CARMAX, INC.

KMX
Delayed Quote. Delayed  - 05/18 04:04:17 pm
89.8USD -7.87%
Valuation
Fiscal Period: February 2022 2023
Capitalization1 17 67614 383
Enterprise Value (EV)1 21 40618 652
P/E ratio 15,7x15,4x
Yield --
Capitalization / Revenue 0,55x0,43x
EV / Revenue 0,67x0,56x
EV / EBITDA 12,1x11,7x
Price to Book 3,36x2,93x
Nbr of stocks (in thousands) 161 680160 172
Reference price (USD) 10989,8
Announcement Date 04/12/2022-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: February 2022 2023
Net sales1 31 90033 259
EBITDA1 1 7641 590
Operating profit (EBIT)1 1 5521 308
Operating Margin 4,86%3,93%
Pre-Tax Profit (EBT)1 1 4921 199
Net income1 1 151941
Net margin 3,61%2,83%
EPS2 6,975,82
Dividend per Share2 --
Announcement Date 04/12/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: February 2022 2023
Net Debt1 3 7294 269
Net Cash position1 --
Leverage (Debt / EBITDA) 2,11x2,68x
Free Cash Flow1 -916900
ROE (Net Profit / Equities) 24,0%16,1%
Shareholders' equity1 4 8005 841
ROA (Net Profit / Asset) 4,81%3,60%
Assets1 23 94026 156
Book Value Per Share2 32,530,6
Cash Flow per Share2 -3,748,28
Capex1 309504
Capex / Sales 0,97%1,52%
Announcement Date 04/12/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Financial Ratios
Size 2023e 2024e
Capitalization 14 383 M $ -
Enterprise Value (EV) 18 652 M $ 19 219 M $
Valuation 2023e 2024e
P/E ratio (Price / EPS) 15,4x 14,4x
Capitalization / Revenue 0,43x 0,43x
EV / Revenue 0,56x 0,55x
EV / EBITDA 11,7x 11,3x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,93x 2,66x
Profitability 2023e 2024e
Operating Margin (EBIT / Sales) 3,93% 4,06%
Operating Leverage (Delta EBIT / Delta Sales) - 3,41x
Net Margin (Net Profit / Revenue) 2,83% 2,85%
ROA (Net Profit / Asset) 3,60% 3,39%
ROE (Net Profit / Equities) 16,1% 15,2%
Rate of Dividend - -
Balance Sheet Analysis 2023e 2024e
CAPEX / Sales   1,52% 1,30%
Cash Flow / CA 3,99% 4,42%
Capital Intensity (Assets / Revenue) 0,79x 0,84x
Financial Leverage (Net Debt / EBITDA) 2,68x 2,92x
Price Earning Ratio
Change in Enterprise Value/EBITDA
EPS & Dividend