investorscraft@gmail.com

Intrinsic ValueThe TJX Companies, Inc. (0LCE.L)

Previous Close£149.07
Intrinsic Value
Upside potential
Previous Close
£149.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The TJX Companies, Inc. is a leading off-price apparel and home fashions retailer, operating globally under well-known banners such as T.J. Maxx, Marshalls, HomeGoods, and T.K. Maxx. The company's core revenue model revolves around purchasing excess inventory from manufacturers and retailers at significant discounts, then reselling these high-quality branded goods at prices 20-60% below traditional retail. This opportunistic buying strategy allows TJX to offer a constantly rotating assortment of merchandise, driving frequent customer visits and high inventory turnover. TJX operates in the highly competitive retail sector but differentiates itself through its off-price positioning, which appeals to value-conscious consumers across income levels. The company has a strong market presence in North America and Europe, with a growing footprint in Australia, leveraging its scalable store model and e-commerce platforms to expand its reach. TJX's ability to adapt to shifting consumer preferences and maintain strong vendor relationships has solidified its position as the largest off-price retailer in the world.

Revenue Profitability And Efficiency

TJX reported robust revenue of $56.36 billion for the period, demonstrating its ability to maintain strong sales despite retail sector headwinds. The company's net income stood at $4.86 billion, reflecting healthy margins in the off-price retail segment. Operating cash flow of $6.12 billion indicates efficient inventory management and working capital optimization, key strengths in TJX's business model that allow for consistent profitability even in challenging economic environments.

Earnings Power And Capital Efficiency

With diluted EPS of $4.26, TJX demonstrates solid earnings power, supported by its high-volume, low-margin business model that benefits from economies of scale. The company's capital efficiency is evident in its ability to generate substantial cash flows from operations without significant capital expenditures, allowing for reinvestment in growth initiatives and shareholder returns while maintaining financial flexibility.

Balance Sheet And Financial Health

TJX maintains a strong balance sheet with $5.34 billion in cash and equivalents, providing ample liquidity. While total debt stands at $12.78 billion, the company's consistent cash flow generation and market position suggest manageable leverage. The financial structure appears well-positioned to support ongoing operations and strategic initiatives while weathering potential economic downturns.

Growth Trends And Dividend Policy

TJX has demonstrated consistent growth through store expansion and comparable sales increases, supported by its value proposition in various economic conditions. The company maintains a shareholder-friendly approach with a dividend of $1.55 per share, reflecting its commitment to returning capital while preserving flexibility for reinvestment in the business. TJX's growth strategy focuses on both domestic market penetration and international expansion opportunities.

Valuation And Market Expectations

With a market capitalization of approximately $140.8 billion and a beta of 0.937, TJX is valued as a relatively stable player in the cyclical retail sector. The valuation reflects market confidence in TJX's ability to maintain its competitive position and generate consistent returns, even as consumer spending patterns evolve and e-commerce competition intensifies.

Strategic Advantages And Outlook

TJX's key strategic advantages include its flexible sourcing model, strong vendor relationships, and ability to quickly adapt merchandise to changing trends. The company is well-positioned to benefit from consumers' ongoing focus on value, particularly in uncertain economic environments. Looking ahead, TJX's expansion plans and omnichannel initiatives should support continued growth, though the company faces challenges from inflationary pressures and potential supply chain disruptions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount