Stock AZOI34 AUTOZONE, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials AutoZone, Inc. Sao Paulo

Equities

AZOI34

BRAZOIBDR000

Auto Vehicles, Parts & Service Retailers

Market Closed - Sao Paulo
Other stock markets
 20:30:04 04/07/2024 BST 		5-day change 1st Jan Change
70.47 BRL -2.92% Intraday chart for AutoZone, Inc. -4.42% +24.35%
07-01 Evercore Lowers AutoZone's Price Target to $3,275 From $3,278 MT
06-26 Guggenheim Adjusts AutoZone's Price Target to $3,225 From $3,150 MT

Valuation

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,171 27,985 34,232 42,152 44,544 48,599 - -
Enterprise Value (EV) 1 31,201 31,747 38,331 48,010 51,935 56,946 56,973 55,872
P/E ratio 16.8 x 16.7 x 16.7 x 18.5 x 18.5 x 18.8 x 17.3 x 15.5 x
Yield - - - - - - - -
Capitalization / Revenue 2.21 x 2.22 x 2.34 x 2.59 x 2.55 x 2.63 x 2.53 x 2.39 x
EV / Revenue 2.63 x 2.51 x 2.62 x 2.95 x 2.98 x 3.08 x 2.96 x 2.75 x
EV / EBITDA 12.1 x 11.3 x 11.4 x 12.9 x 13.1 x 13 x 12.5 x 11.6 x
EV / FCF 19.1 x 14 x 13.2 x 18.9 x 24.2 x 26.5 x 20.9 x 19 x
FCF Yield 5.23% 7.13% 7.56% 5.29% 4.13% 3.78% 4.78% 5.25%
Price to Book -15 x -31.9 x -18.7 x -11.7 x -10.1 x -11.1 x -11.6 x -11.5 x
Nbr of stocks (in thousands) 24,529 23,359 21,545 19,488 18,156 17,083 - -
Reference price 2 1,067 1,198 1,589 2,163 2,453 2,845 2,845 2,845
Announcement Date 24/09/19 22/09/20 21/09/21 19/09/22 19/09/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,864 12,632 14,630 16,252 17,457 18,513 19,242 20,306
EBITDA 1 2,586 2,815 3,352 3,713 3,972 4,393 4,548 4,798
EBIT 1 2,216 2,418 2,945 3,271 3,474 3,845 3,963 4,180
Operating Margin 18.68% 19.14% 20.13% 20.12% 19.9% 20.77% 20.6% 20.58%
Earnings before Tax (EBT) 1 2,031 2,217 2,749 3,079 3,168 3,397 3,517 3,706
Net income 1 1,617 1,733 2,170 2,430 2,528 2,692 2,759 2,894
Net margin 13.63% 13.72% 14.84% 14.95% 14.48% 14.54% 14.34% 14.25%
EPS 2 63.43 71.93 95.19 117.2 132.4 151.4 164.8 183.0
Free Cash Flow 1 1,632 2,262 2,897 2,539 2,144 2,152 2,721 2,935
FCF margin 13.76% 17.91% 19.8% 15.62% 12.28% 11.63% 14.14% 14.45%
FCF Conversion (EBITDA) 63.12% 80.36% 86.41% 68.38% 53.99% 49% 59.84% 61.18%
FCF Conversion (Net income) 100.94% 130.55% 133.47% 104.49% 84.8% 79.95% 98.65% 101.4%
Dividend per Share 2 - - - - - - - -
Announcement Date 24/09/19 22/09/20 21/09/21 19/09/22 19/09/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: August 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 3,370 3,865 5,348 3,985 3,691 4,091 5,691 4,190 3,859 4,235 6,235 4,397 4,074 4,485 6,366
EBITDA 1 726.5 887.8 1,245 832.3 783.7 974.6 1,381 968.8 868.2 1,029 1,525 1,020 915 1,088 1,532
EBIT 1 626.8 785.7 1,104 723 670 858.5 1,222 848.6 743.2 900.2 1,344 892.2 781.6 948.7 1,344
Operating Margin 18.6% 20.33% 20.64% 18.14% 18.15% 20.99% 21.48% 20.25% 19.26% 21.25% 21.55% 20.29% 19.18% 21.15% 21.11%
Earnings before Tax (EBT) 1 584.3 743.8 1,040 665.3 604.4 784.2 1,114 757.2 640.6 795.8 1,199 789.8 675.8 843.3 1,211
Net income 1 471.8 592.6 810 539.3 476.5 647.7 864.8 593.5 515 651.7 939.1 619.9 534.9 666.6 941.2
Net margin 14% 15.33% 15.15% 13.53% 12.91% 15.83% 15.2% 14.16% 13.35% 15.39% 15.06% 14.1% 13.13% 14.86% 14.78%
EPS 2 22.30 29.03 40.51 27.45 24.64 34.12 46.46 32.55 28.89 36.69 54.02 36.16 31.50 39.85 57.82
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 01/03/22 24/05/22 19/09/22 06/12/22 28/02/23 09/06/23 19/09/23 05/12/23 27/02/24 21/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 5,030 3,763 4,098 5,858 7,391 8,347 8,374 7,273
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.945 x 1.337 x 1.223 x 1.578 x 1.861 x 1.9 x 1.841 x 1.516 x
Free Cash Flow 1 1,632 2,262 2,897 2,539 2,144 2,152 2,721 2,935
ROE (net income / shareholders' equity) - - - - - - - -
ROA (Net income/ Total Assets) 16.3% 14.3% 15% 16.3% 16.2% 16.1% 15.5% 15.8%
Assets 1 9,896 12,160 14,469 14,896 15,630 16,742 17,766 18,355
Book Value Per Share 2 -71.30 -37.60 -85.00 -185.0 -244.0 -257.0 -246.0 -247.0
Cash Flow per Share 2 83.50 113.0 154.0 155.0 154.0 187.0 209.0 242.0
Capex 1 496 458 622 672 797 1,073 1,015 1,058
Capex / Sales 4.18% 3.62% 4.25% 4.14% 4.56% 5.8% 5.28% 5.21%
Announcement Date 24/09/19 22/09/20 21/09/21 19/09/22 19/09/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for AutoZone, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
28
Last Close Price
2,845 USD
Average target price
3,195 USD
Spread / Average Target
+12.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Automotive Parts & Accessories Retailers

1st Jan change Capi.
O'REILLY AUTOMOTIVE, INC Stock O'Reilly Automotive, Inc
+7.42% 60.1B
ADVANCE AUTO PARTS, INC. Stock Advance Auto Parts, Inc.
-1.92% 3.57B
AUTOBACS SEVEN CO., LTD. Stock Autobacs Seven Co., Ltd.
-0.58% 747M
MEKO AB Stock Meko AB
+9.32% 638M
SUNDARAM-CLAYTON LIMITED Stock Sundaram-Clayton Limited
+15.58% 406M
WUHU FORESIGHT TECHNOLOGY CO.,LTD. Stock WuHu Foresight Technology Co.,Ltd.
-16.99% 400M
CARPARTS.COM, INC. Stock CarParts.com, Inc.
-68.70% 56.07M
Automotive Parts & Accessories Retailers
  1. Stock Market
  2. Equities
  3. AZO Stock
  4. AZOI34 Stock
  5. Financials AutoZone, Inc.