Financhill
Sell
48

DPZ Quote, Financials, Valuation and Earnings

Last price:
$421.61
Seasonality move :
13.3%
Day range:
$424.01 - $432.52
52-week range:
$395.08 - $542.75
Dividend yield:
1.42%
P/E ratio:
26.19x
P/S ratio:
3.21x
P/B ratio:
--
Volume:
920K
Avg. volume:
569K
1-year change:
5.69%
Market cap:
$14.7B
Revenue:
$4.5B
EPS (TTM):
$16.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.6B $4.1B $4.4B $4.5B $4.5B
Revenue Growth (YoY) 5.42% 13.78% 5.83% 4.13% -1.27%
 
Cost of Revenues $2.2B $2.5B $2.7B $2.9B $2.8B
Gross Profit $1.4B $1.6B $1.7B $1.6B $1.7B
Gross Profit Margin 38.76% 38.73% 38.75% 36.34% 38.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $773.1M $868.9M $907.8M $901.9M $907.7M
Other Inc / (Exp) -- -- $36.8M $21.2M $17.6M
Operating Expenses $773.1M $868.9M $907.8M $901.9M $907.7M
Operating Income $629.4M $725.6M $780.4M $746.8M $819.7M
 
Net Interest Expenses $146.8M $170.5M $191.5M $195.1M $184.8M
EBT. Incl. Unusual Items $482.6M $555.1M $625.7M $572.8M $652.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.9M $63.8M $115.2M $120.6M $133.3M
Net Income to Company $400.7M $491.3M $510.5M $452.3M $519.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $400.7M $491.3M $510.5M $452.3M $519.1M
 
Basic EPS (Cont. Ops) $9.83 $12.61 $13.72 $12.66 $14.80
Diluted EPS (Cont. Ops) $9.56 $12.39 $13.54 $12.53 $14.66
Weighted Average Basic Share $40.8M $39M $37.2M $35.7M $35.1M
Weighted Average Diluted Share $41.9M $39.6M $37.7M $36.1M $35.4M
 
EBITDA $693.4M $792.3M $890.4M $851.3M $929.6M
EBIT $633.5M $727.3M $817.5M $771.1M $848.9M
 
Revenue (Reported) $3.6B $4.1B $4.4B $4.5B $4.5B
Operating Income (Reported) $629.4M $725.6M $780.4M $746.8M $819.7M
Operating Income (Adjusted) $633.5M $727.3M $817.5M $771.1M $848.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $967.7M $998M $1.1B $1B $1.1B
Revenue Growth (YoY) 17.9% 3.13% 7.08% -3.86% 5.14%
 
Cost of Revenues $605.7M $612.8M $686.7M $629.2M $656.4M
Gross Profit $362M $385.2M $381.9M $398.2M $423.7M
Gross Profit Margin 37.41% 38.6% 35.73% 38.76% 39.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $199.8M $204.9M $205.4M $208.7M $224.9M
Other Inc / (Exp) -- -- -- $28.2M $26.2M
Operating Expenses $199.8M $204.9M $205.4M $208.7M $224.9M
Operating Income $162.2M $180.3M $176.5M $189.4M $198.8M
 
Net Interest Expenses $38.4M $45.5M $44.6M $42.1M $40.4M
EBT. Incl. Unusual Items $123.8M $134.8M $131.8M $175.6M $184.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.6M $14.4M $31.3M $27.9M $37.7M
Net Income to Company $99.1M $120.4M $100.5M $147.7M $146.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $99.1M $120.4M $100.5M $147.7M $146.9M
 
Basic EPS (Cont. Ops) $2.53 $3.29 $2.82 $4.22 $4.22
Diluted EPS (Cont. Ops) $2.49 $3.24 $2.79 $4.18 $4.19
Weighted Average Basic Share $39.2M $36.6M $35.7M $35M $34.8M
Weighted Average Diluted Share $39.8M $37.1M $36.1M $35.4M $35M
 
EBITDA $177.7M $196.9M $196.2M $238.6M $250.1M
EBIT $162.4M $180.3M $177.3M $220.4M $229.3M
 
Revenue (Reported) $967.7M $998M $1.1B $1B $1.1B
Operating Income (Reported) $162.2M $180.3M $176.5M $189.4M $198.8M
Operating Income (Adjusted) $162.4M $180.3M $177.3M $220.4M $229.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $4.4B $4.5B $4.5B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.7B $2.8B $2.8B $2.8B
Gross Profit $1.5B $1.7B $1.6B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $821M $915.5M $901.1M $910.1M $959M
Other Inc / (Exp) -- $2.5M $34.3M $13.1M $23.2M
Operating Expenses $821M $915.5M $901.1M $910.1M $959M
Operating Income $685.5M $801.8M $741.8M $790.1M $862.7M
 
Net Interest Expenses $162.7M $185.2M $196.8M $187.7M $179.1M
EBT. Incl. Unusual Items $522.8M $619.1M $579.2M $636.7M $706.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.1M $112.4M $129.6M $116.6M $134.7M
Net Income to Company $468.7M $506.7M $449.6M $520.1M $572M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $468.7M $506.7M $449.6M $520.1M $572M
 
Basic EPS (Cont. Ops) $12.03 $13.29 $12.48 $14.76 $16.43
Diluted EPS (Cont. Ops) $11.67 $13.15 $12.36 $14.62 $16.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $751.8M $875.4M $856.1M $913.3M $988.8M
EBIT $688.8M $804.3M $777.4M $834.1M $902.2M
 
Revenue (Reported) $3.9B $4.4B $4.5B $4.5B $4.7B
Operating Income (Reported) $685.5M $801.8M $741.8M $790.1M $862.7M
Operating Income (Adjusted) $688.8M $804.3M $777.4M $834.1M $902.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $3B $3.1B $3.1B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $2B $1.9B $2B
Gross Profit $1.1B $1.2B $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $577.6M $624.3M $617.6M $625.9M $677.1M
Other Inc / (Exp) -- $2.5M -- $13.1M $18.7M
Operating Expenses $577.6M $624.3M $617.6M $625.9M $677.1M
Operating Income $481.6M $557.7M $519.1M $562.5M $605.5M
 
Net Interest Expenses $116M $130.7M $136.1M $128.6M $123M
EBT. Incl. Unusual Items $365.6M $429.5M $383M $446.9M $501.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2M $74.8M $89.1M $85.1M $86.5M
Net Income to Company $339.4M $354.8M $294M $361.8M $414.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $339.4M $354.8M $294M $361.8M $414.7M
 
Basic EPS (Cont. Ops) $8.71 $9.43 $8.20 $10.29 $11.91
Diluted EPS (Cont. Ops) $8.55 $9.30 $8.11 $10.19 $11.80
Weighted Average Basic Share $117M $112.9M $107.6M $105.6M $104.5M
Weighted Average Diluted Share $119.2M $114.5M $108.8M $106.6M $105.4M
 
EBITDA $527.5M $610.6M $576.2M $638.2M $697.5M
EBIT $483.4M $560.4M $520.2M $583.2M $636.5M
 
Revenue (Reported) $2.8B $3B $3.1B $3.1B $3.3B
Operating Income (Reported) $481.6M $557.7M $519.1M $562.5M $605.5M
Operating Income (Adjusted) $483.4M $560.4M $520.2M $583.2M $636.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $190.6M $168.8M $148.2M $60.4M $114.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $210.3M $244.6M $255.3M $257.5M $282.8M
Inventory $53M $66.7M $68.3M $81.6M $83M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.1M $24.2M $27.2M $37.3M $30.2M
Total Current Assets $787.6M $869.4M $860.5M $790.7M $817.3M
 
Property Plant And Equipment $471.7M $525.6M $534.8M $521.4M $511.7M
Long-Term Investments -- $40M $125.8M $125.8M $143.6M
Goodwill $15.1M $15.1M $15M $11.8M $11.7M
Other Intangibles $73.1M $81.3M $95.6M $108.4M $134.1M
Other Long-Term Assets $24.5M $33.9M $38M $42.2M $42.9M
Total Assets $1.4B $1.6B $1.7B $1.6B $1.7B
 
Accounts Payable $111.1M $94.5M $91.5M $89.7M $106.3M
Accrued Expenses $94.1M $111.5M $140.6M $127.4M $158.3M
Current Portion Of Long-Term Debt $43.4M $2.9M $55.6M $54.8M $56.4M
Current Portion Of Capital Lease Obligations $33.3M $35.9M $37.2M $34.9M $39.3M
Other Current Liabilities $101.9M $141.2M $173.7M $157.9M $104.2M
Total Current Liabilities $453.8M $470.8M $590.7M $536.6M $547.4M
 
Long-Term Debt $4.1B $4.1B $4.9B $5B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $4.9B $5.9B $5.8B $5.7B
 
Common Stock $389K $389K $361K $354K $347K
Other Common Equity Adj -$3.7M -$2.4M -$2.8M -$4.7M -$3.9M
Common Equity -$3.4B -$3.3B -$4.2B -$4.2B -$4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.4B -$3.3B -$4.2B -$4.2B -$4.1B
 
Total Liabilities and Equity $1.4B $1.6B $1.7B $1.6B $1.7B
Cash and Short Terms $190.6M $168.8M $148.2M $60.4M $114.1M
Total Debt $4.1B $4.1B $5B $5B $5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $330.7M $295.4M $114.8M $80.9M $189.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $229.4M $238.9M $242.8M $250M $278.7M
Inventory $65.5M $64.6M $72.6M $69.7M $69.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.3M $34.1M $30.5M $41.3M $38.7M
Total Current Assets $956.5M $1B $826.4M $795.6M $872.3M
 
Property Plant And Equipment $491.9M $511.5M $529M $500.3M $508.4M
Long-Term Investments -- $82.5M $125.8M $139.1M $162.4M
Goodwill $15.1M $15M $16.2M $11.7M $11.6M
Other Intangibles $78.6M $91.4M $105.5M $125.2M $151.9M
Other Long-Term Assets $72.8M $36.3M $41.3M $41.6M $47.2M
Total Assets $1.6B $1.8B $1.6B $1.6B $1.8B
 
Accounts Payable $88.2M $111.8M $91.3M $101.1M $97.8M
Accrued Expenses $126.7M $151.1M $144.9M $146.8M $176.5M
Current Portion Of Long-Term Debt $42M $54.8M $55.8M $55.8M $4.9M
Current Portion Of Capital Lease Obligations $38.2M $37.1M $40.8M $38.6M $40.8M
Other Current Liabilities $138.3M $178.5M $173.3M $147.3M $109.2M
Total Current Liabilities $488.5M $596.4M $578.7M $562.9M $510.5M
 
Long-Term Debt $4B $5B $5.1B $4.9B $5B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $5.9B $6B $5.8B $5.8B
 
Common Stock $394K $366K $354K $349K $345K
Other Common Equity Adj -$3.4M -$2.4M -$3.8M -$5.1M -$4.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.2B -$4.1B -$4.3B -$4.1B -$4B
 
Total Liabilities and Equity $1.6B $1.8B $1.6B $1.6B $1.8B
Cash and Short Terms $330.7M $295.4M $114.8M $80.9M $189.1M
Total Debt $4.1B $5.1B $5.2B $5B $5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $400.7M $491.3M $510.5M $452.3M $519.1M
Depreciation & Amoritzation $59.9M $65M $72.9M $80.3M $80.6M
Stock-Based Compensation $20.3M $24.2M $28.7M $28.7M $37.5M
Change in Accounts Receivable -$20.9M -$33.3M -$8.1M -$6.3M -$26.5M
Change in Inventories -$6.7M -$25M -$9.4M -$17.1M $160K
Cash From Operations $497M $592.8M $654.2M $475.3M $590.9M
 
Capital Expenditures $85.6M $88.8M $94.2M $87.2M $105.4M
Cash Acquisitions -$3.4M -- -- -$6.8M --
Cash From Investing -$27.9M -$128.9M -$142.7M -$53.7M -$106.9M
 
Dividends Paid (Ex Special Dividend) -$105.7M -$121.9M -$139.4M -$157.5M -$169.8M
Special Dividend Paid
Long-Term Debt Issued $675M $158M $1.9B $120M $14.9M
Long-Term Debt Repaid -$92.1M -$202.1M -$910.2M -$175.7M -$55.7M
Repurchase of Common Stock -$699M -$304.6M -$1.3B -$293.7M -$269M
Other Financing Activities -$14M -$6.8M -$22M -$12.3M -$5.4M
Cash From Financing -$222.8M -$446.4M -$522.8M -$515.9M -$476.4M
 
Beginning Cash (CF) $25.4M $190.6M $502.1M $490.5M $395.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $246.3M $17.5M -$11.4M -$94.3M $7.6M
Ending Cash (CF) $190.6M $168.8M $490.5M $395.2M $403.1M
 
Levered Free Cash Flow $411.4M $504M $560M $388.1M $485.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $99.1M $120.4M $100.5M $147.7M $146.9M
Depreciation & Amoritzation $15.3M $16.6M $18.9M $18.3M $20.8M
Stock-Based Compensation $4.9M $6M $5.9M $9.4M $9.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $158.6M $189.2M $176.7M $179.8M $172.7M
 
Capital Expenditures $17.4M $17.5M $17.8M $21.3M $27.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.9M -$17.5M -$18.8M -$20.8M -$26.9M
 
Dividends Paid (Ex Special Dividend) -$30.8M -$34.8M -$40M -$42.6M -$52.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $120M -- --
Long-Term Debt Repaid -$68.8M -$13.6M -$13.9M -$14.2M -$1.2M
Repurchase of Common Stock -- -$79.7M -$196.1M -$90M -$190M
Other Financing Activities -$4.8M -$5.7M -$8.3M -$2.2M -$1.4M
Cash From Financing -$102.7M -$126.9M -$137.5M -$144.2M -$242.3M
 
Beginning Cash (CF) $570.4M $623.8M $436.6M $405.8M $560.7M
Foreign Exchange Rate Adjustment $496K -$244K $24K -$798K $401K
Additions / Reductions $39.1M $44.8M $20.4M $14.8M -$96.5M
Ending Cash (CF) $609.9M $668.3M $457.1M $419.8M $464.5M
 
Levered Free Cash Flow $141.1M $171.7M $158.9M $158.5M $145.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $468.7M $506.7M $449.6M $520.1M $572M
Depreciation & Amoritzation $63.1M $71.1M $78.7M $79.2M $86.6M
Stock-Based Compensation $21.9M $28.8M $30.8M $33.6M $42.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $542.8M $707M $499.8M $567.3M $615.6M
 
Capital Expenditures $94.1M $88.3M $94M $96M $116.9M
Cash Acquisitions -- -- -$6.8M -- --
Cash From Investing -$115.8M -$128.2M -$111.1M -$55M -$118.8M
 
Dividends Paid (Ex Special Dividend) -$113.2M -$132.1M -$147.9M -$163.4M -$190.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$191.1M -$907.4M -$55.5M -$175.6M -$30.3M
Repurchase of Common Stock -$673.4M -$1.3B -$510M -$210.8M -$273.2M
Other Financing Activities -$14.8M -$22.2M -$10.7M -$6.9M -$10.9M
Cash From Financing -$130.1M -$521M -$598.9M -$548.9M -$452.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.9M $57.8M -$210.3M -$36.6M $44.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $448.7M $618.7M $405.7M $471.3M $498.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $339.4M $354.8M $294M $361.8M $414.7M
Depreciation & Amoritzation $44.1M $50.2M $56M $55M $61M
Stock-Based Compensation $14.9M $19.5M $21.6M $26.5M $31.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $370.4M $484.6M $330.2M $422.1M $446.9M
 
Capital Expenditures $51.2M $50.7M $50.5M $59.3M $70.8M
Cash Acquisitions -- -- -$6.8M -- --
Cash From Investing -$91.1M -$90.3M -$58.7M -$60M -$71.9M
 
Dividends Paid (Ex Special Dividend) -$61.1M -$71.2M -$79.7M -$85.6M -$106M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $158M $1.9B $120M -- --
Long-Term Debt Repaid -$190.8M -$896.2M -$41.4M -$41.3M -$15.9M
Repurchase of Common Stock -$79.6M -$1.1B -$293.7M -$210.8M -$215M
Other Financing Activities -$6.6M -$22M -$10.7M -$5.2M -$10.7M
Cash From Financing -$153.6M -$228.1M -$304.3M -$337.2M -$313M
 
Beginning Cash (CF) $1.5B $1.7B $1.4B $1.2B $1.4B
Foreign Exchange Rate Adjustment $243K $58K -$611K -$304K -$589K
Additions / Reductions $125.7M $166.1M -$32.8M $24.9M $62M
Ending Cash (CF) $1.7B $1.9B $1.4B $1.3B $1.5B
 
Levered Free Cash Flow $319.2M $433.9M $279.6M $362.9M $376.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 2.13% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 2.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.16% over the past day.

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

Show me the best stock