XNASPZZA
Market cap1.20bUSD
Jan 10, Last price
36.81USD
1D
-3.03%
1Q
-27.15%
Jan 2017
-56.99%
Name
Papa John's International Inc
Chart & Performance
Profile
Papa John's International, Inc. operates and franchises pizza delivery and carryout restaurants under the Papa John's trademark in the United States and internationally. It operates through four segments: Domestic Company-Owned Restaurants, North America Commissaries, North America Franchising, and International Operations. The company also operates dine-in and delivery restaurants under the Papa John's trademark internationally. As of December 26, 2021, it operated 5,650 Papa John's restaurants, which included 600 company-owned and 5,050 franchised restaurants in 50 countries and territories. The company was founded in 1984 and is based in Louisville, Kentucky.
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 | 2,135,713 1.60% | 2,102,103 1.63% | |||||||
Cost of revenue | 1,679,115 | 1,928,976 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 456,598 | 173,127 | |||||||
NOPBT Margin | 21.38% | 8.24% | |||||||
Operating Taxes | 20,874 | 14,420 | |||||||
Tax Rate | 4.57% | 8.33% | |||||||
NOPAT | 435,724 | 158,707 | |||||||
Net income | 82,098 21.14% | 67,772 -43.53% | |||||||
Dividends | (58,451) | (54,767) | |||||||
Dividend yield | 2.31% | 1.83% | |||||||
Proceeds from repurchase of equity | (210,348) | (120,964) | |||||||
BB yield | 8.32% | 4.03% | |||||||
Debt | |||||||||
Debt current | 108,098 | 30,268 | |||||||
Long-term debt | 1,140,915 | 987,191 | |||||||
Deferred revenue | 20,366 | 23,204 | |||||||
Other long-term liabilities | 60,192 | (18,484) | |||||||
Net debt | 1,196,187 | 948,838 | |||||||
Cash flow | |||||||||
Cash from operating activities | 193,055 | 117,808 | |||||||
CAPEX | (76,620) | (78,391) | |||||||
Cash from investing activities | (75,123) | (62,793) | |||||||
Cash from financing activities | (124,076) | (76,240) | |||||||
FCF | 426,698 | 127,672 | |||||||
Balance | |||||||||
Cash | 40,587 | 47,373 | |||||||
Long term investments | 12,239 | 21,248 | |||||||
Excess cash | |||||||||
Stockholders' equity | 228,043 | 203,158 | |||||||
Invested Capital | 603,514 | 533,771 | |||||||
ROIC | 76.63% | 27.93% | |||||||
ROCE | 75.66% | 27.90% | |||||||
EV | |||||||||
Common stock shares outstanding | 33,159 | 35,717 | |||||||
Price | 76.23 -9.21% | 83.96 -36.68% | |||||||
Market cap | 2,527,711 -15.71% | 2,998,799 -36.00% | |||||||
EV | 3,740,225 | 3,964,583 | |||||||
EBITDA | 520,688 | 225,159 | |||||||
EV/EBITDA | 7.18 | 17.61 | |||||||
Interest | 43,469 | 25,261 | |||||||
Interest/NOPBT | 9.52% | 14.59% |