Previous Close | $125.86 |
Intrinsic Value | $0.99 |
Upside potential | -99% |
Data is not available at this time.
The TJX Companies, Inc. operates as a leading off-price retailer in the apparel and home fashion sectors, leveraging a unique opportunistic buying model to offer branded merchandise at significant discounts. The company's core brands—T.J. Maxx, Marshalls, HomeGoods, and Sierra—cater to value-conscious consumers across North America and Europe, capitalizing on excess inventory from manufacturers and retailers. TJX's decentralized buying strategy allows it to adapt quickly to market trends, ensuring a constantly refreshed product assortment. Its off-price model provides a competitive edge in both economic downturns and expansions, as consumers prioritize value without sacrificing brand appeal. With a vast network of over 4,800 stores, TJX maintains strong relationships with suppliers, securing high-quality inventory at favorable terms. The company's ability to undercut traditional retail pricing while maintaining healthy margins underscores its resilient market position. TJX's expansion into e-commerce and international markets further diversifies its revenue streams, reinforcing its dominance in the off-price retail segment.
TJX reported revenue of $56.36 billion for FY 2025, with net income reaching $4.86 billion, reflecting a robust 8.6% net margin. Diluted EPS stood at $4.26, demonstrating consistent profitability. Operating cash flow was strong at $6.12 billion, highlighting efficient working capital management. The absence of reported capital expenditures suggests disciplined spending, though further context on reinvestment strategies would be needed for a complete assessment.
TJX's earnings power is evident in its ability to generate substantial operating cash flow relative to revenue, indicating effective cost control and inventory turnover. The company's capital efficiency is supported by its high inventory turnover and lean operating model, which minimizes fixed costs. However, the lack of disclosed capital expenditures limits a full evaluation of reinvestment efficiency.
TJX maintains a solid balance sheet with $5.34 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of $12.78 billion suggests moderate leverage, though the company's strong cash flow generation likely supports manageable debt service. The absence of capital expenditure data precludes a detailed analysis of free cash flow, but the healthy cash position indicates financial flexibility.
TJX has demonstrated consistent growth, driven by store expansion and same-store sales increases. The company's dividend policy, with a payout of $1.46 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for growth. The balance between reinvestment and shareholder returns aligns with TJX's stable cash flow profile and long-term growth strategy.
TJX's valuation reflects its position as a resilient retailer with a proven off-price model. Market expectations likely incorporate steady revenue growth and margin stability, given the company's ability to navigate economic cycles. The absence of capital expenditure data limits a detailed discounted cash flow analysis, but TJX's earnings multiple suggests investor confidence in its sustainable profitability.
TJX's strategic advantages include its flexible sourcing model, strong supplier relationships, and value-focused customer base. The outlook remains positive, supported by expansion opportunities in underpenetrated markets and potential e-commerce growth. The company's ability to adapt to changing consumer preferences and economic conditions positions it well for sustained success in the competitive retail landscape.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |