XTSEPZA
Market cap221mUSD
Dec 23, Last price
12.96CAD
1D
-0.77%
1Q
-0.31%
Jan 2017
-26.61%
IPO
22.03%
Name
Pizza Pizza Royalty Corp
Chart & Performance
Profile
Pizza Pizza Royalty Corp., through its subsidiary, Pizza Pizza Royalty Limited Partnership, owns and franchises quick service restaurants under the Pizza Pizza and Pizza 73 brands in Canada. It also distributes food. As of December 31, 2021, the company had 727 restaurants in the royalty pool. Pizza Pizza Royalty Corp. was founded in 1967 and is headquartered in Toronto, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 40,219 10.41% | 36,427 14.12% | 31,919 0.41% | |||||||
Cost of revenue | 643 | 632 | 559 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 39,576 | 35,795 | 31,360 | |||||||
NOPBT Margin | 98.40% | 98.27% | 98.25% | |||||||
Operating Taxes | 7,697 | 7,005 | 6,082 | |||||||
Tax Rate | 19.45% | 19.57% | 19.39% | |||||||
NOPAT | 31,879 | 28,790 | 25,278 | |||||||
Net income | 30,977 12.44% | 27,550 15.16% | 23,923 -2.25% | |||||||
Dividends | (30,781) | (27,210) | (23,597) | |||||||
Dividend yield | 6.47% | 6.20% | 6.10% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 46,976 | 46,958 | 46,941 | |||||||
Deferred revenue | 46,958 | |||||||||
Other long-term liabilities | (46,958) | 104 | ||||||||
Net debt | 36,824 | 36,489 | 40,784 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 31,350 | 28,989 | 24,754 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (2,500) | (750) | ||||||||
Cash from financing activities | (30,781) | (27,210) | (23,597) | |||||||
FCF | 31,227 | 29,170 | 25,286 | |||||||
Balance | ||||||||||
Cash | 8,505 | 7,936 | 6,157 | |||||||
Long term investments | 1,647 | 2,533 | ||||||||
Excess cash | 8,141 | 8,648 | 4,561 | |||||||
Stockholders' equity | 293,908 | 209,576 | 207,379 | |||||||
Invested Capital | 332,743 | 329,632 | 332,596 | |||||||
ROIC | 9.63% | 8.69% | 7.58% | |||||||
ROCE | 10.82% | 9.87% | 8.71% | |||||||
EV | ||||||||||
Common stock shares outstanding | 32,338 | 32,177 | 32,177 | |||||||
Price | 14.72 7.92% | 13.64 13.48% | 12.02 30.65% | |||||||
Market cap | 476,009 8.46% | 438,898 13.48% | 386,771 30.65% | |||||||
EV | 512,833 | 475,387 | 427,555 | |||||||
EBITDA | 39,576 | 35,795 | 31,360 | |||||||
EV/EBITDA | 12.96 | 13.28 | 13.63 | |||||||
Interest | 1,280 | 1,322 | 1,355 | |||||||
Interest/NOPBT | 3.23% | 3.69% | 4.32% |