	10,701	11,580	10,161	9,719	10,521	13,667	18,544	30,033	28,869	27,859	33,411	32,105
Total Capital	1,010	1,026	1,248	1,299	1,561	1,754	1,881	2,002	4,276	5,465	5,922	6,313	7,186	7,695	8,524
Total Debt/Capital (%)	0.13	0.12	0.1	0.4	10.75	17.16	24.57	21.99	63.35	64.8	66.18	67.65	70.08	70.5	69.72
Total Debt / EV	- -	- -	- -	- -	0.01	0.03	0.05	0.04	0.2	0.19	0.13	0.15	0.18	0.16	0.19
EV/Sales	1.14	1.29	2.07	1.87	1.86	1.5	1.34	1.33	1.64	1.75	2.36	2.03	1.91	2.24	2.07
EV/EBITDA	11.13	11.42	17.4	15.2	14.96	12.14	11.4	11.97	14.55	14.45	19.05	16.24	14.88	17.45	16.37
EV/EBIT	13.67	13.75	20.78	18.15	17.8	14.64	14.16	14.99	18.39	17.4	22.98	20.12	18.84	22.77	21.88
EV/Cash Flow to Firm	18.87	15.85	32.02	26.08	25.28	15.53	15.18	14.85	16.52	13.09	25.9	20.91	20.34	22.83	19
EV/Free Cash Flow to Firm	18.87	15.85	32.02	26.08	25.28	15.53	15.18	14.85	16.52	13.09	25.9	20.91	20.34	22.83	19
Diluted Market Cap	5,182	6,432	10,998	10,987	11,700	10,143	9,583	10,304	11,283	16,512	27,636	25,228	23,601	28,634	26,614
Diluted Enterprise Value	5,006	6,294	10,856	10,942	11,804	10,390	9,936	10,658	13,908	18,711	30,677	29,296	28,240	33,807	32,363
EV per Share	6.76	8.64	15.32	15.69	17.26	15.54	15.51	17.27	23.13	31.9	53.1	52.37	51.6	62.78	60.92
TTM Sales	4,233	4,664	5,165	5,712	6,227	6,780	7,256	7,911	8,352	10,620	12,731	14,205	14,556	14,883	15,524
TTM EBITDA	433	526	615	704	774	837	852	879	939	1,283	1,577	1,778	1,872	1,915	1,961
TTM Operating Income	353	437	515	589	651	694	686	702	743	1,066	1,307	1,435	1,479	1,468	1,467
TTM Cash Flow to Firm	255	379	334	410	458	654	640	709	827	1,417	1,159	1,381	1,370	1,463	1,689
TTM Free Cash Flow to Firm	255	379	334	410	458	654	640	709	827	1,417	1,159	1,381	1,370	1,463	1,689

Multiples (USD)

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	20.39	17	32.96	26.85	25.65	15.59	15.18	14.84	13.9	11.84	24.27	18.59	17.69	20.15	16.28
EV/EBIT	13.67	13.75	20.78	18.15	17.8	14.64	14.16	14.99	18.39	17.4	22.98	20.12	18.84	22.77	21.88
Enterprise Value	4,820	6,007	10,696	10,701	11,580	10,161	9,719	10,521	13,667	18,544	30,033	28,869	27,859	33,411	32,105
Low Price	4.53	6.85	8.85	11.19	14.9	12.3	9.97	11.65	16.06	12.78	27.63	33.3	37	42.35	46.85
EV/Sales	1.14	1.29	2.07	1.87	1.86	1.5	1.34	1.33	1.64	1.75	2.36	2.03	1.91	2.24	2.07
EV/EBITDA	11.13	11.42	17.4	15.2	14.96	12.14	11.4	11.97	14.55	14.45	19.05	16.24	14.88	17.45	16.37
Price/Earnings	22.59	22.73	32.96	29.27	28.25	23.05	22.57	19.23	19.9	21.85	27.47	23	21.19	25.87	24.18
Price/Earnings Average	20.05	23.1	25.36	25.09	28.91	25.29	19.1	17.98	20.91	18.79	21.79	21.25	21.61	25.85	26.44
Price/Earnings High	25.2	26.67	33.19	29.61	31.81	29.57	23.62	22.5	24.32	24.4	27.58	24.7	24.75	30	30.94
Price/Earnings Low	14.6	17.62	18.79	20.78	24.61	18.7	15.05	13.42	17.1	9.93	15.9	17.03	18.23	20.65	22.65
Price/Book Value	4.95	5.99	8.69	8.31	8.24	6.82	6.6	6.51	7.05	8.5	13.48	12.14	10.8	12.44	10.21
Price/Book Value Average	4.4	6.09	6.69	7.12	8.43	7.49	5.59	6.09	7.41	7.31	10.69	11.21	11.02	12.43	11.17
Price/Book Value High	5.53	7.03	8.75	8.4	9.28	8.75	6.91	7.62	8.61	9.49	13.53	13.04	12.61	14.42	13.06
Price/Book Value Low	3.2	4.65	4.96	5.9	7.18	5.54	4.4	4.54	6.05	3.86	7.8	8.99	9.29	9.93	9.57
Price/Tangible Book Value	5.01	6.06	8.76	8.37	8.3	7.47	7.24	7.07	7.65	8.75	13.86	13.86	12.35	14.11	12.08
Price/Tangible Book Value Average	4.44	6.15	6.74	7.18	8.49	8.2	6.13	6.61	8.05	7.53	10.99	12.8	12.6	14.1	13.21
Price/Tangible Book Value High	5.58	7.1	8.83	8.47	9.35	9.58	7.58	8.28	9.36	9.77	13.92	14.88	14.42	16.37	15.45
Price/Tangible Book Value Low	3.23	4.69	5	5.95	7.23	6.06	4.83	4.94	6.58	3.98	8.03	10.26	10.62	11.26	11.31
Price/Sales	1.19	1.35	2.09	1.9	1.86	1.49	1.31	1.29	1.34	1.54	2.15	1.76	1.61	1.91	1.71
Price/Sales Average	1.05	1.37	1.61	1.63	1.91	1.63	1.11	1.21	1.41	1.33	1.71	1.63	1.64	1.91	1.87
Price/Sales High	1.33	1.58	2.11	1.92	2.1	1.91	1.38	1.51	1.64	1.72	2.16	1.89	1.88	2.22	2.18
Price/Sales Low	0.77	1.04	1.19	1.35	1.62	1.21	0.88	0.9	1.15	0.7	1.25	1.31	1.39	1.53	1.6
Price/Cash Flow	19.8	16.61	32.42	26.53	25.41	15.48	15.1	14.74	13.78	11.73	24.05	18.46	17.59	20.05	16.21
Price/Cash Flow Average	17.57	16.88	24.95	22.74	26.01	16.99	12.78	13.78	14.49	10.09	19.08	17.05	17.94	20.03	17.72
Price/Cash Flow High	22.09	19.49	32.65	26.83	28.62	19.86	15.81	17.25	16.85	13.11	24.15	19.82	20.54	23.25	20.74
Price/Cash Flow Low	12.79	12.87	18.49	18.84	22.14	12.56	10.07	10.29	11.84	5.33	13.93	13.66	15.13	16	15.18
Price/Free Cash Flow Average	18.1	17.28	25.36	23.02	26.25	17.11	12.85	13.88	14.61	10.19	19.25	17.17	18.04	20.13	17.8
Price/Free Cash Flow High	22.75	19.94	33.19	27.16	28.89	20	15.89	17.36	16.99	13.23	24.37	19.96	20.66	23.37	20.82
Price/Free Cash Flow Low	13.18	13.17	18.79	19.07	22.35	12.65	10.12	10.36	11.94	5.38	14.05	13.76	15.22	16.09	15.25
EV/Sales Average	1.01	1.31	1.59	1.6	1.9	1.64	1.14	1.25	1.7	1.53	1.92	1.9	1.95	2.24	2.23
EV/Sales High	1.28	1.52	2.09	1.89	2.09	1.91	1.4	1.55	1.93	1.93	2.37	2.16	2.18	2.55	2.54
EV/Sales Low	0.72	0.99	1.17	1.33	1.62	1.22	0.91	0.94	1.45	0.91	1.47	1.58	1.69	1.86	1.96
EV/EBITDA Average	9.83	11.61	13.34	13.02	15.31	13.29	9.72	11.22	15.15	12.67	15.5	15.17	15.13	17.44	17.62
EV/EBITDA High	12.46	13.45	17.53	15.37	16.83	15.49	11.92	13.94	17.17	15.94	19.11	17.27	16.96	19.8	20.12
EV/EBITDA Low	7.05	8.79	9.82	10.77	13.05	9.91	7.74	8.48	12.9	7.5	11.84	12.61	13.15	14.47	15.52
EV/EBIT Average	12.07	13.98	15.93	15.55	18.22	16.03	12.07	14.05	19.15	15.26	18.71	18.8	19.15	22.75	23.56
EV/EBIT High	15.3	16.19	20.93	18.36	20.03	18.68	14.8	17.46	21.7	19.19	23.07	21.39	21.47	25.84	26.9
EV/EBIT Low	8.66	10.59	11.73	12.87	15.53	11.95	9.61	10.62	16.3	9.03	14.29	15.63	16.64	18.88	20.74
Last Price	7.01	8.84	15.52	15.76	17.1	15.16	14.95	16.69	18.69	28.12	47.72	44.99	43.01	53.06	50.01
High Price	7.82	10.37	15.63	15.94	19.26	19.45	15.65	19.53	22.85	31.41	47.91	48.31	50.23	61.53	63.99
Enterprise Value Average	4,258	6,106	8,197	9,167	11,850	11,128	8,281	9,862	14,232	16,261	24,448	26,973	28,322	33,383	34,569
Enterprise Value High	5,397	7,070	10,772	10,824	13,030	12,967	10,158	12,250	16,125	20,456	30,140	30,699	31,757	37,919	39,473
Enterprise Value Low	3,053	4,624	6,038	7,585	10,104	8,291	6,599	7,450	12,114	9,628	18,670	22,424	24,615	27,711	30,440

Shares Outstanding	713	695	698	682	671	654	627	609	591	581	566	551	540	532	527
Diluted Weighted Avg Shares	739	728	709	697	684	669	641	617	604	587	579	561	549	540	532
Basic Weighted Avg Shares	718	711	697	689	678	665	638	613	599	582	574	557	545	537	530
Revenue per Share	5.9	6.56	7.41	8.29	9.18	10.2	11.37	12.9	13.95	18.25	22.18	25.52	26.68	27.72	29.29
EBITDA per Share	0.6	0.74	0.88	1.02	1.14	1.26	1.34	1.43	1.57	2.21	2.75	3.19	3.43	3.57	3.7
Operating Income per Share	0.49	0.61	0.74	0.86	0.96	1.04	1.08	1.14	1.24	1.83	2.28	2.58	2.71	2.73	2.77
Basic EPS, GAAP	0.31	0.39	0.47	0.54	0.61	0.66	0.66	0.87	0.94	1.29	1.74	1.96	2.03	2.05	2.07
Basic EPS from Cont Ops	0.31	0.39	0.47	0.54	0.61	0.66	0.66	0.87	0.94	1.29	1.74	1.96	2.03	2.05	2.07
Diluted EPS, GAAP	0.3	0.38	0.46	0.53	0.6	0.65	0.66	0.86	0.93	1.28	1.72	1.94	2.02	2.04	2.06
Diluted EPS from Cont Ops	0.3	0.38	0.46	0.53	0.6	0.65	0.66	0.86	0.93	1.28	1.72	1.94	2.02	2.04	2.06
Dividend per Share	0.04	0.07	0.1	0.12	0.15	0.18	0.21	0.24	0.27	0.3	0.42	0.74	0.82	0.88	0.92
Cash Flow per Share	0.35	0.53	0.48	0.59	0.67	0.98	0.99	1.13	1.36	2.4	1.98	2.44	2.45	2.65	3.09
Free Cash Flow per Basic Share	0.35	0.53	0.48	0.59	0.67	0.98	0.99	1.13	1.36	2.4	1.98	2.44	2.45	2.65	3.09
Cash & Equivalents per Share	0.25	0.2	0.2	0.07	0.1	0.08	0.17	0.14	0.14	2.31	1.55	0.37	0.74	0.47	0.37
Book Value per Share	1.41	1.47	1.79	1.9	2.08	2.22	2.26	2.56	2.65	3.31	3.54	3.71	3.98	4.27	4.9
Tangible Book Value per Share	1.4	1.46	1.77	1.88	2.06	2.03	2.07	2.36	2.44	3.21	3.44	3.25	3.48	3.76	4.14

Tractor Supply Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)