
Domino's Pizza (DPZ) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.1B
Gross Profit
461.0M
40.25%
Operating Income
221.2M
19.31%
Net Income
131.1M
11.45%
EPS (Diluted)
$3.81
Balance Sheet Metrics
Total Assets
1.9B
Total Liabilities
5.8B
Shareholders Equity
-3.9B
Cash Flow Metrics
Operating Cash Flow
204.5M
Free Cash Flow
164.3M
Revenue & Profitability Trend
Domino's Pizza Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.7B | 4.5B | 4.5B | 4.4B | 4.1B |
Cost of Goods Sold | 2.9B | 2.8B | 2.9B | 2.7B | 2.5B |
Gross Profit | 1.8B | 1.7B | 1.6B | 1.7B | 1.6B |
Gross Margin % | 39.3% | 38.6% | 36.3% | 38.7% | 38.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 969.3M | 907.7M | 901.9M | 907.8M | 868.9M |
Other Operating Expenses | - | - | -21.2M | - | - |
Total Operating Expenses | 969.3M | 907.7M | 880.7M | 907.8M | 868.9M |
Operating Income | 879.2M | 819.7M | 746.8M | 780.4M | 725.6M |
Operating Margin % | 18.7% | 18.3% | 16.5% | 17.9% | 17.6% |
Non-Operating Items | |||||
Interest Income | 17.0M | 11.7M | 3.2M | 345.0K | 1.7M |
Interest Expense | 195.9M | 196.5M | 198.3M | 191.8M | 172.2M |
Other Non-Operating Income | 21.9M | 17.6M | 21.2M | 36.8M | - |
Pre-tax Income | 722.2M | 652.4M | 572.8M | 625.7M | 555.1M |
Income Tax | 138.0M | 133.3M | 120.6M | 115.2M | 63.8M |
Effective Tax Rate % | 19.1% | 20.4% | 21.0% | 18.4% | 11.5% |
Net Income | 584.2M | 519.1M | 452.3M | 510.5M | 491.3M |
Net Margin % | 12.4% | 11.6% | 10.0% | 11.7% | 11.9% |
Key Metrics | |||||
EBITDA | 1.0B | 929.7M | 830.2M | 890.4M | 792.3M |
EPS (Basic) | $17.04 | $14.80 | $12.78 | $14.04 | $12.47 |
EPS (Diluted) | $16.69 | $14.66 | $12.53 | $13.54 | $12.39 |
Basic Shares Outstanding | 34281927 | 35081779 | 35419718 | 36138273 | 38868350 |
Diluted Shares Outstanding | 34281927 | 35081779 | 35419718 | 36138273 | 38868350 |
Income Statement Trend
Domino's Pizza Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 186.1M | 114.1M | 60.4M | 148.2M | 168.8M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 309.1M | 282.8M | 257.5M | 255.3M | 244.6M |
Inventory | 70.9M | 83.0M | 81.6M | 68.3M | 66.7M |
Other Current Assets | 40.4M | 30.2M | 37.3M | 27.2M | 24.2M |
Total Current Assets | 905.3M | 817.3M | 790.7M | 860.5M | 869.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 600.8M | 571.9M | 553.0M | 523.5M | 520.7M |
Goodwill | 178.2M | 157.5M | 131.9M | 125.6M | 111.4M |
Intangible Assets | 155.0M | 134.1M | 108.4M | 95.6M | 81.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 71.0M | 56.6M | 44.2M | 40.1M | 35.8M |
Total Non-Current Assets | 831.7M | 857.6M | 811.6M | 811.3M | 697.8M |
Total Assets | 1.7B | 1.7B | 1.6B | 1.7B | 1.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 85.9M | 106.3M | 89.7M | 91.5M | 94.5M |
Short-term Debt | 1.2B | 95.7M | 89.7M | 92.7M | 38.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 101.6M | 104.2M | 157.9M | 173.7M | 141.2M |
Total Current Liabilities | 1.6B | 547.4M | 536.6M | 590.7M | 470.8M |
Non-Current Liabilities | |||||
Long-term Debt | 4.0B | 5.1B | 5.2B | 5.2B | 4.3B |
Deferred Tax Liabilities | - | 0 | 7.8M | 3.9M | 6.1M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 4.1B | 5.2B | 5.3B | 5.3B | 4.4B |
Total Liabilities | 5.7B | 5.7B | 5.8B | 5.9B | 4.9B |
Equity | |||||
Common Stock | 343.0K | 347.0K | 354.0K | 361.0K | 389.0K |
Retained Earnings | -4.0B | -4.1B | -4.2B | -4.2B | -3.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -4.0B | -4.1B | -4.2B | -4.2B | -3.3B |
Key Metrics | |||||
Total Debt | 5.2B | 5.2B | 5.3B | 5.3B | 4.4B |
Working Capital | -707.2M | 269.9M | 254.0M | 269.8M | 398.6M |
Balance Sheet Composition
Domino's Pizza Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 584.2M | 519.1M | 452.3M | 510.5M | 491.3M |
Depreciation & Amortization | 87.7M | 80.6M | 80.3M | 72.9M | 65.0M |
Stock-Based Compensation | 43.3M | 37.5M | 28.7M | 28.7M | 24.2M |
Working Capital Changes | -33.8M | -83.6M | -37.2M | 35.1M | -21.4M |
Operating Cash Flow | 677.7M | 539.8M | 508.7M | 656.7M | 579.1M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | 0 | -6.8M | 0 | 0 |
Investment Purchases | - | 0 | 0 | -49.1M | -40.0M |
Investment Sales | 82.9M | - | - | - | - |
Investing Cash Flow | 81.7M | -1.5M | 33.6M | -48.6M | -40.2M |
Financing Activities | |||||
Share Repurchases | -329.6M | -269.0M | -293.7M | -1.3B | -304.6M |
Dividends Paid | -209.9M | -169.8M | -157.5M | -139.4M | -121.9M |
Debt Issuance | 0 | 14.9M | 120.0M | 1.8B | 158.0M |
Debt Repayment | -17.6M | -55.7M | -175.7M | -910.2M | -202.1M |
Financing Cash Flow | -568.2M | -485.0M | -519.3M | -542.5M | -477.4M |
Free Cash Flow | 512.0M | 485.5M | 388.1M | 560.0M | 504.0M |
Net Change in Cash | 191.1M | 53.3M | 23.0M | 65.6M | 61.6M |
Cash Flow Trend
Domino's Pizza Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
25.83
Forward P/E
25.22
Price to Book
-3.87
Price to Sales
3.16
PEG Ratio
-4.57
Profitability Ratios
Profit Margin
12.49%
Operating Margin
18.06%
Return on Equity
-14.74%
Return on Assets
30.97%
Financial Health
Current Ratio
0.60
Debt to Equity
-1.33
Beta
1.10
Per Share Data
EPS (TTM)
$17.22
Book Value per Share
$-112.88
Revenue per Share
$139.02
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dpz | 15.1B | 25.83 | -3.87 | -14.74% | 12.49% | -1.33 |
McDonald's | 221.9B | 26.67 | -81.27 | -216.57% | 32.21% | -20.25 |
Starbucks | 103.0B | 39.22 | -13.41 | -50.54% | 7.18% | -3.63 |
Chipotle Mexican | 58.2B | 38.39 | 16.49 | 42.59% | 13.32% | 135.50 |
Yum! Brands | 41.5B | 29.44 | -5.42 | -19.43% | 18.12% | -1.60 |
Restaurant Brands | 29.3B | 24.20 | 6.34 | 24.00% | 9.43% | 313.69 |
Financial data is updated regularly. All figures are in the company's reporting currency.