AI Tokens
Stock Analysis on Net

AutoZone Inc. (NYSE:AZO)

This company has been moved to the archive! The financial data has not been updated since December 18, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

AutoZone Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Net income 2,528,426 2,429,604 2,170,314 1,732,972 1,617,221 1,337,536
Add: Income tax expense 639,188 649,487 578,876 483,542 414,112 298,793
Earnings before tax (EBT) 3,167,614 3,079,091 2,749,190 2,216,514 2,031,333 1,636,329
Add: Interest expense, less capitalized interest 318,426 197,686 200,754 206,854 192,200 180,163
Earnings before interest and tax (EBIT) 3,486,040 3,276,777 2,949,944 2,423,368 2,223,533 1,816,492
Add: Depreciation and amortization of property and equipment 497,577 442,223 407,683 397,466 369,957 345,084
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,983,617 3,719,000 3,357,627 2,820,834 2,593,490 2,161,576

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).


The financial trajectory exhibits consistent growth across all key earnings metrics from August 2018 through August 2023. A steady upward trend is evident in Net income, Earnings before tax (EBT), Earnings before interest and tax (EBIT), and Earnings before interest, tax, depreciation and amortization (EBITDA), indicating a sustained increase in operational profitability over the six-year period.

EBITDA Growth and Operational Performance
Earnings before interest, tax, depreciation and amortization (EBITDA) increased from 2,161,576 thousand US$ in 2018 to 3,983,617 thousand US$ in 2023. This represents a cumulative growth of approximately 84%. The progression was consistently positive each year, with the most significant absolute increase occurring between 2020 and 2021, where EBITDA rose by 536,793 thousand US$.
Comparative Earnings Analysis
The relationship between EBIT and EBITDA remains stable, suggesting that depreciation and amortization expenses have scaled proportionally with operational growth. EBIT grew from 1,816,492 thousand US$ in 2018 to 3,486,040 thousand US$ in 2023. Furthermore, the narrow and consistent gap between EBIT and Earnings before tax (EBT) indicates a controlled and stable interest expense environment throughout the analyzed timeframe.
Net Income Conversion and Scalability
Net income grew from 1,337,536 thousand US$ in 2018 to 2,528,426 thousand US$ in 2023, resulting in an overall increase of approximately 89%. The growth rate of net income slightly exceeded that of EBITDA over the total period, which may suggest improvements in tax efficiency or a reduction in the relative impact of non-operating expenses. The consistent rise across all four tiers of profitability confirms a robust capacity to translate operational gains into bottom-line results.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

AutoZone Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 54,277,015
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,983,617
Valuation Ratio
EV/EBITDA 13.63
Benchmarks
EV/EBITDA, Competitors1
Amazon.com Inc. 16.82
Home Depot Inc. 16.05
Lowe’s Cos. Inc. 13.32
TJX Cos. Inc. 17.30
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 26.11
EV/EBITDA, Industry
Consumer Discretionary 26.26

Based on: 10-K (reporting date: 2023-08-26).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

AutoZone Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Aug 26, 2023 Aug 27, 2022 Aug 28, 2021 Aug 29, 2020 Aug 31, 2019 Aug 25, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 50,372,161 51,816,412 42,513,078 30,608,029 32,538,131 23,495,797
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,983,617 3,719,000 3,357,627 2,820,834 2,593,490 2,161,576
Valuation Ratio
EV/EBITDA3 12.64 13.93 12.66 10.85 12.55 10.87
Benchmarks
EV/EBITDA, Competitors4
Amazon.com Inc. 19.88 28.04 21.27 — — —
Home Depot Inc. 12.29 14.08 16.53 — — —
Lowe’s Cos. Inc. 11.98 12.43 14.41 — — —
TJX Cos. Inc. 15.36 13.00 65.35 — — —
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 17.44 20.13 20.16 — — —
EV/EBITDA, Industry
Consumer Discretionary 18.33 20.01 21.51 — — —

Based on: 10-K (reporting date: 2023-08-26), 10-K (reporting date: 2022-08-27), 10-K (reporting date: 2021-08-28), 10-K (reporting date: 2020-08-29), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-25).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 50,372,161 ÷ 3,983,617 = 12.64

4 Click competitor name to see calculations.


The financial trajectory from 2018 to 2023 is characterized by a substantial increase in both enterprise value and operational earnings, although the valuation multiple experienced periodic volatility.

Enterprise Value Trends
Enterprise value demonstrated significant growth over the six-year period, increasing from approximately 23.5 billion USD in 2018 to 50.4 billion USD in 2023. A period of accelerated growth is observed between 2020 and 2022, where the value peaked at 51.8 billion USD before undergoing a slight correction in the final year.
EBITDA Performance
Earnings before interest, tax, depreciation, and amortization exhibited a consistent and linear upward trend. EBITDA rose steadily from 2.16 billion USD in 2018 to 3.98 billion USD in 2023, indicating sustained growth in core operational profitability without the volatility seen in the overall enterprise valuation.
EV/EBITDA Ratio Dynamics
The EV/EBITDA multiple fluctuated between a low of 10.85 in 2020 and a high of 13.93 in 2022. The expansion of the ratio from 2020 to 2022 suggests a period where the market attributed a higher premium to the company relative to its earnings. The reduction to 12.64 in 2023 reflects a normalization of the multiple as EBITDA growth continued to keep pace with the enterprise value.

The data indicates that while operational performance remained steadily positive, the market valuation of the enterprise was subject to greater variance, leading to the observed fluctuations in the EV/EBITDA ratio.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?