F

AutoZone, Inc. — Earnings Quality Grade F

AZO · Consumer Cyclical

Major red flags

Revenue
$18.9B
2025
Net Income
$2.5B
2025
Gross Margin
52.6%
Free Cash Flow
$1.8B
01

Screening Summary

13
Passed
3
Watch
1
Failed
-2.37
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 13 days, change +2 days YoY

!
A2AR vs Revenue Growth

AR growth 22.8% exceeds revenue growth 2.4%

A3Revenue vs CFFO

Revenue 2.4%, CFFO 3.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 14.1% vs COGS 3.4%. Normal

!
B2CapEx vs Revenue

CapEx growth 23.7% is >2x revenue growth 2.4%

B3SG&A Ratio

SG&A/Gross Profit = 63.8%. Normal

B4Gross Margin

Gross margin 52.6%, change -0.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.25. Profits backed by cash

C2Free Cash Flow

FCF $1.8B, FCF/NI = 0.72

C3Accruals Ratio

Accruals ratio = -3.2%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 2% of debt $12.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = -9% of equity. Manageable

D2Leverage

Debt/EBITDA = 2.9x. Healthy

!
D3Soft Asset Growth

Other assets grew 38.6% vs revenue 2.4%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.37 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.37
-4.0 Clean-2.22 Grey-1.78 Danger0
1.199
DSRI
AR growing faster than revenue?
1.009
GMI
Gross margin declining?
1.069
AQI
Asset quality deteriorating?
1.024
SGI
Revenue growth rate
0.995
DEPI
Depreciation slowing?
1.029
SGAI
SG&A ratio changing?
-0.032
TATA
Accruals level
0.916
LVGI
Leverage increasing?
05

Altman Z-Score

0.03
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0609
Liquidity
-0.2054
Cumulative profit
0.1871
Operating efficiency
-0.15
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

AutoZone, Inc. (AZO) 财报排雷评级 F — EarningsGrade