Financhill
Sell
40

KMX Quote, Financials, Valuation and Earnings

Last price:
$39.20
Seasonality move :
6.92%
Day range:
$38.10 - $39.59
52-week range:
$30.26 - $89.47
Dividend yield:
0%
P/E ratio:
12.96x
P/S ratio:
0.22x
P/B ratio:
0.92x
Volume:
1.9M
Avg. volume:
4.4M
1-year change:
-53.86%
Market cap:
$5.6B
Revenue:
$28.2B
EPS (TTM):
$3.02
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $19B $31.9B $29.7B -- $28.2B
Revenue Growth (YoY) -6.74% 68.34% -6.95% -- 6.3%
 
Cost of Revenues $16.6B $28.8B $27.1B -- $25B
Gross Profit $2.4B $3.1B $2.6B -- $3.2B
Gross Profit Margin 12.56% 9.64% 8.61% -- 11.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.3B $2.5B -- $2.4B
Other Inc / (Exp) $8.3M $34.6M $9.4M -- -$11.6M
Operating Expenses $2.1B $2.5B $2.8B -- $2.4B
Operating Income $279.4M $608.7M -$232.6M -- $788.9M
 
Net Interest Expenses $86.2M $94.1M $120.4M -- $107.9M
EBT. Incl. Unusual Items $965.3M $1.5B $636.8M -- $669.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218.3M $341M $152M -- $168.8M
Net Income to Company $746.9M $1.2B $484.8M -- $500.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $746.9M $1.2B $484.8M -- $500.6M
 
Basic EPS (Cont. Ops) $4.58 $7.09 $3.05 -- $3.22
Diluted EPS (Cont. Ops) $4.52 $6.97 $3.03 -- $3.21
Weighted Average Basic Share $163.2M $162.4M $158.8M -- $155.3M
Weighted Average Diluted Share $165.1M $165.2M $159.8M -- $156.1M
 
EBITDA $521.5M $881.9M $32.6M -- $1.1B
EBIT $279.4M $608.7M -$232.6M -- $788.9M
 
Revenue (Reported) $19B $31.9B $29.7B -- $28.2B
Operating Income (Reported) $279.4M $608.7M -$232.6M -- $788.9M
Operating Income (Adjusted) $279.4M $608.7M -$232.6M -- $788.9M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue $8.5B $6.5B $6.1B $6.7B $6.2B
Revenue Growth (YoY) 64.47% -23.71% -5.49% 8.85% -6.73%
 
Cost of Revenues $7.7B $6B $5.6B $5.9B $5.6B
Gross Profit $782.1M $515.3M $548.1M $773M $663.8M
Gross Profit Margin 9.17% 7.92% 8.92% 11.55% 10.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $575.9M $591.7M $560M $575.8M $581.4M
Other Inc / (Exp) $8.1M $363K $886K -$5.4M --
Operating Expenses $652.1M $673.4M $624.2M $575.8M $581.4M
Operating Income $130M -$158.1M -$76M $197.3M $82.5M
 
Net Interest Expenses $24.3M $30.2M $31.3M $25.4M $26.1M
EBT. Incl. Unusual Items $356M $50M $110.6M $166.5M $83.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.5M $12.4M $28.6M $41M $21.7M
Net Income to Company $269.4M $37.6M $82M $125.4M $62.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $269.4M $37.6M $82M $125.4M $62.2M
 
Basic EPS (Cont. Ops) $1.66 $0.24 $0.52 $0.81 $0.43
Diluted EPS (Cont. Ops) $1.63 $0.24 $0.52 $0.81 $0.43
Weighted Average Basic Share $162M $158M $158.4M $154.6M $145.5M
Weighted Average Diluted Share $164.9M $158.5M $158.8M $155.3M $145.9M
 
EBITDA $201.5M -$93.4M -$9.5M $276.9M $175.5M
EBIT $130M -$158.1M -$76M $197.3M $82.5M
 
Revenue (Reported) $8.5B $6.5B $6.1B $6.7B $6.2B
Operating Income (Reported) $130M -$158.1M -$76M $197.3M $82.5M
Operating Income (Adjusted) $130M -$158.1M -$76M $197.3M $82.5M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue $29.4B $31.6B $26.6B $26.4B $27.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.3B $29B $24.1B $23.7B $24.3B
Gross Profit $3.1B $2.7B $2.5B $2.7B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.5B $2.3B $2.4B $2.5B
Other Inc / (Exp) $44.5M $1.4M $11.8M $3M --
Operating Expenses $2.4B $2.8B $2.6B $2.7B $2.6B
Operating Income $708.6M -$134.2M -$112.9M $53.4M $452.6M
 
Net Interest Expenses $87.5M $118.5M $122M $115.2M $105.8M
EBT. Incl. Unusual Items $1.6B $755.4M $658.7M $616.5M $612.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351.9M $179.8M $160.8M $155.5M $154.7M
Net Income to Company $1.2B $575.6M $497.9M $461M $457.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $575.6M $497.9M $461M $457.8M
 
Basic EPS (Cont. Ops) $7.38 $3.59 $3.15 $2.95 $3.03
Diluted EPS (Cont. Ops) $7.25 $3.56 $3.14 $2.94 $3.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $971.1M $140.8M $143.2M $358.4M $795.5M
EBIT $708.6M -$134.2M -$112.9M $53.4M $452.6M
 
Revenue (Reported) $29.4B $31.6B $26.6B $26.4B $27.3B
Operating Income (Reported) $708.6M -$134.2M -$112.9M $53.4M $452.6M
Operating Income (Adjusted) $708.6M -$134.2M -$112.9M $53.4M $452.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue $24.2B $24B $20.9B $26.4B $20.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.8B $22B $19B $23.7B $18.6B
Gross Profit $2.4B $2B $1.9B $2.7B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.7B $2.4B $1.8B
Other Inc / (Exp) $35.5M $2.3M $4.7M $3M $309K
Operating Expenses $1.8B $2.1B $1.9B $2.7B $1.9B
Operating Income $627.9M -$115M $4.7M $53.4M $300.9M
 
Net Interest Expenses $67.2M $91.7M $93.3M $115.2M $81.6M
EBT. Incl. Unusual Items $1.3B $554.2M $576.1M $616.5M $494.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $299.6M $138.4M $147.1M $155.5M $126.1M
Net Income to Company $991.5M $415.8M $428.9M $461M $368M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $991.5M $415.8M $428.9M $461M $368M
 
Basic EPS (Cont. Ops) $6.09 $2.60 $2.71 $2.95 $2.45
Diluted EPS (Cont. Ops) $5.98 $2.58 $2.70 $2.94 $2.44
Weighted Average Basic Share $488.1M $477.1M $475M $625.4M $447M
Weighted Average Diluted Share $496.8M $480.6M $476.6M $627.7M $448.1M
 
EBITDA $828.7M $87.7M $198.2M $358.4M $562M
EBIT $627.9M -$115M $4.7M $53.4M $300.9M
 
Revenue (Reported) $24.2B $24B $20.9B $26.4B $20.9B
Operating Income (Reported) $627.9M -$115M $4.7M $53.4M $300.9M
Operating Income (Adjusted) $627.9M -$115M $4.7M $53.4M $300.9M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $628.7M $650.8M $785.6M -- $806.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $239.1M $561M $298.8M -- $188.7M
Inventory $3.2B $5.1B $3.7B -- $3.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $91.8M $212.9M $230.8M -- $148.2M
Total Current Assets $4.1B $6.5B $5B -- $5.1B
 
Property Plant And Equipment $3.5B $3.7B $4B -- $4.3B
Long-Term Investments $13.7B $15.5B $16.6B -- $17.5B
Goodwill $653K $141.3M $141.3M -- $141.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $282.8M $490.7M $601M -- $467M
Total Assets $21.8B $26.7B $26.5B -- $27.7B
 
Accounts Payable $799.3M $937.7M $826.6M -- $977.8M
Accrued Expenses $415.5M $533.3M $479M -- $529.9M
Current Portion Of Long-Term Debt $452.6M $532.3M $579.5M -- $543.3M
Current Portion Of Capital Lease Obligations $31M $44.2M $53.3M -- $59.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2B $1.9B -- $2.2B
 
Long-Term Debt $15.2B $18.8B $18.5B -- $18.8B
Capital Leases -- -- -- -- --
Total Liabilities $17.4B $21.4B $20.9B -- $21.4B
 
Common Stock $81.6M $80.5M $79M -- $76.7M
Other Common Equity Adj -$118.7M -$46.4M $97.9M -- $3.1M
Common Equity $4.4B $5.2B $5.6B -- $6.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $5.2B $5.6B -- $6.2B
 
Total Liabilities and Equity $21.8B $26.7B $26.5B -- $27.7B
Cash and Short Terms $628.7M $650.8M $785.6M -- $806.1M
Total Debt $15.6B $19.4B $19.1B -- $19.4B
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Cash and Equivalents $615.1M $1.2B $1.1B $813.1M $772.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $563.1M $246.8M $212.4M $213.6M $151.1M
Inventory $4.7B $3.4B $3.6B $3.7B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $117.4M $167.1M $169.7M $126.8M --
Total Current Assets $6B $5B $5.1B $4.8B $4.2B
 
Property Plant And Equipment $3.7B $3.9B $4.2B $4.3B $4.5B
Long-Term Investments $15.3B $16.4B $17.3B $17.6B $16.3B
Goodwill $141.3M $141.3M $141.3M $141.3M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $458.1M $580.8M $561.8M $486.7M --
Total Assets $25.6B $25.9B $27.2B $27.3B $25.6B
 
Accounts Payable $936.6M $802.8M $762.6M $985.9M $887.5M
Accrued Expenses $530.6M $496.2M $494.4M $456.5M --
Current Portion Of Long-Term Debt $546M $586.9M $759.3M $524.7M --
Current Portion Of Capital Lease Obligations $43.2M $51.2M $56.4M $60.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $1.9B $2.1B $2.1B $2.1B
 
Long-Term Debt $18.1B $18.3B $18.9B $18.8B $17.2B
Capital Leases -- -- -- -- --
Total Liabilities $20.5B $20.5B $21.1B $21.1B $19.5B
 
Common Stock $80.9M $79M $79M $77M $71.5M
Other Common Equity Adj -$100.3M $57.4M $60.7M $14.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.1B $5.5B $6B $6.2B $6.1B
 
Total Liabilities and Equity $25.6B $25.9B $27.2B $27.3B $25.6B
Cash and Short Terms $615.1M $1.2B $1.1B $813.1M $772.3M
Total Debt $18.7B $18.9B $19.7B $19.4B $18B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $746.9M $1.2B $484.8M -- $500.6M
Depreciation & Amoritzation $242.2M $273.2M $265.2M -- $294.8M
Stock-Based Compensation $121.9M $109.2M $85.6M -- $134.7M
Change in Accounts Receivable -$344.3M -$2.2B -$1.1B -- -$533.2M
Change in Inventories -$323.3M -$2B $1.4B -- -$256.6M
Cash From Operations $667.8M -$2.5B $1.3B -- $624.4M
 
Capital Expenditures $164.5M $308.5M $422.7M -- $467.9M
Cash Acquisitions -- $241.6M -- -- --
Cash From Investing -$128.2M -$523.7M -$425.8M -- -$461M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $12.6B $22B $17.4B -- $13.5B
Long-Term Debt Repaid -$12.9B -$18.4B -$17.7B -- -$13.6B
Repurchase of Common Stock $229.9M $576.5M $333.9M -- $428.5M
Other Financing Activities -$18.3M -$20.1M -$19.8M -- -$21.3M
Cash From Financing -$424M $3.1B -$710.2M -- -$453.5M
 
Beginning Cash (CF) $628.7M $650.8M $785.6M -- $806.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $115.6M $31.7M $147.4M -- -$290.1M
Ending Cash (CF) $744.3M $682.5M $933M -- $516M
 
Levered Free Cash Flow $503.2M -$2.9B $860.6M -- $156.5M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders $269.4M $37.6M $82M $125.4M $62.2M
Depreciation & Amoritzation $71.5M $64.8M $66.6M $75.4M $88.5M
Stock-Based Compensation $36.2M $18M $21M $24.4M $16.1M
Change in Accounts Receivable -$633.1M -$209.6M -$91M -$45.1M -$746.5M
Change in Inventories -$554M $1.3B $200.3M -$267.4M $21.6M
Cash From Operations -$697.3M $1.2B $210.1M -$23.4M $1.3B
 
Capital Expenditures $89.1M $115M $145.3M $127.2M $139.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.4M -$111.3M -$145.5M -$132.5M -$141.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.6B $3.6B $2.9B $2.8B --
Long-Term Debt Repaid -$5.7B -$4.1B -$2.9B -$2.8B --
Repurchase of Common Stock $120.5M $8.6M $40.1M $116.3M $203.6M
Other Financing Activities -$4.9M -$3.7M -$4.9M -$3.9M --
Cash From Financing $738.8M -$504.8M -$29.6M -$121.6M -$1.5B
 
Beginning Cash (CF) $615.1M $1.2B $1.1B $813.1M $772.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11M $566.4M $35M -$277.5M -$392.4M
Ending Cash (CF) $604.1M $1.7B $1.1B $535.6M $380M
 
Levered Free Cash Flow -$786.4M $1.1B $64.8M -$150.6M $1.1B
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders $1.2B $575.6M $497.9M $461M $457.8M
Depreciation & Amoritzation $262.5M $275M $256.1M $284.2M $329.7M
Stock-Based Compensation $156.9M $65.2M $111.1M $136.4M $114.9M
Change in Accounts Receivable -$2.3B -$1B -$1.1B -$657.9M -$4.2M
Change in Inventories -$1.9B $1.2B -$224M -$26.2M $537.2M
Cash From Operations -$2.3B $1.2B -$229.8M $787.7M $2.5B
 
Capital Expenditures $267.5M $401.1M $458.7M $450.2M $535.6M
Cash Acquisitions $241.6M -- -- -- --
Cash From Investing -$438.8M -$409.7M -$464.3M -$457.7M -$527.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20.1B $19.2B $12.4B $13B --
Long-Term Debt Repaid -$17B -$19B -$11.7B -$13.3B --
Repurchase of Common Stock $547.3M $434.3M $44.4M $379.4M $687.3M
Other Financing Activities -$20M -$19.6M -$21.4M -$22.9M --
Cash From Financing $2.6B -$230.1M $634.1M -$614.2M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.9M $555.5M -$60M -$284.2M -$63M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.6B $794.2M -$688.4M $337.5M $2B
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders $991.5M $415.8M $428.9M $461M $368M
Depreciation & Amoritzation $200.8M $202.7M $193.5M $284.2M $252.2M
Stock-Based Compensation $109M $65M $90.5M $136.4M $87.4M
Change in Accounts Receivable -$2.1B -$855.9M -$892.7M -$657.9M -$118.7M
Change in Inventories -$1.5B $1.7B $87.2M -$26.2M $806.7M
Cash From Operations -$2.1B $1.7B $149M $787.7M $2.3B
 
Capital Expenditures $226.9M $319.5M $355.4M $450.2M $408M
Cash Acquisitions $241.6M -- -- -- --
Cash From Investing -$432.7M -$318.7M -$357.2M -$457.7M -$414.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17B $14.2B $9.2B $13B $4.1B
Long-Term Debt Repaid -$14.1B -$14.7B -$8.7B -$13.3B -$4B
Repurchase of Common Stock $476M $333.8M $44.3M $379.4M $588.4M
Other Financing Activities -$14.5M -$14M -$15.6M -$22.9M -$8.9M
Cash From Financing $2.5B -$827M $517.3M -$614.2M -$2B
 
Beginning Cash (CF) $2.2B $2.4B $2.9B $3.7B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.4M $516.4M $309.1M -$284.2M -$47.5M
Ending Cash (CF) $2.2B $2.9B $3.2B $3.5B $2.7B
 
Levered Free Cash Flow -$2.3B $1.3B -$206.5M $337.5M $1.9B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock