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 (%)	21.19	21.94	21.84	20.88	19.79	18.33	15.73	17.61	16.47	19.2	21.83	20.6	18.59	16.68	15.18
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 (%)	21.29	21.97	21.84	20.91	19.09	16.83	14.06	15.74	11.58	10.98	12.27	11.86	10.77	9.67	8.91
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 (%)	18.25	17.87	17.28	16.15	14.82	13.2	10.75	12.75	11.7	14.72	16.6	12.85	11.04	9.52	8.42

Credit (USD)

MCP API Chat

	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	71.93	80.44	85.78	94.35	93.93	95.02	98.65	104.21	68.33	59.42	63.68	66.26	68.45	70.55	68.84
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 (%)	0.11	0.09	0.07	0.26	6.97	10.19	13.17	11.23	37.92	41.89	40.54	39.62	41.18	40.71	40.74
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 (%)	0.11	0.09	0.08	0.27	7.01	10.59	14.04	12.04	42.84	45.82	44.21	43.15	44.47	43.95	44.12
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 (%)	-18.21	-11.22	-9.57	-2.73	3.7	7.89	9.96	8.99	5	-5.6	1.36	9.92	12.19	13.07	11.83
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)

MCP API Chat

	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	71.93	80.44	85.78	94.35	93.93	95.02	98.65	104.21	68.33	59.42	63.68	66.26	68.45	70.55	68.84
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 (%)	0.11	0.09	0.07	0.26	6.97	10.19	13.17	11.23	37.92	41.89	40.54	39.62	41.18	40.71	40.74
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 (%)	0.11	0.09	0.08	0.27	7.01	10.59	14.04	12.04	42.84	45.82	44.21	43.15	44.47	43.95	44.12
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	10.04	10.66	15.15	14.3	12.37	10.25	9.21	9.35	5	5.04	6.14	5.7	5.31	5.48	4.94

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	5,032	6,285	10,819	10,856	11,592	10,074	9,537	10,235	11,188	16,362	27,390	25,045	23,461	28,491	26,503
- 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	4,856	6,147	10,677	10,810	11,696	10,321	9,890	10,589	13,813	18,561	30,431	29,113	28,100	33,663	32,252
Total Capital	1,149	1,374	1,634	1,925	2,395	2,843	3,292	3,656	6,323	7,730	8,866	9,896	11,325	12,342	13,469
Total Debt/Capital (%)	0.11	0.09	0.08	0.27	7.01	10.59	14.04	12.04	42.84	45.82	44.21	43.15	44.47	43.95	44.12
Total Debt / EV	- -	- -	- -	- -	0.01	0.03	0.05	0.04	0.2	0.19	0.13	0.15	0.18	0.16	0.18
EV/Sales	1.15	1.32	2.07	1.89	1.88	1.52	1.36	1.34	1.65	1.75	2.39	2.05	1.93	2.26	2.08
EV/EBITDA	11.21	11.69	17.37	15.35	15.11	12.33	11.61	12.05	14.71	14.47	19.3	16.37	15.01	17.58	16.44
EV/EBIT	13.77	14.07	20.75	18.34	17.98	14.87	14.41	15.09	18.59	17.41	23.29	20.29	19	22.94	21.98
EV/Cash Flow to Firm	19.01	16.22	31.96	26.34	25.54	15.77	15.45	14.94	16.7	13.1	26.25	21.09	20.51	23	19.09
EV/Free Cash Flow to Firm	19.01	16.22	31.96	26.34	25.54	15.77	15.45	14.94	16.7	13.1	26.25	21.09	20.51	23	19.09
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	6.77	8.65	15.32	15.69	17.25	15.53	15.5	17.27	23.07	31.9	53.02	52.3	51.51	62.69	60.86
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)

MCP API Chat

	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	13.77	14.07	20.75	18.34	17.98	14.87	14.41	15.09	18.59	17.41	23.29	20.29	19	22.94	21.98
Enterprise Value	4,856	6,147	10,677	10,810	11,696	10,321	9,890	10,589	13,813	18,561	30,431	29,113	28,100	33,663	32,252
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	1.15	1.32	2.07	1.89	1.88	1.52	1.36	1.34	1.65	1.75	2.39	2.05	1.93	2.26	2.08
EV/EBITDA	11.21	11.69	17.37	15.35	15.11	12.33	11.61	12.05	14.71	14.47	19.3	16.37	15.01	17.58	16.44
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	4.39	4.58	6.63	5.66	5.21	3.96	3.37	3.18	3.1	3.91	5.54	4.45	3.73	4.12	3.52
Price/Book Value Average	3.89	4.65	5.1	4.85	5.33	4.35	2.85	2.98	3.25	3.36	4.39	4.11	3.8	4.11	3.85
Price/Book Value High	4.89	5.37	6.67	5.72	5.86	5.08	3.53	3.72	3.78	4.36	5.56	4.78	4.36	4.78	4.51
Price/Book Value Low	2.83	3.55	3.78	4.02	4.54	3.22	2.25	2.22	2.66	1.78	3.21	3.3	3.21	3.29	3.3
Price/Tangible Book Value	5.04	6.19	8.75	8.46	8.38	7.59	7.37	7.12	7.76	8.76	14.07	14	12.48	14.24	12.14
Price/Tangible Book Value Average	4.47	6.29	6.73	7.25	8.58	8.33	6.24	6.66	8.15	7.53	11.16	12.93	12.73	14.23	13.28
Price/Tangible Book Value High	5.62	7.27	8.81	8.56	9.44	9.74	7.71	8.33	9.48	9.78	14.12	15.03	14.57	16.51	15.54
Price/Tangible Book Value Low	3.26	4.8	4.99	6.01	7.3	6.16	4.91	4.97	6.66	3.98	8.14	10.36	10.73	11.37	11.38
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	1.34	1.58	1.62	1.92	1.67	1.16	1.25	1.72	1.53	1.95	1.91	1.96	2.26	2.24
EV/Sales High	1.28	1.55	2.08	1.91	2.11	1.94	1.42	1.56	1.95	1.93	2.4	2.18	2.2	2.57	2.55
EV/Sales Low	0.73	1.01	1.17	1.34	1.64	1.24	0.93	0.95	1.47	0.91	1.48	1.59	1.71	1.88	1.97
EV/EBITDA Average	9.91	11.88	13.31	13.15	15.46	13.5	9.89	11.29	15.32	12.69	15.7	15.3	15.26	17.57	17.71
EV/EBITDA High	12.56	13.76	17.5	15.53	17	15.74	12.13	14.03	17.36	15.96	19.37	17.41	17.11	19.96	20.22
EV/EBITDA Low	7.1	9	9.81	10.88	13.18	10.06	7.88	8.53	13.03	7.51	11.99	12.71	13.26	14.58	15.59
EV/EBIT Average	12.16	14.31	15.9	15.71	18.4	16.29	12.28	14.14	19.36	15.27	18.95	18.95	19.32	22.92	23.67
EV/EBIT High	15.42	16.56	20.9	18.55	20.23	18.98	15.06	17.57	21.94	19.21	23.37	21.58	21.66	26.04	27.03
EV/EBIT Low	8.72	10.83	11.71	13	15.69	12.13	9.78	10.69	16.47	9.04	14.46	15.75	16.78	19.02	20.84
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	4,290	6,249	8,183	9,260	11,969	11,303	8,426	9,926	14,385	16,276	24,764	27,198	28,568	33,635	34,730
Enterprise Value High	5,437	7,235	10,754	10,934	13,161	13,172	10,337	12,331	16,304	20,476	30,540	30,961	32,038	38,211	39,661
Enterprise Value Low	3,076	4,732	6,028	7,662	10,205	8,421	6,713	7,498	12,239	9,636	18,900	22,605	24,822	27,913	30,577

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	0.09	0.08	0.17	0.14	0.14	2.31	1.53	0.36	0.73	0.47	0.37
Book Value per Share	1.6	1.93	2.34	2.79	3.29	3.83	4.44	5.24	6.04	7.2	8.62	10.11	11.53	12.88	14.2
Tangible Book Value per Share	1.39	1.43	1.77	1.86	2.04	2	2.03	2.34	2.41	3.21	3.39	3.21	3.45	3.73	4.12

Tractor Supply Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)