XNASPBPB
Market cap269mUSD
Jan 10, Last price
9.07USD
1D
-0.77%
1Q
10.15%
Jan 2017
-30.16%
IPO
-72.19%
Name
Potbelly Corp
Chart & Performance
Profile
Potbelly Corporation, through its subsidiaries, owns, operates, and franchises Potbelly sandwich shops. As of December 26, 2021, it had 443 shops in 33 states and the District of Columbia, which included 397 shops and 46 franchisees operated shops. The company was formerly known as Potbelly Sandwich Works, Inc. and changed its name to Potbelly Corporation in 2002. Potbelly Corporation was founded in 1977 and is headquartered in Chicago, Illinois.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 491,409 8.73% | 451,973 18.92% | |||||||
Cost of revenue | 383,592 | 364,217 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 107,817 | 87,756 | |||||||
NOPBT Margin | 21.94% | 19.42% | |||||||
Operating Taxes | 909 | 327 | |||||||
Tax Rate | 0.84% | 0.37% | |||||||
NOPAT | 106,908 | 87,429 | |||||||
Net income | 5,119 17.81% | 4,345 -118.39% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 961 | (813) | |||||||
BB yield | -0.31% | 0.50% | |||||||
Debt | |||||||||
Debt current | 50,300 | 27,395 | |||||||
Long-term debt | 327,793 | 357,881 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 6,071 | 2,441 | |||||||
Net debt | 344,305 | 369,657 | |||||||
Cash flow | |||||||||
Cash from operating activities | 19,488 | 12,476 | |||||||
CAPEX | (17,053) | (8,426) | |||||||
Cash from investing activities | (10,771) | (8,426) | |||||||
Cash from financing activities | 10,202 | (2,784) | |||||||
FCF | 101,169 | 98,019 | |||||||
Balance | |||||||||
Cash | 33,788 | 15,619 | |||||||
Long term investments | |||||||||
Excess cash | 9,218 | ||||||||
Stockholders' equity | (334,008) | (336,170) | |||||||
Invested Capital | 575,645 | 538,065 | |||||||
ROIC | 19.20% | 16.03% | |||||||
ROCE | 44.62% | 43.47% | |||||||
EV | |||||||||
Common stock shares outstanding | 30,088 | 29,065 | |||||||
Price | 10.42 86.40% | 5.59 6.07% | |||||||
Market cap | 313,517 92.97% | 162,473 11.54% | |||||||
EV | 657,222 | 531,926 | |||||||
EBITDA | 119,955 | 99,646 | |||||||
EV/EBITDA | 5.48 | 5.34 | |||||||
Interest | 3,281 | 1,349 | |||||||
Interest/NOPBT | 3.04% | 1.54% |