TSCO vs ULTA: Tractor Supply and Ulta Beauty compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- Ulta Beauty is the larger company, worth $24.4B, about 1.3 times Tractor Supply.
- Ulta Beauty grew revenue faster over the last year (+8.9% vs +2.3%).
- Ulta Beauty keeps more of each dollar of revenue as operating profit (12.5% vs 8.5%).
- On earnings, Tractor Supply is the cheaper stock (17.3x vs 21.8x).
- Tractor Supply's price assumes faster free cash flow growth: about 8% a year, against 7% for Ulta Beauty (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | TSCO | ULTA |
|---|---|---|
| Market cap | $18.4B | $24.4B |
| Share price | $33.70 | $570.37 |
| Revenue (last fiscal year) | $15.5B | $12.4B |
| Free cash flow (last fiscal year) | $740M | $1.1B |
| Revenue growth, last year | +2.3% | +8.9% |
| Revenue growth per year, last 5 fiscal years | +5.1% | +9.5% |
| Operating margin | 8.5% | 12.5% |
| Net margin | 11.9% | 9.3% |
| Return on equity | 71.5% | 45.8% |
| P/E (trailing) | 17.3x | 21.8x |
| Price / free cash flow | 24.9x | 22.9x |
| EV / EBITDA | 13.3x | 14.4x |
| FCF growth the price implies | 7.9% | 6.7% |
| Dividend yield | 2.6% | — |
| Debt / equity | 3.62x | 1.63x |
| Fundamental grade | C | C |
| Superinvestors holding it | 0 | 6 |
| Insider purchases, last 12 months | 10 | 6 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
Tractor Supply
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $12.7B | $510M | 10.3% |
| 2022 | $14.2B | $584M | 10.1% |
| 2023 | $14.6B | $580M | 10.2% |
| 2024 | $14.9B | $637M | 9.9% |
| 2025 | $15.5B | $740M | 9.5% |
Ulta Beauty
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2022 | $8.6B | $887M | 15.0% |
| 2023 | $10.2B | $1.2B | 16.1% |
| 2024 | $11.2B | $1.0B | 15.0% |
| 2025 | $11.3B | $964M | 13.9% |
| 2026 | $12.4B | $1.1B | 12.4% |
Where the revenue comes from
Tractor Supply
No segment breakdown reported.
Ulta Beauty · by segments, 2019
Retail stores$5.6B84%
E-commerce$752M11%
Salon services$301M4%
Other$49M1%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open TSCO in InvestinglyQuestions
Which is bigger, Tractor Supply or Ulta Beauty?
Ulta Beauty (ULTA), at $24.4B against $18.4B.
Is TSCO or ULTA cheaper?
By trailing P/E, Tractor Supply (17.3x) is cheaper than Ulta Beauty (21.8x). A lower multiple can also mean the market expects less growth.
Which grows faster, TSCO or ULTA?
Ulta Beauty: revenue grew +8.9% over the last year, against +2.3%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.