Financhill
Buy
64

DPZ Quote, Financials, Valuation and Earnings

Last price:
$478.59
Seasonality move :
6.34%
Day range:
$473.83 - $481.55
52-week range:
$396.06 - $538.44
Dividend yield:
1.31%
P/E ratio:
27.46x
P/S ratio:
3.52x
P/B ratio:
--
Volume:
435.1K
Avg. volume:
666.4K
1-year change:
-7.42%
Market cap:
$16.4B
Revenue:
$4.7B
EPS (TTM):
$17.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1B $4.4B $4.5B $4.5B $4.7B
Revenue Growth (YoY) 13.78% 5.83% 4.13% -1.27% 5.07%
 
Cost of Revenues $2.5B $2.7B $2.9B $2.8B $2.9B
Gross Profit $1.6B $1.7B $1.6B $1.7B $1.8B
Gross Profit Margin 38.73% 38.75% 36.34% 38.56% 39.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $868.9M $907.8M $901.9M $907.7M $969.3M
Other Inc / (Exp) -- $36.8M $21.2M $17.6M $21.9M
Operating Expenses $868.9M $907.8M $901.9M $907.7M $969.3M
Operating Income $725.6M $780.4M $746.8M $819.7M $879.2M
 
Net Interest Expenses $170.5M $191.5M $195.1M $184.8M $178.8M
EBT. Incl. Unusual Items $555.1M $625.7M $572.8M $652.4M $722.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.8M $115.2M $120.6M $133.3M $138M
Net Income to Company $491.3M $510.5M $452.3M $519.1M $584.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $491.3M $510.5M $452.3M $519.1M $584.2M
 
Basic EPS (Cont. Ops) $12.61 $13.72 $12.66 $14.80 $16.83
Diluted EPS (Cont. Ops) $12.39 $13.54 $12.53 $14.66 $16.69
Weighted Average Basic Share $39M $37.2M $35.7M $35.1M $34.7M
Weighted Average Diluted Share $39.6M $37.7M $36.1M $35.4M $35M
 
EBITDA $792.3M $890.4M $851.3M $929.6M $1B
EBIT $727.3M $817.5M $771.1M $848.9M $918.1M
 
Revenue (Reported) $4.1B $4.4B $4.5B $4.5B $4.7B
Operating Income (Reported) $725.6M $780.4M $746.8M $819.7M $879.2M
Operating Income (Adjusted) $727.3M $817.5M $771.1M $848.9M $918.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $983.7M $1B $1B $1.1B $1.1B
Revenue Growth (YoY) 12.67% 2.79% 1.31% 5.88% 2.53%
 
Cost of Revenues $594.5M $642.5M $638.9M $662.8M $668.9M
Gross Profit $389.2M $368.6M $385.5M $421.9M $443.1M
Gross Profit Margin 39.56% 36.46% 37.64% 38.9% 39.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.6M $204.1M $207.9M $211.3M $233.1M
Other Inc / (Exp) $2.5M -- -$149K -$18.8M $24M
Operating Expenses $202.6M $204.1M $207.9M $211.3M $233.1M
Operating Income $186.5M $164.5M $177.6M $210.5M $210.1M
 
Net Interest Expenses $39.4M $46.8M $44.2M $42.1M $41.6M
EBT. Incl. Unusual Items $149.6M $117.7M $133.3M $149.6M $192.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.9M $26.8M $28.6M $23.8M $42.8M
Net Income to Company $117.8M $91M $104.8M $125.8M $149.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $117.8M $91M $104.8M $125.8M $149.7M
 
Basic EPS (Cont. Ops) $3.04 $2.53 $2.96 $3.62 $4.37
Diluted EPS (Cont. Ops) $3.00 $2.50 $2.93 $3.58 $4.33
Weighted Average Basic Share $38.7M $36M $35.4M $34.8M $34.3M
Weighted Average Diluted Share $39.2M $36.4M $35.7M $35.2M $34.6M
 
EBITDA $205.5M $183.6M $198M $215.3M $258.4M
EBIT $189.1M $164.6M $179.9M $195.5M $238.1M
 
Revenue (Reported) $983.7M $1B $1B $1.1B $1.1B
Operating Income (Reported) $186.5M $164.5M $177.6M $210.5M $210.1M
Operating Income (Adjusted) $189.1M $164.6M $179.9M $195.5M $238.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.2B $4.4B $4.6B $4.5B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.7B $2.9B $2.8B $2.9B
Gross Profit $1.6B $1.7B $1.7B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $887.1M $909.3M $905.7M $911.2M $991.1M
Other Inc / (Exp) $2.5M $34.3M -$149K -$1.1M $64.8M
Operating Expenses $887.1M $909.3M $905.7M $911.2M $991.1M
Operating Income $756.3M $758.4M $759.8M $852.6M $878.7M
 
Net Interest Expenses $171.4M $198.9M $192.4M $182.7M $178.4M
EBT. Incl. Unusual Items $587.5M $593.8M $588.4M $668.7M $765.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100M $110.1M $122.4M $128.5M $157.1M
Net Income to Company $487.5M $483.7M $466.1M $540.2M $608M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $487.5M $483.7M $466.1M $540.2M $608M
 
Basic EPS (Cont. Ops) $12.47 $13.20 $13.10 $15.47 $17.60
Diluted EPS (Cont. Ops) $12.33 $13.05 $12.97 $15.31 $17.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $827.1M $868.5M $865.8M $946.8M $1B
EBIT $759.6M $793M $786.4M $864.5M $960.7M
 
Revenue (Reported) $4.2B $4.4B $4.6B $4.5B $4.7B
Operating Income (Reported) $756.3M $758.4M $759.8M $852.6M $878.7M
Operating Income (Adjusted) $759.6M $793M $786.4M $864.5M $960.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $983.7M $1B $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $594.5M $642.5M $638.9M $662.8M $668.9M
Gross Profit $389.2M $368.6M $385.5M $421.9M $443.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.6M $204.1M $207.9M $211.3M $233.1M
Other Inc / (Exp) $2.5M -- -$149K -$18.8M $24M
Operating Expenses $202.6M $204.1M $207.9M $211.3M $233.1M
Operating Income $186.5M $164.5M $177.6M $210.5M $210.1M
 
Net Interest Expenses $39.4M $46.8M $44.2M $42.1M $41.6M
EBT. Incl. Unusual Items $149.6M $117.7M $133.3M $149.6M $192.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.9M $26.8M $28.6M $23.8M $42.8M
Net Income to Company $117.8M $91M $104.8M $125.8M $149.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $117.8M $91M $104.8M $125.8M $149.7M
 
Basic EPS (Cont. Ops) $3.04 $2.53 $2.96 $3.62 $4.37
Diluted EPS (Cont. Ops) $3.00 $2.50 $2.93 $3.58 $4.33
Weighted Average Basic Share $38.7M $36M $35.4M $34.8M $34.3M
Weighted Average Diluted Share $39.2M $36.4M $35.7M $35.2M $34.6M
 
EBITDA $205.5M $183.6M $198M $215.3M $258.4M
EBIT $189.1M $164.6M $179.9M $195.5M $238.1M
 
Revenue (Reported) $983.7M $1B $1B $1.1B $1.1B
Operating Income (Reported) $186.5M $164.5M $177.6M $210.5M $210.1M
Operating Income (Adjusted) $189.1M $164.6M $179.9M $195.5M $238.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $168.8M $148.2M $60.4M $114.1M $186.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $244.6M $255.3M $257.5M $282.8M $309.1M
Inventory $66.7M $68.3M $81.6M $83M $70.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $24.2M $27.2M $37.3M $30.2M $40.4M
Total Current Assets $869.4M $860.5M $790.7M $817.3M $905.3M
 
Property Plant And Equipment $525.6M $534.8M $521.4M $511.7M $511.5M
Long-Term Investments $40M $125.8M $125.8M $143.6M $82.7M
Goodwill $15.1M $15M $11.8M $11.7M $11.6M
Other Intangibles $81.3M $95.6M $108.4M $134.1M $155M
Other Long-Term Assets $33.9M $38M $42.2M $42.9M $47.5M
Total Assets $1.6B $1.7B $1.6B $1.7B $1.7B
 
Accounts Payable $94.5M $91.5M $89.7M $106.3M $85.9M
Accrued Expenses $111.5M $140.6M $127.4M $158.3M $151.5M
Current Portion Of Long-Term Debt $2.9M $55.6M $54.8M $56.4M $1.1B
Current Portion Of Capital Lease Obligations $35.9M $37.2M $34.9M $39.3M $39.9M
Other Current Liabilities $141.2M $173.7M $157.9M $104.2M $101.6M
Total Current Liabilities $470.8M $590.7M $536.6M $547.4M $1.6B
 
Long-Term Debt $4.1B $4.9B $5B $4.9B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $5.9B $5.8B $5.7B $5.7B
 
Common Stock $389K $361K $354K $347K $343K
Other Common Equity Adj -$2.4M -$2.8M -$4.7M -$3.9M -$7.4M
Common Equity -$3.3B -$4.2B -$4.2B -$4.1B -$4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.3B -$4.2B -$4.2B -$4.1B -$4B
 
Total Liabilities and Equity $1.6B $1.7B $1.6B $1.7B $1.7B
Cash and Short Terms $168.8M $148.2M $60.4M $114.1M $186.1M
Total Debt $4.1B $5B $5B $5B $5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $267.7M $165M $154.2M $203.9M $304.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $235.8M $247M $259.2M $285.6M $302.8M
Inventory $63.8M $77.7M $69.3M $76.1M $73.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.4M $27.9M $34.4M $42.1M $38.5M
Total Current Assets $925.8M $861.2M $827.7M $894.5M $1B
 
Property Plant And Equipment $517.7M $528.7M $518.5M $509.5M $512M
Long-Term Investments $82.5M $125.8M $125.8M $124.9M $106.7M
Goodwill $15M $16.2M $11.7M $11.6M $12.1M
Other Intangibles $84.7M $96.8M $113.2M $141.1M $156.1M
Other Long-Term Assets $35.4M $43M $42.6M $45.8M $49M
Total Assets $1.7B $1.7B $1.6B $1.7B $1.9B
 
Accounts Payable $95M $92.4M $93.5M $111.7M $123.1M
Accrued Expenses $148.7M $169M $160.1M $196.5M $198.2M
Current Portion Of Long-Term Debt $2.9M $55.6M $55.2M $4.9M $1.1B
Current Portion Of Capital Lease Obligations $36.1M $37.4M $36.8M $39.9M $42.2M
Other Current Liabilities $155M $168.2M $136.6M $75.1M $97.4M
Total Current Liabilities $501.8M $594.8M $556.4M $509.6M $1.7B
 
Long-Term Debt $4.1B $5B $5B $5B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $5.9B $5.8B $5.8B $5.8B
 
Common Stock $388K $360K $353K $348K $342K
Other Common Equity Adj -$2.2M -$2.2M -$5.1M -$5M -$7.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.2B -$4.2B -$4.2B -$4B -$3.9B
 
Total Liabilities and Equity $1.7B $1.7B $1.6B $1.7B $1.9B
Cash and Short Terms $267.7M $165M $154.2M $203.9M $304.3M
Total Debt $4.1B $5.1B $5B $5B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $491.3M $510.5M $452.3M $519.1M $584.2M
Depreciation & Amoritzation $65M $72.9M $80.3M $80.6M $87.7M
Stock-Based Compensation $24.2M $28.7M $28.7M $37.5M $43.3M
Change in Accounts Receivable -$33.3M -$8.1M -$6.3M -$26.5M -$27.4M
Change in Inventories -$25M -$9.4M -$17.1M $160K $6.7M
Cash From Operations $592.8M $654.2M $475.3M $590.9M $624.9M
 
Capital Expenditures $88.8M $94.2M $87.2M $105.4M $112.9M
Cash Acquisitions -- -- -$6.8M -- --
Cash From Investing -$128.9M -$142.7M -$53.7M -$106.9M -$31.2M
 
Dividends Paid (Ex Special Dividend) -$121.9M -$139.4M -$157.5M -$169.8M -$209.9M
Special Dividend Paid
Long-Term Debt Issued $158M $1.9B $120M $14.9M --
Long-Term Debt Repaid -$202.1M -$910.2M -$175.7M -$55.7M -$17.6M
Repurchase of Common Stock -$304.6M -$1.3B -$293.7M -$269M -$329.6M
Other Financing Activities -$6.8M -$22M -$12.3M -$5.4M -$11.1M
Cash From Financing -$446.4M -$522.8M -$515.9M -$476.4M -$532.2M
 
Beginning Cash (CF) $190.6M $502.1M $490.5M $395.2M $403.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.5M -$11.4M -$94.3M $7.6M $61.4M
Ending Cash (CF) $168.8M $490.5M $395.2M $403.1M $462.4M
 
Levered Free Cash Flow $504M $560M $388.1M $485.5M $512M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $117.8M $91M $104.8M $125.8M $149.7M
Depreciation & Amoritzation $16.5M $19M $18.2M $19.9M $20.4M
Stock-Based Compensation $5.2M $7.3M $7.5M $11.3M $10.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $152.9M $78.8M $114.7M $123.5M $179.1M
 
Capital Expenditures $16.6M $12.5M $19M $20.2M $14.7M
Cash Acquisitions -- -$6.8M -- -- --
Cash From Investing -$56.4M -$20.6M -$19.6M -$21.5M -$16M
 
Dividends Paid (Ex Special Dividend) -$64K -$51K -$89K -$343K -$617K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$704K -$13.9M -$13.9M -$13.5M -$646K
Repurchase of Common Stock -$25M -$47.7M -$30.1M -$25M -$50M
Other Financing Activities -$1M -$789K -$1.6M -$6.7M -$8.2M
Cash From Financing -$23.1M -$62.1M -$45.3M -$34.8M -$51.9M
 
Beginning Cash (CF) $502.1M $490.5M $395.2M $403.1M $462.4M
Foreign Exchange Rate Adjustment $161K $374K -$186K -$672K $296K
Additions / Reductions $73.3M -$3.9M $49.8M $67.2M $111.2M
Ending Cash (CF) $575.6M $486.9M $444.8M $469.6M $573.9M
 
Levered Free Cash Flow $136.3M $66.3M $95.7M $103.3M $164.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $487.5M $483.7M $466.1M $540.2M $608M
Depreciation & Amoritzation $67.5M $75.4M $79.4M $82.3M $88.2M
Stock-Based Compensation $24.5M $30.7M $29M $41.3M $42.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $650.3M $580.1M $511.2M $599.6M $680.5M
 
Capital Expenditures $87.9M $90.1M $93.8M $106.5M $107.4M
Cash Acquisitions -- -$6.8M -- -- --
Cash From Investing -$167.5M -$106.9M -$52.6M -$108.8M -$25.7M
 
Dividends Paid (Ex Special Dividend) -$121.9M -$139.4M -$157.6M -$170M -$210.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$191.9M -$923.4M -$175.7M -$55.3M -$4.8M
Repurchase of Common Stock -$250M -$1.3B -$276.2M -$263.9M -$354.6M
Other Financing Activities -$6.2M -$21.7M -$13.1M -$10.6M -$12.6M
Cash From Financing -$387.5M -$561.8M -$499.1M -$465.9M -$549.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.3M -$88.6M -$40.6M $25M $105.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $562.4M $490.1M $417.4M $493.1M $573.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $117.8M $91M $104.8M $125.8M $149.7M
Depreciation & Amoritzation $16.5M $19M $18.2M $19.9M $20.4M
Stock-Based Compensation $5.2M $7.3M $7.5M $11.3M $10.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $152.9M $78.8M $114.7M $123.5M $179.1M
 
Capital Expenditures $16.6M $12.5M $19M $20.2M $14.7M
Cash Acquisitions -- -$6.8M -- -- --
Cash From Investing -$56.4M -$20.6M -$19.6M -$21.5M -$16M
 
Dividends Paid (Ex Special Dividend) -$64K -$51K -$89K -$343K -$617K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$704K -$13.9M -$13.9M -$13.5M -$646K
Repurchase of Common Stock -$25M -$47.7M -$30.1M -$25M -$50M
Other Financing Activities -$1M -$789K -$1.6M -$6.7M -$8.2M
Cash From Financing -$23.1M -$62.1M -$45.3M -$34.8M -$51.9M
 
Beginning Cash (CF) $502.1M $490.5M $395.2M $403.1M $462.4M
Foreign Exchange Rate Adjustment $161K $374K -$186K -$672K $296K
Additions / Reductions $73.3M -$3.9M $49.8M $67.2M $111.2M
Ending Cash (CF) $575.6M $486.9M $444.8M $469.6M $573.9M
 
Levered Free Cash Flow $136.3M $66.3M $95.7M $103.3M $164.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock