Papa John's International (PZZA) Financials

$20.74

$-0.72 (-3.36%)

As on 11-Sep-2026 13:37EDT

Market cap

$747 Mln

Revenue (TTM)

$1,967 Mln

P/E Ratio

28.4

P/B Ratio

284.2

Div. Yield

8.2 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	1,967.34	2,053.81	2,059.39	2,135.71	2,102.10	2,068.42
Cost of Revenue	1,511.65	1,460.49	1,478.43	1,716.40	1,713.67	1,639.10
Gross Profit	455.69	593.32	580.96	419.32	388.43	429.32
Operating Expenses	374.79	504.17	424.26	272.17	279.40	261.08
Operating Profit (EBIT)	80.90	89.15	156.70	147.14	109.03	168.24
Other Income	--	--	--	--	--	1.91
Profit before Tax	45.33	48.38	114.13	103.67	83.77	150.95
Provision for Tax	16.59	16.26	29.93	20.87	14.42	25.99
Profit after Tax (Net Income)	27.57	30.53	83.49	82.10	67.77	120.02
Minority Interest	-1.18	-1.59	-0.71	-0.57	-1.58	4.94
Consolidated Profit	--	--	--	--	67.36	4.07

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	-453.05	-444.75	-429.53	-459.09	-286.39	-187.67
Minority Interest	-1.18	--	--	--	15.73	15.21
Non-Current Liabilities	963.40	1,068.63	1,024.30	1,013.17	868.52	765.24
Current Liabilities	282.84	290.99	277.96	304.60	265.16	287.42
Total Liabilities	1,087.88	926.93	888.95	875.01	864.23	885.70

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	570.67	689.50	658.35	643.99	613.19	630.70
Current Assets	234.36	237.43	230.61	231.02	251.04	255.01
Total Assets	1,087.88	926.93	888.95	875.01	864.23	885.70
Total Debt*	935.52	1,092.77	971.13	965.72	807.26	685.50
Net Current Assets	-48.48	-53.56	-47.36	-73.58	-14.12	-32.42

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	126.00	106.63	193.06	117.81	184.68
Cash Flow from Investing Activities	--	-21.49	-17.35	-75.12	-62.79	-63.51
Cash from Financing Activities	--	-106.26	-91.67	-124.08	-76.24	-180.53
Net Cash Inflow / Outflow	--	--	--	--	-21.23	-59.36

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	0.83	0.93	2.53	2.50	1.92	3.29
Cash EPS ($)	--	3.73	4.64	4.35	3.39	4.62
Adjusted Book Value ($)	--	--	--	--	--	--
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	3.82	3.24	5.88	3.33	5.06
Free Cash Flow per Share ($)	--	1.86	1.04	3.55	1.12	3.18

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	5.13	15.93	15.98	13.31	32.92
ROE (%)	--	-6.98	-18.79	-22.03	-28.59	-51.09
ROA (%)	2.43	3.36	9.47	9.44	7.75	13.65
EBIT Margin (%)	7.41	4.34	7.61	6.89	5.19	8.23
Net Margin (%)	1.40	1.49	4.05	3.84	3.22	5.80
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	-5.65	0.00	-0.04	0.02	0.02	0.14
EBIT Growth (%)	1.84	-43.11	6.50	34.96	-35.92	84.18
Net Profit Growth (%)	-64.79	-63.43	1.69	21.14	-43.53	107.17
EPS Growth (%)	-63.54	-0.63	0.01	0.30	-0.42	0.87
Book Value Growth (%)	-4.37	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	28.35	41.53	16.21	30.48	42.92	40.61
Price / Book Value	284.18	-2.85	-3.15	-5.45	-10.16	-25.97
Dividend Yield (%)	8.16	--	--	--	--	--
EV/EBITDA	9.35	12.81	10.11	16.23	22.77	25.06
Close Price ($)	36.77	38.49	41.07	76.23	82.31	133.47
High Price ($)	55.74	55.74	78.67	97.78	136.00	140.68
Low Price ($)	29.55	30.16	38.25	60.66	66.74	78.41
Market Cap ($ Cr)	746.66	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	-1.58	-2.46	-2.26	-2.10	-2.82	-3.65
Short term debt to equity ratio	-0.10	-0.09	-0.08	-0.07	-0.11	-0.15
Current Ratio	0.83	0.82	0.83	0.76	0.95	0.89
Quick Ratio	0.71	0.70	0.70	0.64	0.79	0.77
Interest Coverage	1.45	2.19	3.68	3.38	4.32	8.86

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	4.97	5.48	5.28	5.25	5.62	4.98
Asset Turnover	1.73	2.26	2.33	2.46	2.40	2.35
Receivable days	--	19.69	19.58	19.68	19.22	18.17
Inventory Days	--	8.70	8.82	8.25	8.14	7.27
Payable days	--	15.39	16.90	14.61	9.63	7.29
Cash Conversion Cycle	--	13.01	11.50	13.32	17.73	18.15

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)