CarMax Inc

MEX : KMX
USA·Consumer Cyclical·Vehicles & Parts·Ordinary Shares
MX$1,018.00
+0.00 (+0.00%)Oct 15 close
Market Cap
MX$144.35B
Enterprise Value
MX$464.61B
P/E (TTM)
24.40
P/B
1.12
Net Cash / (Debt)
—
52-Week Range
MX$705 — MX$1,030
5-Year Range
MX$705 — MX$3,120
Avg Volume (3M)
533

CarMax operates a chain of ~260 used-car dealerships across the US, making it the country's largest used-vehicle retailer. The core business is buying and reselling used cars at no-haggle prices to individual consumers. Revenue comes from three main sources: retail used-car sales (~80% of revenue), wholesale vehicle auctions where it sells cars to dealers (~17%), and a smaller slice from extended warranties and repair services. CarMax also runs its own auto financing arm (CarMax Auto Finance), which earns interest income by originating loans to retail customers. Customers are everyday car buyers; dealers are the buyers at its wholesale auctions.

Employees27,796IPOMay 21, 2014SIC5521HQ12800 Tuckahoe Creek Parkway, Richmond, VA, USA, 23238
to

Financials (MXN)

Profitability

Metric
Current
Margins
Gross Margin
10.5%
Operating Margin
2.2%
EBITDA Margin
3.3%
Net Margin
1.0%
OCF Margin
5.1%
FCF Margin
3.7%
Returns on Capital
ROE
4.8%
ROA
1.1%
ROIC
1.7%
ROCE
2.4%
ROC (Greenblatt)
7.8%
3Y ROIIC
577.3%
Consistency
Years Profitable / 10Y
10

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
24.40
Forward P/E
19.59
P/E ex-NRI
18.74
Shiller P/E (CAPE)
10.20
Cash Flow Multiples
P/FCF
6.35
P/OCF
4.53
P/Owner Earnings
—
FCF Yield
16.21%
Enterprise Value Multiples
EV / EBIT
42.41
EV / Forward EBIT
36.71
EV / EBITDA
25.32
EV / Forward EBITDA
31.26
EV / Revenue
0.83
EV / Forward Revenue
0.98
Asset / Sales
P/S
0.24
P/B
1.12
P/Tangible Book
1.12
Growth-Adjusted
PEG
—

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
0.00%
Forward Dividend Yield
0.00%
3Y Dividend Growth
0.0%
Payout Ratio
0.00
5Y Yield on Cost
0.00%
Buybacks & Dilution
3Y Buyback Ratio
3.60%
Combined
Shareholder Yield
17.77%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
2.87
Gross Debt / EBITDA
18.75
Cash / Debt
0.04
Equity / Assets
0.24
Coverage
Interest Coverage
5.34
Short-Term Liquidity
Current Ratio
2.33
Quick Ratio
0.57
Cash Ratio
0.35
Composite Scores
Piotroski F-Score
6
Altman Z-Score
1.79

5-Step DuPont Analysis

ROE %
4.57%
Net Margin %
0.98%
Operating Margin %
2.17%
Operating Income
MX$11.31B
÷
Revenue
MX$520.75B
×
Tax Burden
0.6423
Net Income
MX$5.13B
÷
Pretax Income
MX$7.98B
×
Interest Burden
0.7055
Pretax Income
MX$7.98B
÷
Operating Income
MX$11.31B
×
Asset Turnover
1.09
Revenue
MX$520.75B
÷
Average Total Assets
MX$477.59B
Begin Total Assets
MX$511.18B
End Total Assets
MX$443.99B
×
Equity Multiplier
4.26
Avg Total Assets
MX$477.59B
÷
Avg Stockholders Equity
MX$112.21B
Begin Equity
MX$117.05B
End Equity
MX$107.38B