Stock PZZA PAPA JOHN'S INTERNATIONAL, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Papa John's International, Inc.

Equities

PZZA

US6988131024

Restaurants & Bars

Market Closed - Nasdaq
Other stock markets
 01:30:00 27/04/2024 am IST 		5-day change 1st Jan Change
63.1 USD +0.30% Intraday chart for Papa John's International, Inc. +0.96% -17.22%
22/04 Stifel Upgrades Papa John's International to Hold From Sell, Cuts Price Target to $60 From $65 MT
09/04 KeyBanc Cuts Price Target on Papa John's to $78 From $84, Keeps Overweight Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,017 2,796 4,853 2,908 2,497 2,079 - -
Enterprise Value (EV) 1 2,366 3,031 5,264 3,458 2,497 2,803 2,799 2,782
P/E ratio -263 x 66.3 x 1,112 x 43.6 x 30.7 x 24 x 20.1 x 14.7 x
Yield 1.43% 1.06% 0.86% 1.87% - 2.98% 3.13% 3.4%
Capitalization / Revenue 1.25 x 1.54 x 2.35 x 1.38 x 1.17 x 0.95 x 0.91 x 0.88 x
EV / Revenue 1.46 x 1.67 x 2.54 x 1.64 x 1.17 x 1.28 x 1.23 x 1.17 x
EV / EBITDA 18.5 x 20.8 x 22.9 x 16.5 x 11.3 x 12.2 x 11.1 x 9.9 x
EV / FCF 98.4 x 20.1 x 45.3 x 87.7 x - 23 x 21.5 x 17.5 x
FCF Yield 1.02% 4.97% 2.21% 1.14% - 4.35% 4.66% 5.71%
Price to Book -6.06 x -9.75 x -25.5 x -9.98 x - -4.37 x -4.18 x -4.78 x
Nbr of stocks (in thousands) 31,946 32,952 36,364 35,328 32,756 32,944 - -
Reference price 2 63.15 84.85 133.5 82.31 76.23 63.10 63.10 63.10
Announcement Date 26/02/20 25/02/21 24/02/22 23/02/23 29/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,619 1,813 2,068 2,102 2,136 2,183 2,280 2,374
EBITDA 1 127.9 145.9 230.2 209.5 221.1 229.4 251.8 281.1
EBIT 1 80.61 96.24 181.3 157.5 157 157.4 176 204.2
Operating Margin 4.98% 5.31% 8.77% 7.49% 7.35% 7.21% 7.72% 8.6%
Earnings before Tax (EBT) 1 5.046 75.36 150.9 83.77 103.7 113.5 133.6 179
Net income 1 -7.633 41.74 4.073 67.36 82.1 85.88 101.8 137
Net margin -0.47% 2.3% 0.2% 3.2% 3.84% 3.93% 4.46% 5.77%
EPS 2 -0.2400 1.280 0.1200 1.890 2.480 2.635 3.145 4.300
Free Cash Flow 1 24.04 150.8 116.1 39.42 - 121.9 130.3 159
FCF margin 1.48% 8.32% 5.61% 1.88% - 5.58% 5.71% 6.7%
FCF Conversion (EBITDA) 18.8% 103.32% 50.45% 18.82% - 53.13% 51.76% 56.57%
FCF Conversion (Net income) - 361.28% 2,850.87% 58.52% - 141.95% 128.03% 116.06%
Dividend per Share 2 0.9000 0.9000 1.150 1.540 - 1.883 1.978 2.143
Announcement Date 26/02/20 25/02/21 24/02/22 23/02/23 29/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 512.8 528.9 542.7 522.7 510.5 526.2 527 514.5 522.8 571.3 543.5 542.5 543 554.8 563.6
EBITDA 1 52.21 53.88 57.17 53.15 46.93 52.25 53.87 52.57 50.04 64.63 54.41 56.27 57.48 61.81 60.12
EBIT 1 40.73 41.9 45.23 40.41 33.59 38.23 39.15 36.88 33.64 47.35 36.7 38.36 39.08 43.14 41.78
Operating Margin 7.94% 7.92% 8.33% 7.73% 6.58% 7.26% 7.43% 7.17% 6.43% 8.29% 6.75% 7.07% 7.2% 7.78% 7.41%
Earnings before Tax (EBT) 1 34.6 32.15 10.17 32.82 11.84 28.94 28.78 23.64 20.49 30.77 25.08 27.29 28.2 32.43 30.07
Net income 1 28.96 24.39 10.43 25.24 8.245 23.37 22.38 17.77 15.86 26.09 18.27 21.11 21.55 25.08 23.1
Net margin 5.65% 4.61% 1.92% 4.83% 1.62% 4.44% 4.25% 3.45% 3.03% 4.57% 3.36% 3.89% 3.97% 4.52% 4.1%
EPS 2 0.7900 0.6700 0.2900 0.7000 0.2300 0.6600 0.6500 0.5400 0.4800 0.7900 0.5560 0.6460 0.6610 0.7730 0.7080
Dividend per Share 2 0.3500 0.3500 0.3500 0.3500 0.4200 0.4200 0.4200 0.4200 0.4600 - 0.4600 0.4600 0.4771 0.4771 0.4720
Announcement Date 04/11/21 24/02/22 05/05/22 04/08/22 03/11/22 23/02/23 04/05/23 03/08/23 02/11/23 29/02/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 349 235 410 550 - 724 720 704
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.727 x 1.611 x 1.782 x 2.624 x - 3.156 x 2.859 x 2.504 x
Free Cash Flow 1 24 151 116 39.4 - 122 130 159
ROE (net income / shareholders' equity) - 5.24% -52.8% - - 15.2% 16.9% -
ROA (Net income/ Total Assets) 5.61% 5.7% 14.1% 7.7% - 9.76% 11.5% 13.3%
Assets 1 -136.1 732 28.87 875 - 880.3 882.3 1,030
Book Value Per Share 2 -10.40 -8.700 -5.240 -8.240 - -14.40 -15.10 -13.20
Cash Flow per Share 2 1.950 5.700 5.230 3.300 - 5.220 6.230 7.040
Capex 1 37.7 35.7 68.6 78.4 - 76.9 81.2 84
Capex / Sales 2.33% 1.97% 3.31% 3.73% - 3.52% 3.56% 3.54%
Announcement Date 26/02/20 25/02/21 24/02/22 23/02/23 29/02/24 - - -
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 Papa John's International, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
63.1 USD
Average target price
78.95 USD
Spread / Average Target
+25.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Restaurants & Bars

1st Jan change Capi.
PAPA JOHN'S INTERNATIONAL, INC. Stock Papa John's International, Inc.
-17.22% 2.08B
STARBUCKS CORPORATION Stock Starbucks Corporation
-8.08% 99.92B
COMPASS GROUP PLC Stock Compass Group PLC
+3.87% 47.26B
DARDEN RESTAURANTS, INC. Stock Darden Restaurants, Inc.
-4.99% 18.63B
HAIDILAO INTERNATIONAL HOLDING LTD. Stock Haidilao International Holding Ltd.
+23.66% 12.8B
SODEXO Stock Sodexo
-21.05% 12.31B
CAVA GROUP, INC. Stock CAVA Group, Inc.
+60.91% 7.88B
ZENSHO HOLDINGS CO., LTD. Stock Zensho Holdings Co., Ltd.
-16.84% 6.12B
JOLLIBEE FOODS CORPORATION Stock Jollibee Foods Corporation
-4.93% 4.64B
JUBILANT FOODWORKS LIMITED Stock Jubilant FoodWorks Limited
-22.60% 3.45B
Other Restaurants & Bars
  1. Stock Market
  2. Equities
  3. PZZA Stock
  4. Financials Papa John's International, Inc.