Stock EZV DOMINO'S PIZZA INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Domino's Pizza Inc. BOERSE MUENCHEN

Equities

EZV

US25754A2015

Restaurants & Bars

Real-time BOERSE MUENCHEN
Other stock markets
 06:13:28 28/06/2024 pm IST 		5-day change 1st Jan Change
481.3 EUR -0.10% Intraday chart for Domino's Pizza Inc. -1.66% +29.52%
27/06 LinkedIn co-founder's background-checking startup KarmaCheck raises $45 mln RE
24/06 Domino's Pizza, Inc. Announces Appointment of Maureen Pittenger as Executive Vice President ? Chief Human Resources Officer CI

Valuation

Fiscal Period: Dezember 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,016 15,108 20,534 12,604 14,379 17,973 - -
Enterprise Value (EV) 1 15,940 19,058 25,456 17,566 19,255 22,741 22,681 22,690
P/E ratio 30.7 x 30.9 x 41.7 x 27.6 x 28.1 x 32.5 x 28.6 x 25.5 x
Yield 0.89% 0.81% 0.67% - 1.17% 1.17% 1.31% 1.47%
Capitalization / Revenue 3.32 x 3.67 x 4.71 x 2.78 x 3.21 x 3.73 x 3.48 x 3.25 x
EV / Revenue 4.4 x 4.63 x 5.84 x 3.87 x 4.3 x 4.71 x 4.4 x 4.1 x
EV / EBITDA 23.1 x 24.7 x 29.8 x 20.7 x 21.4 x 23.1 x 21.3 x 19.6 x
EV / FCF 38.7 x 37.8 x 45.5 x 45.3 x 39.7 x 39.4 x 34.3 x 27.5 x
FCF Yield 2.58% 2.64% 2.2% 2.21% 2.52% 2.54% 2.92% 3.64%
Price to Book -3.61 x -4.52 x -4.84 x - -3.52 x -4.52 x -4.5 x -4.52 x
Nbr of stocks (in thousands) 40,900 39,400 36,387 36,387 34,881 34,832 - -
Reference price 2 293.8 383.5 564.3 346.4 412.2 516.0 516.0 516.0
Announcement Date 20/02/20 25/02/21 01/03/22 23/02/23 26/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Dezember 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,619 4,117 4,357 4,537 4,479 4,824 5,160 5,528
EBITDA 1 689.8 771.5 853.8 848.2 900.2 985.3 1,067 1,155
EBIT 1 629.9 706.5 780.9 767.9 819.5 894.9 971.1 1,053
Operating Margin 17.41% 17.16% 17.92% 16.93% 18.3% 18.55% 18.82% 19.05%
Earnings before Tax (EBT) 1 482.6 555.1 625.7 572.8 652.4 692.1 783.1 861.5
Net income 1 400.7 491.3 510.5 452.3 519.1 553.8 619.5 680.8
Net margin 11.07% 11.93% 11.72% 9.97% 11.59% 11.48% 12.01% 12.31%
EPS 2 9.560 12.39 13.54 12.53 14.66 15.90 18.07 20.23
Free Cash Flow 1 411.4 504 560 388.1 485.5 576.8 661.2 825.5
FCF margin 11.37% 12.24% 12.85% 8.55% 10.84% 11.96% 12.81% 14.93%
FCF Conversion (EBITDA) 59.63% 65.33% 65.59% 45.76% 53.93% 58.54% 61.96% 71.48%
FCF Conversion (Net income) 102.66% 102.59% 109.71% 85.81% 93.52% 104.15% 106.72% 121.26%
Dividend per Share 2 2.600 3.120 3.760 - 4.840 6.051 6.737 7.586
Announcement Date 20/02/20 25/02/21 01/03/22 23/02/23 26/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,343 1,011 1,065 1,069 1,392 1,024 1,025 1,027 1,403 1,085 1,102 1,110 1,523 1,164 1,176
EBITDA 1 245.4 183.5 196.2 195.4 273 195.7 214 207.7 282.8 230.3 224.7 225 306.6 242.3 246.4
EBIT 1 222.7 164.5 178.1 176.5 248.8 177.5 195.4 189.4 257.2 210.4 203.2 203.2 277.6 222.4 224.7
Operating Margin 16.58% 16.27% 16.72% 16.51% 17.87% 17.33% 19.07% 18.44% 18.33% 19.4% 18.45% 18.31% 18.22% 19.11% 19.1%
Earnings before Tax (EBT) 1 196.2 117.7 133.5 131.8 189.8 133.3 138 175.6 205.5 149.6 159.7 159.6 221.8 176.9 180.7
Net income 1 155.7 90.96 102.5 100.5 158.3 104.8 109.4 147.7 157.3 125.8 126.5 126.6 175.5 140 142.1
Net margin 11.59% 9% 9.62% 9.41% 11.37% 10.23% 10.68% 14.37% 11.21% 11.6% 11.48% 11.41% 11.52% 12.03% 12.08%
EPS 2 4.250 2.500 2.820 2.790 4.430 2.930 3.080 4.180 4.480 3.580 3.622 3.631 5.047 4.100 4.129
Dividend per Share 2 0.9400 1.100 1.100 1.100 - 1.210 1.210 1.210 1.210 1.510 1.510 1.510 1.523 1.651 1.662
Announcement Date 01/03/22 28/04/22 21/07/22 13/10/22 23/02/23 27/04/23 24/07/23 12/10/23 26/02/24 29/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,924 3,950 4,922 4,962 4,876 4,768 4,708 4,717
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.688 x 5.12 x 5.765 x 5.85 x 5.417 x 4.839 x 4.412 x 4.085 x
Free Cash Flow 1 411 504 560 388 485 577 661 826
ROE (net income / shareholders' equity) -12.4% -14.6% - - - 32.2% 34% -
ROA (Net income/ Total Assets) 35% 33.3% 31.5% 27.6% 31.7% 31.4% 34.8% 37%
Assets 1 1,145 1,475 1,619 1,637 1,639 1,764 1,782 1,840
Book Value Per Share 2 -81.50 -84.90 -116.0 - -117.0 -114.0 -115.0 -114.0
Cash Flow per Share 2 11.90 15.00 17.40 13.20 16.70 22.50 22.40 24.50
Capex 1 85.6 88.8 94.2 87.2 105 109 113 114
Capex / Sales 2.36% 2.16% 2.16% 1.92% 2.35% 2.26% 2.19% 2.07%
Announcement Date 20/02/20 25/02/21 01/03/22 23/02/23 26/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Domino's Pizza Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
34
Last Close Price
516 USD
Average target price
545.2 USD
Spread / Average Target
+5.65%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Quick Service Restaurants

1st Jan change Capi.
MCDONALD'S CORPORATION Stock McDonald's Corporation
-12.93% 186B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+36.45% 85.71B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+1.49% 37.35B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-11.07% 21.98B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-9.66% 21.59B
WINGSTOP INC. Stock Wingstop Inc.
+66.12% 12.52B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-26.18% 12.12B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
+1.92% 7.22B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD. Stock McDonald's Holdings Company (Japan), Ltd.
+3.76% 5.34B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. DPZ Stock
  4. EZV Stock
  5. Financials Domino's Pizza Inc.