Container Store (The) TCSGQ

0.14 (0.06) (30.00%) as of 28 Jan
Market cap
$9.2M
P/E
0.0×
Feb '16 Mar '16 Mar '17 Mar '18 Mar '19 Mar '20 Mar '21 Mar '22 Mar '23 Mar '24
P/E ratio
33.53 19.21 13.65 13.81 19.83 7.71 13.87 4.92 0.00 0.00
P/S ratio
0.32 0.33 0.25 0.31 0.48 0.13 0.82 0.37 0.16 0.07
P/FCF ratio
17.34 4.64 12.59 7.67 19.42 0.00 6.76 17.08 0.00 8.09
P/Operating CF
7.91 6.12 9.78 11.65 11.59 3.65 40.46 9.76 4.20 2.85
P/B ratio
1.25 1.36 0.92 1.07 1.62 0.42 2.28 0.94 0.65 0.36
Price to Tangible BV
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.74 4.34
EV/Sales
0.70 0.70 0.62 0.63 0.77 0.42 0.97 0.50 0.32 0.25
EV/EBITDA
8.75 7.17 6.52 7.53 7.87 4.68 7.15 3.46 0.00 0.00
EV/Operating CF
10.40 6.03 11.42 8.72 12.56 12.50 7.00 9.69 5.58 4.56
EV/FCF
37.95 9.72 31.61 15.66 31.17 (122.39) 8.00 23.34 (67.88) 30.02
Quick Ratio
0.37 0.37 0.34 0.27 0.24 0.49 0.22 0.20 0.18 0.25
Current Ratio
1.26 1.26 1.44 1.22 1.16 1.22 0.95 1.11 1.21 1.19
Net Debt/EBITDA
5.22 5.21 3.92 3.84 2.97 3.27 1.11 0.93 (1.81) (2.58)
Debt/Assets
42.50% 0.00% 41.67% 38.05% 35.72% 28.58% 15.39% 13.56% 17.04% 18.88%
Debt/Equity
1.56 1.56 1.43 1.15 1.01 1.23 0.47 0.38 0.64 1.11
Asset Turnover
1.04 2.10 2.15 1.13 1.20 0.96 0.88 0.96 0.96 0.88
Operating CF/Net income
8.23 8.23 2.99 3.20 2.53 2.10 2.34 0.70 (0.37) (0.45)
Capex/Depreciation
(1.35) (1.35) (0.77) (0.73) (0.90) (0.87) (0.49) (0.97) (1.65) (0.90)
Interest Coverage
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ROE
2.51% 2.48% 6.97% 8.26% 8.45% 5.40% 18.64% 20.91% (46.03%) (48.97%)
ROA
0.67% 1.36% 3.93% 2.57% 2.89% 1.51% 5.19% 7.18% (14.56%) (10.75%)
ROIC
3.01% 3.02% 4.85% 4.05% 6.11% 4.97% 12.33% 13.61% (18.85%) (20.75%)
Return on Tangible Assets
2.49% 2.50% 6.95% 10.44% 12.34% 7.56% 48.45% 49.50% (79.98%) (53.55%)
Average Days of Receivables
13.32 13.32 12.24 10.88 10.84 11.73 10.71 10.65 9.32 11.68
Research and Development Expense of Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Selling, General and Administrative Expense of Revenue
49.75% 49.75% 47.56% 48.27% 48.47% 48.42% 43.89% 43.49% 46.77% 52.06%
Intangible Assets out of Total Assets
0.57 0.00 0.56 0.58 0.57 0.36 0.40 0.37 0.25 0.16
Share Based Compensation of Revenue
0.20% 0.20% 0.24% 0.24% 0.32% 0.34% 0.79% 0.39% 0.32% 0.22%
Graham Net Nets
(1.56) (1.44) (1.86) (1.31) (0.74) (5.66) (0.65) (1.26) (2.90) (9.51)
Graham Number
0.00 0.00 85.12 102.32 111.86 92.85 210.29 269.60 0.00 0.00
Earnings Yield
2.98% 5.21% 7.32% 7.24% 5.04% 12.97% 7.21% 20.31% (94.70%) (180.08%)
Free Cash Flow Yield
5.77% 21.56% 7.94% 13.05% 5.15% (2.70%) 14.79% 5.86% (2.87%) 12.37%
Revenue per Share
248.27 248.27 256.12 267.41 278.77 281.29 305.82 331.73 316.94 256.89
Operating CF per Share
13.22 13.22 13.94 19.40 17.10 9.36 42.21 17.28 17.95 14.18
Capex per Share
(14.44) (14.44) (8.90) (8.59) (10.21) (10.32) (5.29) (10.10) (19.42) (12.03)
Free Cash Flow per Share
(1.23) (1.23) 5.04 10.80 6.89 (0.96) 36.93 7.18 (1.48) 2.15
Cash per Share
4.25 4.37 3.35 2.62 2.29 20.81 5.46 4.32 2.11 6.36
Shareholders Equity per Share
64.69 64.67 69.28 77.58 82.44 83.44 109.24 129.80 79.35 48.39
Interest Debt per Share
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book value per Share
64.69 64.67 69.28 77.58 82.44 83.44 109.24 129.80 79.35 48.39
Free Cash Flow
(3.92) (3.92) 16.13 34.63 22.13 (3.11) 119.55 23.67 (4.87) 7.10
Working Capital
30.43 30.00 49.63 27.66 23.09 44.00 (11.59) 24.90 39.91 37.46
Capital Expenditures
(46.23) (46.23) (28.51) (27.55) (32.77) (33.60) (17.11) (33.32) (64.18) (39.69)
Net Current Asset Value
(404.62) (405.00) (377.36) (346.47) (319.68) (652.94) (521.48) (509.07) (492.76) (546.13)
EV/EBIT
18.61 18.51 12.42 15.91 13.44 8.91 9.66 4.40 0.00 0.00
Capex to Sales
0.06 0.06 0.03 0.03 0.04 0.04 0.02 0.03 0.06 0.05
Net Profit Margin
0.65% 0.65% 1.82% 2.27% 2.42% 1.58% 5.89% 7.47% (15.17%) (12.18%)
Price to Operating Income
8.50 5.93 4.95 7.79 8.37 2.70 8.16 3.22 0.00 0.00
Other line items
Depreciation/Fixed assets
0.19 0.19 0.22 0.24 0.24 0.26 0.26 0.24 0.25 0.29
Cash ROIC
(24.65%) (24.62%) (21.97%) (17.74%) (18.11%) (17.39%) 0.89% (13.76%) (22.74%) (30.38%)
Accounts Receivable Turnover
28.89 27.40 29.03 32.33 34.35 32.70 33.86 35.90 35.72 31.48
Accounts Payable Turnover
7.43 14.36 13.59 8.14 7.25 6.81 6.87 6.00 6.53 6.38
Inventory Turnover
3.89 7.84 6.80 3.59 3.61 3.29 3.29 2.83 2.46 2.18
Average Days of Payables
44.40 6.44 47.51 44.28 57.72 51.19 59.63 67.01 43.05 60.87
Days of Inventory on Hand
95.29 (2.13) 109.46 98.67 106.77 118.53 113.62 153.68 139.55 161.08
Average Receivables
27.51 29.00 28.25 26.52 26.06 28.01 29.24 30.48 29.32 26.93
Average Payables
44.59 23.06 25.30 44.23 51.21 56.19 61.10 76.30 68.35 56.26
Average Inventory
85.08 42.25 50.60 100.24 103.01 116.43 127.41 161.70 181.71 164.54
Average Assets
763.59 379.06 380.92 755.60 749.06 957.78 1,122.64 1,138.02 1,091.38 960.77
Average Common Equity
204.47 207.03 214.40 235.25 256.70 268.20 312.69 390.88 345.14 210.94

Fold the line items

Columns are period end dates