Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).
An analysis of the financial trajectory from February 2018 to January 2023 reveals a period of aggressive expansion in earnings followed by a contraction in the final fiscal year. All measured profitability metrics exhibited consistent year-over-year growth for five consecutive years, peaking in January 2022, before experiencing a decline in January 2023.
- EBITDA Growth and Peak Performance
- Earnings before interest, tax, depreciation and amortization grew from 163,370 thousand US$ in 2018 to a peak of 985,009 thousand US$ in 2022. The most significant acceleration occurred between January 2021 and January 2022, where EBITDA increased by approximately 79.6%. However, this momentum reversed in January 2023, with EBITDA falling to 697,602 thousand US$, representing a 29.2% decrease from the previous year's peak.
- Operational Profitability and Depreciation Trends
- The variance between EBITDA and EBIT indicates the impact of depreciation and amortization. This gap remained relatively stable over the analyzed period, fluctuating between 70,135 thousand US$ in 2018 and 108,588 thousand US$ in 2023. The stability of this variance suggests that capital expenditure and asset depreciation have scaled at a much slower rate than the overall growth in operational earnings.
- Earnings Before Tax (EBT) and Interest Impact
- EBT followed a similar upward trajectory as EBITDA until 2022, reaching 822,104 thousand US$. A notable shift is observed in January 2023, where EBT declined sharply to 437,284 thousand US$. The gap between EBIT (589,014 thousand US$) and EBT (437,284 thousand US$) in 2023 widened significantly to 151,730 thousand US$, indicating a substantial increase in interest expenses or non-operating losses compared to previous years.
- Net Income Volatility and Tax Anomalies
- Net income showed the most dramatic relative increase, rising from a marginal 2,180 thousand US$ in 2018 to 688,546 thousand US$ in 2022. In the final period ending January 2023, a divergence is noted where net income (528,642 thousand US$) exceeded EBT (437,284 thousand US$). This suggests the realization of a significant tax benefit or a one-time non-operating gain that partially offset the decline in operational earnings.
AI Ask an analyst for more
Enterprise Value to EBITDA Ratio, Current
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 7,094,484) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 697,602) |
| Valuation Ratio | |
| EV/EBITDA | 10.17 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| Amazon.com Inc. | 16.07 |
| Home Depot Inc. | 13.76 |
| Lowe’s Cos. Inc. | 11.58 |
| TJX Cos. Inc. | 16.41 |
| EV/EBITDA, Sector | |
| Consumer Discretionary Distribution & Retail | 24.54 |
| EV/EBITDA, Industry | |
| Consumer Discretionary | 25.59 |
Based on: 10-K (reporting date: 2023-01-28).
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
| Jan 28, 2023 | Jan 29, 2022 | Jan 30, 2021 | Feb 1, 2020 | Feb 2, 2019 | Feb 3, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Enterprise value (EV)1 | 7,068,341) | 7,899,389) | 13,601,921) | 3,549,916) | 3,033,712) | 2,906,594) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 697,602) | 985,009) | 547,101) | 458,430) | 331,407) | 163,370) | |
| Valuation Ratio | |||||||
| EV/EBITDA3 | 10.13 | 8.02 | 24.86 | 7.74 | 9.15 | 17.79 | |
| 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: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).
3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 7,068,341 ÷ 697,602 = 10.13
4 Click competitor name to see calculations.
The financial data for the period between February 3, 2018, and January 28, 2023, reveals significant volatility in the enterprise value to EBITDA ratio, characterized by a period of valuation compression followed by a sharp outlier spike and subsequent normalization.
- Enterprise Value (EV) Dynamics
- Enterprise value remained relatively stable between 2018 and 2020, moving from approximately 2.9 billion to 3.5 billion. A substantial increase occurred by January 30, 2021, where EV peaked at 13.6 billion, representing a nearly fourfold increase from the previous year. This was followed by a steady decline over the next two fiscal years, ending at 7.1 billion by January 28, 2023.
- EBITDA Growth and Performance
- EBITDA demonstrated a consistent upward trajectory from 2018 through 2022. Starting at 163 million in 2018, earnings grew steadily to 547 million by 2021 and reached a peak of 985 million in 2022. A contraction was observed in the final year of the period, with EBITDA decreasing to 698 million by January 2023.
- EV/EBITDA Ratio Interpretation
- The EV/EBITDA ratio experienced three distinct phases. First, a phase of valuation compression was observed from 2018 to 2020, where the ratio fell from 17.79 to 7.74 as EBITDA growth outpaced the growth of enterprise value. Second, a severe decoupling occurred in 2021, with the ratio spiking to 24.86, driven by the disproportionate surge in enterprise value relative to operational earnings. Third, a normalization phase followed in 2022 and 2023, where the ratio corrected sharply to 8.02 and then slightly adjusted to 10.13, reflecting a closer alignment between market valuation and earnings capacity.
AI Ask an analyst for more