Grade: F — Major Red Flags
Framework: Schilit *Financial Shenanigans* + Beneish M-Score + forensic accounting principles
Data: SEC EDGAR 10-K (Filed 2026-03-31, FY ended January 31, 2026) + Yahoo Finance
Auditor: PricewaterhouseCoopers LLP — Unqualified opinion (PCAOB ID No. 238)
One-line verdict: TJX receives an F grade solely because cash of $6.2B covers only 46% of $13.5B in total debt — a threshold breach in the screening framework. In practice, this is one of the cleanest retailers in America: $6.9B in operating cash flow, $4.9B in free cash flow, a 31.0% gross margin expanding for three consecutive years, near-zero goodwill, and an M-Score of -2.57 well inside the safe zone. The F grade is a case where the mechanical framework overpunishes a deliberate capital structure decision — TJX carries debt to fund buybacks and returns, not because it lacks cash-generating ability.
| Metric | Result |
|---|---|
| ❌ Red Flags | **1** (cash covers only 46% of total debt) |
| ⚠️ Watch Items | **0** |
| Checks Completed | **17/18** (1 N/A: impairment data) |
| Beneish M-Score | **-2.57** (clean; threshold is -2.22) |
| Altman Z-Score | **3.0** (safe zone) |
| Auditor | PricewaterhouseCoopers LLP — Unqualified opinion |
The Off-Price Juggernaut: Over 5,200 Stores and Growing
TJX is "the leading off-price apparel and home fashions retailer in the United States and worldwide" with over 5,200 stores across four segments: Marmaxx (T.J. Maxx, Marshalls), HomeGoods (HomeGoods, Homesense), TJX Canada (Winners, HomeSense, Marshalls), and TJX International (TK Maxx, Homesense in Europe and Australia). Per the filing, TJX offers merchandise "at prices generally 20% to 60% below full-price retailers' regular prices on comparable merchandise, every day."
| Metric | FY2023 | FY2024 | FY2025 | FY2026 | Trend |
|---|---|---|---|---|---|
| Revenue | $49.9B | $54.2B | $56.4B | $60.4B | +7% CAGR |
| Net Income | $3.50B | $4.47B | $4.86B | $5.49B | +16% CAGR |
| Gross Margin | 27.6% | 30.0% | 30.6% | 31.0% | Expanding 4 years |
| Net Margin | 7.0% | 8.2% | 8.6% | 9.1% | Expanding |
Per the MD&A, "Net sales increased 7% to $60.4 billion for fiscal 2026 versus $56.4 billion for fiscal 2025." The company is growing both through comparable store sales gains and new store openings — the store count and selling square footage both expanded during the year.
Cash Flow: Exceptional
| Metric | FY2024 | FY2025 | FY2026 |
|---|---|---|---|
| Operating Cash Flow | $6.1B | $6.1B | $6.9B |
| Net Income | $4.47B | $4.86B | $5.49B |
| **CFFO / Net Income** | **1.37** | **1.25** | **1.25** |
| CapEx | ~$1.8B | ~$1.9B | ~$2.0B |
| **Free Cash Flow** | **$4.3B** | **$4.2B** | **$4.9B** |
| **FCF / Net Income** | **0.96** | **0.86** | **0.89** |
Per the filing, "Net cash provided by operating activities was $6.9 billion in fiscal 2026 and $6.1 billion in fiscal 2025. Our operating cash flows increased by $758 million." FCF of $4.9B — nearly $5B in cash after all capital investments — demonstrates the capital-light nature of the off-price model. The accruals ratio of -3.9% confirms earnings are backed by cash, not accounting estimates.
Balance Sheet: The Only Red Flag is Intentional Leverage
| Metric | Value | Assessment |
|---|---|---|
| Cash | $6.2B | Strong |
| Total Debt | $13.5B | Elevated |
| Cash/Debt Ratio | 46% | Below 50% threshold — red flag |
| Debt/EBITDA | 1.6x | Very healthy |
| Goodwill + Intangibles | $0.1B | Negligible (1% of equity) |
| Z-Score | 3.0 | Safe zone |
Per the balance sheet, total debt includes "Total debt 2,878 2,877" in term debt plus operating lease liabilities that bring the total to $13.5B. The term debt itself is modest — the bulk of the "debt" is lease obligations for 5,200+ retail stores. Every off-price and retail company with a large store fleet will carry substantial lease liabilities.
With Debt/EBITDA at just 1.6x and $4.9B in annual free cash flow, TJX could retire all term debt in less than a year. The C4 red flag is a mechanical artifact of how operating leases (now on-balance-sheet under ASC 842) inflate total debt for retailers.
The 18-Point Screening
Revenue Quality
| # | Check | Result | Detail |
|---|---|---|---|
| A1 | DSO Change | ✅ | DSO 4 days, unchanged YoY |
| A2 | AR vs Revenue Growth | ✅ | AR +9.7% vs revenue +7.1% |
| A3 | Revenue vs CFFO | ✅ | Revenue +7.1%, CFFO +12.4% |
DSO of 4 days reflects the cash-at-register nature of retail — customers pay immediately. Revenue quality is pristine.
Expense Quality
| # | Check | Result | Detail |
|---|---|---|---|
| B1 | Inventory vs COGS | ✅ | Inventory +13.6% vs COGS +6.6% |
| B2 | CapEx vs Revenue | ✅ | CapEx +2.0% vs revenue +7.1% |
| B3 | SG&A Ratio | ✅ | SG&A/Gross Profit = 61.6% |
| B4 | Gross Margin | ✅ | 31.0%, +0.4pp, stable |
Inventory grew somewhat faster than COGS (+13.6% vs +6.6%) but stays within the normal range. Per the filing, TJX's opportunistic buying model means "Our merchants are expected to react effectively to rapidly changing opportunities and trends in the market." Carrying slightly more inventory into the next season could reflect buying opportunities rather than slow-moving stock. The 31.0% gross margin — up from 27.6% three years ago — shows consistent pricing discipline.
Cash Flow Quality
| # | Check | Result | Detail |
|---|---|---|---|
| C1 | CFFO vs Net Income | ✅ | CFFO/NI = 1.25 |
| C2 | Free Cash Flow | ✅ | FCF $4.9B, FCF/NI = 0.89 |
| C3 | Accruals Ratio | ✅ | -3.9% |
| C4 | Cash vs Debt | ❌ | Cash $6.2B covers only 46% of $13.5B debt |
C4 is the sole red flag. See discussion above — this is driven by operating lease liabilities, not financial distress.
Balance Sheet
| # | Check | Result | Detail |
|---|---|---|---|
| D1 | Goodwill + Intangibles | ✅ | $0.1B = 1% of equity |
| D2 | Leverage | ✅ | Debt/EBITDA = 1.6x |
| D3 | Soft Asset Growth | ✅ | Other assets +15.9% vs revenue +7.1% |
| D4 | Asset Impairment | — | No write-off data |
Near-zero goodwill means no impairment risk. The filing notes TJX has made acquisitions — "If we are unable to realize the expected benefits from these acquisitions, we may be required to write off goodwill and the value of the tradenames" — but the actual balance is negligible.
Acquisition Risk & Manipulation Score
| # | Check | Result | Detail |
|---|---|---|---|
| E1 | Serial Acquirer FCF | ✅ | FCF positive after acquisitions |
| E2 | Goodwill Surge | ✅ | Goodwill +2% YoY |
| F1 | Beneish M-Score | ✅ | -2.57 (clean) |
Key Risks from the 10-K
1. Opportunistic Buying Model Requires Constant Execution
The 10-K states: "Our merchants are expected to react effectively to rapidly changing opportunities and trends in the market, to assess the desirability and value of merchandise and to generally make determinations of what and how we source, as well as when and from where we source it. If they do not make assessments accurately or otherwise cannot execute our strategy in an effective or timely way, our customer transactions and our sales, margins and other financial results could be adversely affected."
2. Tariff Exposure on China-Sourced Merchandise
Per the risk factors, "a significant amount of merchandise we offer for sale is made in China and accordingly, a revaluation" of currency and tariff impacts could affect gross margins. TJX buys branded merchandise from thousands of vendors, many of whom source from China.
3. Cybersecurity — Historical Precedent
TJX experienced one of the largest retail data breaches in history (2007). The filing discloses ongoing cybersecurity risks: "We depend on the integrity of, and consistent access to, our computer systems, as well as those of our vendors and other third parties with which we interact." A repeat incident could be financially material.
Summary
Grade: F. One mechanical red flag; underlying business is among the healthiest in retail.
The F grade is driven entirely by the cash-to-debt ratio where operating lease liabilities inflate the denominator. Strip out lease liabilities and look at term debt alone ($2.9B), and cash of $6.2B covers it more than 2x over. Debt/EBITDA of 1.6x, FCF of $4.9B, expanding gross margins for four consecutive years, near-zero goodwill, and a clean M-Score of -2.57 all point to a fundamentally clean business.
This is the rare F-grade report where the screening framework's structural limitation — treating all balance sheet liabilities equally — produces a misleading grade for a capital-light retailer with massive lease obligations. Investors should focus on the substance: TJX converts $5.49B of net income into $4.9B of free cash flow with exceptional consistency.
**Disclaimer**: This report is based on TJX's FY2026 10-K filed with SEC EDGAR on March 31, 2026. This is NOT investment advice.
Data: SEC EDGAR 10-K + Yahoo Finance
Auditor: PricewaterhouseCoopers LLP (Unqualified opinion)
Fiscal year ended: January 31, 2026
