Stock Analysis on Net

Dollar General Corp. (NYSE:DG)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Dollar General Corp., adjusted financial ratios

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Activity Ratio
Total Asset Turnover
Reported 1.26 1.30 1.30 1.30 1.22 1.94
Adjusted 1.22 1.27 1.29 1.30 1.21 1.19
Liquidity Ratio
Current Ratio
Reported 1.19 1.29 1.05 1.21 1.14 1.55
Adjusted 1.32 1.43 1.10 1.23 1.16 1.58
Solvency Ratios
Debt to Equity
Reported 1.04 1.26 0.67 0.62 0.43 0.45
Adjusted 2.07 2.38 1.93 1.82 1.56 1.56
Debt to Capital
Reported 0.51 0.56 0.40 0.38 0.30 0.31
Adjusted 0.67 0.70 0.66 0.64 0.61 0.61
Financial Leverage
Reported 4.56 5.25 4.20 3.88 3.41 2.06
Adjusted 3.62 4.03 3.61 3.47 3.06 3.02
Profitability Ratios
Net Profit Margin
Reported 4.29% 6.38% 7.01% 7.87% 6.17% 6.20%
Adjusted 4.64% 8.38% 7.88% 7.99% 6.40% 6.51%
Return on Equity (ROE)
Reported 24.61% 43.60% 38.31% 39.86% 25.55% 24.77%
Adjusted 20.52% 42.75% 36.50% 36.01% 23.72% 23.39%
Return on Assets (ROA)
Reported 5.39% 8.31% 9.11% 10.27% 7.50% 12.04%
Adjusted 5.67% 10.60% 10.12% 10.38% 7.74% 7.75%

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Dollar General Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Dollar General Corp. adjusted current ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Dollar General Corp. adjusted debt-to-equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Dollar General Corp. adjusted debt-to-capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Dollar General Corp. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Dollar General Corp. adjusted net profit margin ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Dollar General Corp. adjusted ROE improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Dollar General Corp. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Dollar General Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Net sales 38,691,609 37,844,863 34,220,449 33,746,839 27,753,973 25,625,043
Total assets 30,795,591 29,083,367 26,327,371 25,862,624 22,825,084 13,204,038
Activity Ratio
Total asset turnover1 1.26 1.30 1.30 1.30 1.22 1.94
Adjusted
Selected Financial Data (US$ in thousands)
Net sales 38,691,609 37,844,863 34,220,449 33,746,839 27,753,973 25,625,043
Adjusted total assets2 31,670,691 29,896,967 26,623,671 25,978,524 22,935,784 21,533,744
Activity Ratio
Adjusted total asset turnover3 1.22 1.27 1.29 1.30 1.21 1.19

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
Total asset turnover = Net sales ÷ Total assets
= 38,691,609 ÷ 30,795,591 = 1.26

2 Adjusted total assets. See details »

3 2024 Calculation
Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 38,691,609 ÷ 31,670,691 = 1.22

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Dollar General Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Current Ratio

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 8,010,724 7,581,009 6,303,843 6,914,219 5,177,868 4,663,020
Current liabilities 6,725,701 5,887,768 5,979,357 5,710,783 4,543,560 3,015,857
Liquidity Ratio
Current ratio1 1.19 1.29 1.05 1.21 1.14 1.55
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 8,885,824 8,394,609 6,600,143 7,030,119 5,288,568 4,766,720
Current liabilities 6,725,701 5,887,768 5,979,357 5,710,783 4,543,560 3,015,857
Liquidity Ratio
Adjusted current ratio3 1.32 1.43 1.10 1.23 1.16 1.58

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= 8,010,724 ÷ 6,725,701 = 1.19

2 Adjusted current assets. See details »

3 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 8,885,824 ÷ 6,725,701 = 1.32

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Dollar General Corp. adjusted current ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 7,000,184 7,009,399 4,172,068 4,130,975 2,911,993 2,864,690
Shareholders’ equity 6,749,119 5,541,772 6,261,986 6,661,238 6,702,500 6,417,393
Solvency Ratio
Debt to equity1 1.04 1.26 0.67 0.62 0.43 0.45
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 18,090,766 17,661,099 14,246,336 13,590,442 11,696,481 11,090,696
Adjusted shareholders’ equity3 8,758,003 7,416,278 7,383,540 7,487,687 7,488,427 7,130,780
Solvency Ratio
Adjusted debt to equity4 2.07 2.38 1.93 1.82 1.56 1.56

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 7,000,184 ÷ 6,749,119 = 1.04

2 Adjusted total debt. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted shareholders’ equity
= 18,090,766 ÷ 8,758,003 = 2.07

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Dollar General Corp. adjusted debt-to-equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Adjusted Debt to Capital

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 7,000,184 7,009,399 4,172,068 4,130,975 2,911,993 2,864,690
Total capital 13,749,303 12,551,171 10,434,054 10,792,213 9,614,493 9,282,083
Solvency Ratio
Debt to capital1 0.51 0.56 0.40 0.38 0.30 0.31
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 18,090,766 17,661,099 14,246,336 13,590,442 11,696,481 11,090,696
Adjusted total capital3 26,848,769 25,077,377 21,629,876 21,078,129 19,184,908 18,221,476
Solvency Ratio
Adjusted debt to capital4 0.67 0.70 0.66 0.64 0.61 0.61

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 7,000,184 ÷ 13,749,303 = 0.51

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 18,090,766 ÷ 26,848,769 = 0.67

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Dollar General Corp. adjusted debt-to-capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 30,795,591 29,083,367 26,327,371 25,862,624 22,825,084 13,204,038
Shareholders’ equity 6,749,119 5,541,772 6,261,986 6,661,238 6,702,500 6,417,393
Solvency Ratio
Financial leverage1 4.56 5.25 4.20 3.88 3.41 2.06
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 31,670,691 29,896,967 26,623,671 25,978,524 22,935,784 21,533,744
Adjusted shareholders’ equity3 8,758,003 7,416,278 7,383,540 7,487,687 7,488,427 7,130,780
Solvency Ratio
Adjusted financial leverage4 3.62 4.03 3.61 3.47 3.06 3.02

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 30,795,591 ÷ 6,749,119 = 4.56

2 Adjusted total assets. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 31,670,691 ÷ 8,758,003 = 3.62

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Dollar General Corp. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Adjusted Net Profit Margin

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,661,274 2,415,989 2,399,232 2,655,050 1,712,555 1,589,472
Net sales 38,691,609 37,844,863 34,220,449 33,746,839 27,753,973 25,625,043
Profitability Ratio
Net profit margin1 4.29% 6.38% 7.01% 7.87% 6.17% 6.20%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,797,069 3,170,556 2,694,962 2,696,216 1,775,935 1,667,979
Net sales 38,691,609 37,844,863 34,220,449 33,746,839 27,753,973 25,625,043
Profitability Ratio
Adjusted net profit margin3 4.64% 8.38% 7.88% 7.99% 6.40% 6.51%

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
Net profit margin = 100 × Net income ÷ Net sales
= 100 × 1,661,274 ÷ 38,691,609 = 4.29%

2 Adjusted net income. See details »

3 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Net sales
= 100 × 1,797,069 ÷ 38,691,609 = 4.64%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Dollar General Corp. adjusted net profit margin ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,661,274 2,415,989 2,399,232 2,655,050 1,712,555 1,589,472
Shareholders’ equity 6,749,119 5,541,772 6,261,986 6,661,238 6,702,500 6,417,393
Profitability Ratio
ROE1 24.61% 43.60% 38.31% 39.86% 25.55% 24.77%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,797,069 3,170,556 2,694,962 2,696,216 1,775,935 1,667,979
Adjusted shareholders’ equity3 8,758,003 7,416,278 7,383,540 7,487,687 7,488,427 7,130,780
Profitability Ratio
Adjusted ROE4 20.52% 42.75% 36.50% 36.01% 23.72% 23.39%

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 1,661,274 ÷ 6,749,119 = 24.61%

2 Adjusted net income. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted shareholders’ equity
= 100 × 1,797,069 ÷ 8,758,003 = 20.52%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Dollar General Corp. adjusted ROE improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,661,274 2,415,989 2,399,232 2,655,050 1,712,555 1,589,472
Total assets 30,795,591 29,083,367 26,327,371 25,862,624 22,825,084 13,204,038
Profitability Ratio
ROA1 5.39% 8.31% 9.11% 10.27% 7.50% 12.04%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,797,069 3,170,556 2,694,962 2,696,216 1,775,935 1,667,979
Adjusted total assets3 31,670,691 29,896,967 26,623,671 25,978,524 22,935,784 21,533,744
Profitability Ratio
Adjusted ROA4 5.67% 10.60% 10.12% 10.38% 7.74% 7.75%

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 2024 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 1,661,274 ÷ 30,795,591 = 5.39%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 1,797,069 ÷ 31,670,691 = 5.67%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Dollar General Corp. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.