TSCO Dividend: Tractor Supply Co Yield Insights

Breakdown	TTM	12/28/2024	12/30/2023	12/31/2022	12/25/2021	12/26/2020
Revenue	15,399	14,883	14,555	14,204	12,731	10,620
Revenue Growth (YoY)	4%	2%	2%	12%	20%	27%
Cost of Revenue	9,784	9,486	9,327	9,232	8,253	6,858
Gross Profit	5,614	5,396	5,228	4,972	4,477	3,761
Selling, General & Admin	3,639	3,481	3,356	3,194	2,900	2,478
Research & Development	--	--	--	--	--	--
Operating Expenses	4,126	3,929	3,749	3,537	3,170	2,695
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	1,418	1,412	1,432	1,404	1,280	968
Income Tax Expense	313	311	325	315	282	219
Net Income	1,105	1,101	1,107	1,088	997	748
Net Income Growth	-1%	-1%	2%	9%	33%	33%
Shares Outstanding (Diluted)	532.14	539.65	548.73	560.74	579.12	587.18
Shares Change (YoY)	-1%	-2%	-2%	-3%	-1%	-3%
EPS (Diluted)	2.07	2.04	2.02	1.94	1.72	1.28
EPS Growth	0%	1%	4%	13%	34%	38%
Free Cash Flow	952	636	580	583	510	1,100
Free Cash Flow Per Share	1.78	1.17	1.05	1.03	0.88	1.87
Gross Margin	36.45%	36.25%	35.91%	35%	35.16%	35.41%
Operating Margin	9.66%	9.85%	10.15%	10.09%	10.25%	10.02%
Profit Margin	7.17%	7.39%	7.6%	7.65%	7.83%	7.04%
Free Cash Flow Margin	6.18%	4.27%	3.98%	4.1%	4%	10.35%
EBITDA	1,974	1,914	1,871	1,777	1,576	1,282
EBITDA Margin	12.81%	12.86%	12.85%	12.51%	12.37%	12.07%
D&A For EBITDA	486	447	393	343	270	217
EBIT	1,488	1,467	1,478	1,434	1,306	1,065
EBIT Margin	9.66%	9.85%	10.15%	10.09%	10.25%	10.02%
Effective Tax Rate	22.07%	22.02%	22.69%	22.43%	22.03%	22.62%

Follow-Up Questions











