Financhill
Buy
52

CBRL Quote, Financials, Valuation and Earnings

Last price:
$54.75
Seasonality move :
12.31%
Day range:
$53.79 - $57.55
52-week range:
$34.88 - $82.98
Dividend yield:
3.75%
P/E ratio:
30.24x
P/S ratio:
0.35x
P/B ratio:
2.76x
Volume:
740.9K
Avg. volume:
791.2K
1-year change:
-24.8%
Market cap:
$1.2B
Revenue:
$3.5B
EPS (TTM):
$1.81
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Revenue $2.5B $2.8B $3.3B $3.4B $3.5B
Revenue Growth (YoY) -17.88% 11.84% 15.82% 5.36% 0.81%
 
Cost of Revenues $1.7B $1.8B $2.2B $2.3B $2.4B
Gross Profit $817.9M $973.1M $1.1B $1.1B $1.1B
Gross Profit Margin 32.42% 34.49% 32.71% 32.14% 32.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $147M $147.8M $157.4M $174.1M $207.1M
Other Inc / (Exp) $47.5M $217.7M -- -$14M -$27.6M
Operating Expenses $761.7M $824.1M $915.8M $971.9M $1B
Operating Income $56.2M $148.9M $153M $134.6M $72.8M
 
Net Interest Expenses $22.3M $56.1M $9.6M $17M $20.9M
EBT. Incl. Unusual Items $81.3M $310.6M $143.4M $103.6M $24.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.7M $56M $11.5M $4.6M -$16.7M
Net Income to Company -$32.5M $254.5M $131.9M $99.1M $40.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.5M $254.5M $131.9M $99.1M $40.9M
 
Basic EPS (Cont. Ops) -$1.36 $10.74 $5.69 $4.47 $1.84
Diluted EPS (Cont. Ops) -$1.36 $10.71 $5.67 $4.45 $1.83
Weighted Average Basic Share $23.9M $23.7M $23.2M $22.2M $22.2M
Weighted Average Diluted Share $23.9M $23.8M $23.2M $22.3M $22.3M
 
EBITDA $221.8M $488M $269.3M $237.8M $169.6M
EBIT $103.6M $366.7M $153M $120.6M $45.1M
 
Revenue (Reported) $2.5B $2.8B $3.3B $3.4B $3.5B
Operating Income (Reported) $56.2M $148.9M $153M $134.6M $72.8M
Operating Income (Adjusted) $103.6M $366.7M $153M $120.6M $45.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $646.5M $784.9M $839.5M $823.8M $845.1M
Revenue Growth (YoY) -13.7% 21.42% 6.96% -1.87% 2.58%
 
Cost of Revenues $426.2M $517.4M $573.2M $560M $566.1M
Gross Profit $220.2M $267.5M $266.3M $263.8M $279M
Gross Profit Margin 34.07% 34.08% 31.72% 32.03% 33.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.6M $40.9M $45.9M $48.7M $59.6M
Other Inc / (Exp) $217.7M -- -- -- -$700K
Operating Expenses $200.8M $224.6M $242.7M $252.4M $271.2M
Operating Income $19.4M $42.9M $23.6M $11.4M $7.8M
 
Net Interest Expenses $10.7M $2.6M $3.5M $4.9M $5.8M
EBT. Incl. Unusual Items $226.4M $40.3M $20.1M $6.5M $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.7M $6.9M $3M $1M -$3.6M
Net Income to Company $170.7M $33.4M $17.1M $5.5M $4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $170.7M $33.4M $17.1M $5.5M $4.8M
 
Basic EPS (Cont. Ops) $7.20 $1.42 $0.77 $0.25 $0.22
Diluted EPS (Cont. Ops) $7.18 $1.41 $0.77 $0.25 $0.22
Weighted Average Basic Share $23.7M $23.5M $22.2M $22.2M $22.2M
Weighted Average Diluted Share $23.8M $23.6M $22.3M $22.3M $22.4M
 
EBITDA $266.6M $71.9M $51.6M $41.3M $39.4M
EBIT $237.1M $42.9M $23.6M $11.4M $7.1M
 
Revenue (Reported) $646.5M $784.9M $839.5M $823.8M $845.1M
Operating Income (Reported) $19.4M $42.9M $23.6M $11.4M $7.8M
Operating Income (Adjusted) $237.1M $42.9M $23.6M $11.4M $7.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $2.4B $3B $3.3B $3.4B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.9B $2.3B $2.3B $2.4B
Gross Profit $772.2M $1B $1.1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146.9M $149.2M $162.5M $176.9M $218M
Other Inc / (Exp) $265.2M -- -- -$14M -$28.3M
Operating Expenses $760M $847.9M $933.9M $981.7M $1.1B
Operating Income $12.2M $172.5M $133.7M $122.4M $69.1M
 
Net Interest Expenses $29.5M $48M $10.5M $18.4M $21.8M
EBT. Incl. Unusual Items $247.9M $124.4M $123.2M $90M $19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $7.2M $7.6M $2.6M -$21.4M
Net Income to Company $95M $117.2M $115.6M $87.4M $40.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $95M $117.2M $115.6M $87.4M $40.3M
 
Basic EPS (Cont. Ops) $4.00 $4.96 $5.04 $3.95 $1.83
Diluted EPS (Cont. Ops) $3.97 $4.94 $5.03 $3.93 $1.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $396.4M $293.2M $249M $227.5M $167.7M
EBIT $277.3M $172.5M $133.7M $108.4M $40.8M
 
Revenue (Reported) $2.4B $3B $3.3B $3.4B $3.5B
Operating Income (Reported) $12.2M $172.5M $133.7M $122.4M $69.1M
Operating Income (Adjusted) $277.3M $172.5M $133.7M $108.4M $40.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $646.5M $784.9M $839.5M $823.8M $845.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $426.2M $517.4M $573.2M $560M $566.1M
Gross Profit $220.2M $267.5M $266.3M $263.8M $279M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.6M $40.9M $45.9M $48.7M $59.6M
Other Inc / (Exp) $217.7M -- -- -- -$700K
Operating Expenses $200.8M $224.6M $242.7M $252.4M $271.2M
Operating Income $19.4M $42.9M $23.6M $11.4M $7.8M
 
Net Interest Expenses $10.7M $2.6M $3.5M $4.9M $5.8M
EBT. Incl. Unusual Items $226.4M $40.3M $20.1M $6.5M $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.7M $6.9M $3M $1M -$3.6M
Net Income to Company $170.7M $33.4M $17.1M $5.5M $4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $170.7M $33.4M $17.1M $5.5M $4.8M
 
Basic EPS (Cont. Ops) $7.20 $1.42 $0.77 $0.25 $0.22
Diluted EPS (Cont. Ops) $7.18 $1.41 $0.77 $0.25 $0.22
Weighted Average Basic Share $23.7M $23.5M $22.2M $22.2M $22.2M
Weighted Average Diluted Share $23.8M $23.6M $22.3M $22.3M $22.4M
 
EBITDA $266.6M $71.9M $51.6M $41.3M $39.4M
EBIT $237.1M $42.9M $23.6M $11.4M $7.1M
 
Revenue (Reported) $646.5M $784.9M $839.5M $823.8M $845.1M
Operating Income (Reported) $19.4M $42.9M $23.6M $11.4M $7.8M
Operating Income (Adjusted) $237.1M $42.9M $23.6M $11.4M $7.1M
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Cash and Equivalents $437M $144.6M $45.1M $25.1M $12M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.2M $27.4M $32.2M $30.4M $39.2M
Inventory $139.1M $138.3M $213.2M $189.4M $181M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.9M $22.2M $24.2M $35.3M $36.1M
Total Current Assets $643M $353.6M $317.3M $282.3M $278.2M
 
Property Plant And Equipment $1.8B $2B $1.9B $1.9B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $4.7M $4.7M $4.7M $4.7M --
Other Intangibles $21M $21.3M $21.2M $23.4M $24.4M
Other Long-Term Assets $53.6M $57.8M $48.6M $46.4M $48.2M
Total Assets $2.5B $2.4B $2.3B $2.2B $2.2B
 
Accounts Payable $103.5M $135.2M $169.9M $165.5M $162.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $39.4M $124K $124K $75K $75K
Current Portion Of Capital Lease Obligations $42.3M $50.5M $54.6M $46.3M $49.8M
Other Current Liabilities $27.6M $25.8M $17.3M $24.5M $17.9M
Total Current Liabilities $451.1M $465.3M $502.3M $489M $454.2M
 
Long-Term Debt $910M $327.3M $423.2M $414.9M $476.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.7B $1.8B $1.7B $1.7B
 
Common Stock $237K $235K $223K $221K $222K
Other Common Equity Adj -$20.3M -- -- -- --
Common Equity $418.4M $663.6M $511.5M $483.8M $440.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $418.4M $663.6M $511.5M $483.8M $440.1M
 
Total Liabilities and Equity $2.5B $2.4B $2.3B $2.2B $2.2B
Cash and Short Terms $437M $144.6M $45.1M $25.1M $12M
Total Debt $949.4M $327.4M $423.4M $415M $476.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $597.6M $125.9M $38.7M $13.9M $11.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.3M $30.2M $32.9M $32.2M $39.9M
Inventory $155.7M $159.6M $231M $207.3M $201.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $22.6M $26.8M $28.6M $34.3M $57M
Total Current Assets $824.9M $357.2M $331.2M $287.7M $310.4M
 
Property Plant And Equipment $2B $1.9B $1.9B $1.9B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $4.7M $4.7M $4.7M $4.7M --
Other Intangibles $21M $21.3M $21.2M $24.5M $24.4M
Other Long-Term Assets $53.7M $55.6M $45.4M $42.9M $45.5M
Total Assets $2.9B $2.4B $2.3B $2.2B $2.2B
 
Accounts Payable $136.1M $138.2M $135.5M $143.3M $159.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $269.2M $280.6M $334M $318.6M $244.1M
Total Current Liabilities $444.6M $449.6M $469.5M $461.9M $448.1M
 
Long-Term Debt $910M $377M $483.7M $475.3M $527M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $1.7B $1.8B $1.8B $1.8B
 
Common Stock $237K $235K $222K $222K $222K
Other Common Equity Adj -$17.7M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $591.6M $629.2M $487.5M $460.3M $440.7M
 
Total Liabilities and Equity $2.9B $2.4B $2.3B $2.2B $2.2B
Cash and Short Terms $597.6M $125.9M $38.7M $13.9M $11.5M
Total Debt $949.4M $377M $483.7M $475.3M $527M
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Net Income to Stockholders -$32.5M $254.5M $131.9M $99.1M $40.9M
Depreciation & Amoritzation $118.2M $121.3M $116.3M $117.2M $124.5M
Stock-Based Compensation $6.4M $8.7M $8.2M $9M $10.3M
Change in Accounts Receivable -$16.3M $713K $16.6M $3.8M -$15.3M
Change in Inventories $16.1M $771K -$74.9M $23.9M $8.4M
Cash From Operations $161M $301.9M $205.3M $250.5M $169M
 
Capital Expenditures $297.3M $71.4M $98.3M $127M $128.3M
Cash Acquisitions -$33M -$1.5M -$1.5M -- --
Cash From Investing -$157.2M $78.3M -$98.5M -$124.3M -$124.3M
 
Dividends Paid (Ex Special Dividend) -$94.5M -$31.7M -$114.8M -$116.1M -$116.1M
Special Dividend Paid
Long-Term Debt Issued $801.4M $351.6M $230M $180M $406.5M
Long-Term Debt Repaid -$252M -$924.6M -$185.1M -$190.1M -$346.6M
Repurchase of Common Stock -$55M -$35M -$131.5M -$17.4M --
Other Financing Activities -$3.5M -$64.7M -$4.7M -$2.4M -$1.6M
Cash From Financing $396.3M -$672.6M -$206.2M -$146.1M -$57.8M
 
Beginning Cash (CF) $36.9M $437M $144.6M $45.1M $25.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $400.1M -$292.4M -$99.5M -$20M -$13.1M
Ending Cash (CF) $437M $144.6M $45.1M $25.1M $12M
 
Levered Free Cash Flow -$136.3M $230.5M $106.9M $123.5M $40.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $95M $117.2M $115.6M $87.4M $40.3M
Depreciation & Amoritzation $119M $120.8M $115.3M $119.1M $127M
Stock-Based Compensation $6.6M $9.1M $8.3M $8.2M $11.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $33M -$3.9M -$71.4M $23.7M $5.4M
Cash From Operations $173.2M $267.9M $181.6M $235.3M $180.4M
 
Capital Expenditures $280.9M $74.1M $106M $129.9M $142.5M
Cash Acquisitions -$1.5M -$1.5M -- -- --
Cash From Investing $55.2M -$74.3M -$104.4M -$127.5M -$138.5M
 
Dividends Paid (Ex Special Dividend) -$94M -$24.1M -$120.4M -$115.9M -$92.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $290M $276M $387M
Long-Term Debt Repaid -- -- -$185.1M -$286.1M -$337.1M
Repurchase of Common Stock -- -$35M -$144M -- --
Other Financing Activities -$3.5M -$65M -$4.8M -$1.6M -$1.3M
Cash From Financing $326.1M -$665.4M -$164.4M -$132.6M -$44.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $554.4M -$471.8M -$87.2M -$24.8M -$2.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$107.7M $193.9M $75.6M $105.3M $37.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $170.7M $33.4M $17.1M $5.5M $4.8M
Depreciation & Amoritzation $29.5M $29M $28M $29.9M $32.3M
Stock-Based Compensation $2M $2.3M $2.4M $1.6M $2.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$16.6M -$21.3M -$17.8M -$17.9M -$21M
Cash From Operations $57M $23M -$600K -$15.8M -$4.4M
 
Capital Expenditures $11.4M $14.1M $21.8M $24.7M $39M
Cash Acquisitions -$1.5M -$1.5M -- -- --
Cash From Investing $137.1M -$15.5M -$21.5M -$24.6M -$38.8M
 
Dividends Paid (Ex Special Dividend) -$31.5M -$23.9M -$29.5M -$29.3M -$6.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $60M $156M $136.5M
Long-Term Debt Repaid -- -- -- -$96M -$86.5M
Repurchase of Common Stock -- -- -$12.4M -- --
Other Financing Activities -$2M -$2.3M -$2.4M -$1.5M -$1.2M
Cash From Financing -$33.5M -$26.2M $15.7M $29.2M $42.6M
 
Beginning Cash (CF) $437M $144.6M $45.1M $25.1M $12M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $160.6M -$18.7M -$6.4M -$11.2M -$501K
Ending Cash (CF) $597.6M $125.9M $38.7M $13.9M $11.5M
 
Levered Free Cash Flow $45.6M $8.9M -$22.4M -$40.5M -$43.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock