DOMINO'S PIZZA GROUP PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 329.8 GBX | +1.04% |
|
+2.87% | -12.47% |
| Apr. 16 | EARNINGS AND TRADING: J Smart boosts revenue, Tertiary starts drilling | AN |
| Apr. 11 | Domino's Pizza Group Finalizes Purchase of Shorecal's Remaining Stake | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,473 | 1,477 | 2,050 | 1,236 | 1,483 | 1,311 | - | - |
| Enterprise Value (EV) 1 | 1,711 | 1,882 | 2,249 | 1,489 | 1,716 | 1,660 | 1,656 | 1,653 |
| P/E ratio | 114 x | 35.9 x | 27 x | 15.7 x | 13.5 x | 16.2 x | - | - |
| Yield | 3.05% | 2.88% | 1.48% | 3.41% | 2.79% | 3.36% | 3.68% | 4.04% |
| Capitalization / Revenue | 2.9 x | 2.92 x | 3.65 x | 2.06 x | 2.18 x | 1.83 x | 1.63 x | 1.51 x |
| EV / Revenue | 3.37 x | 3.73 x | 4.01 x | 2.48 x | 2.52 x | 2.32 x | 2.06 x | 1.91 x |
| EV / EBITDA | 14.6 x | 15 x | 16.5 x | 11.4 x | 12.4 x | 11.1 x | 9.86 x | 9.06 x |
| EV / FCF | 29.7 x | 20.3 x | 22.6 x | 22.8 x | 17.7 x | 21.2 x | 16.5 x | 15.5 x |
| FCF Yield | 3.37% | 4.93% | 4.43% | 4.39% | 5.65% | 4.73% | 6.05% | 6.45% |
| Price to Book | -50.2 x | -168 x | -36.2 x | -11.3 x | - | - | - | - |
| Nbr of stocks (in thousands) | 460,103 | 467,352 | 446,738 | 421,102 | 393,500 | 397,505 | - | - |
| Reference price 2 | 3.202 | 3.160 | 4.588 | 2.934 | 3.768 | 3.298 | 3.298 | 3.298 |
| Announcement Date | 3/5/20 | 3/9/21 | 3/8/22 | 3/9/23 | 3/12/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 508.3 | 505.1 | 560.8 | 600.3 | 679.8 | 715.1 | 801.9 | 865.8 |
| EBITDA 1 | 117 | 125.5 | 136.4 | 130.1 | 138.1 | 150 | 168 | 182.5 |
| EBIT 1 | 105.3 | 109 | 119.9 | 109.8 | 116.2 | 126.8 | 143.1 | 155.6 |
| Operating Margin | 20.72% | 21.58% | 21.38% | 18.29% | 17.09% | 17.74% | 17.85% | 17.97% |
| Earnings before Tax (EBT) 1 | 75.1 | 98.9 | 109.7 | 98.9 | 142.3 | 108.1 | - | - |
| Net income 1 | 13.1 | 41.1 | 78.3 | 81.6 | 115 | 82.2 | - | - |
| Net margin | 2.58% | 8.14% | 13.96% | 13.59% | 16.92% | 11.5% | - | - |
| EPS 2 | 0.0280 | 0.0880 | 0.1700 | 0.1870 | 0.2790 | 0.2040 | - | - |
| Free Cash Flow 1 | 57.7 | 92.8 | 99.6 | 65.4 | 97 | 78.46 | 100.2 | 106.7 |
| FCF margin | 11.35% | 18.37% | 17.76% | 10.89% | 14.27% | 10.97% | 12.49% | 12.32% |
| FCF Conversion (EBITDA) | 49.32% | 73.94% | 73.02% | 50.27% | 70.24% | 52.31% | 59.62% | 58.45% |
| FCF Conversion (Net income) | 440.46% | 225.79% | 127.2% | 80.15% | 84.35% | 95.45% | - | - |
| Dividend per Share 2 | 0.0976 | 0.0910 | 0.0680 | 0.1000 | 0.1050 | 0.1108 | 0.1214 | 0.1332 |
| Announcement Date | 3/5/20 | 3/9/21 | 3/8/22 | 3/9/23 | 3/12/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2022 S1 | 2023 S1 |
|---|---|---|---|
| Net sales | 212.7 | - | - |
| EBITDA 1 | 64.6 | 63.5 | 68.7 |
| EBIT | 60.1 | - | - |
| Operating Margin | 28.26% | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income 1 | -11.4 | - | 80.2 |
| Net margin | -5.36% | - | - |
| EPS 2 | -0.0250 | - | 0.1920 |
| Dividend per Share | 0.0556 | - | - |
| Announcement Date | 3/5/20 | 8/2/22 | 8/1/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 238 | 405 | 200 | 253 | 233 | 349 | 345 | 342 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.035 x | 3.225 x | 1.464 x | 1.947 x | 1.686 x | 2.329 x | 2.053 x | 1.874 x |
| Free Cash Flow 1 | 57.7 | 92.8 | 99.6 | 65.4 | 97 | 78.5 | 100 | 107 |
| ROE (net income / shareholders' equity) | -605% | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | -0.0600 | -0.0200 | -0.1300 | -0.2600 | - | - | - | - |
| Cash Flow per Share 2 | 0.1300 | 0.2400 | 0.2500 | 0.2000 | 0.2800 | 0.2400 | 0.2900 | 0.3200 |
| Capex 1 | 23.4 | 19.4 | 14.3 | 19.7 | 20.8 | 20 | 19.8 | 20.8 |
| Capex / Sales | 4.6% | 3.84% | 2.55% | 3.28% | 3.06% | 2.8% | 2.47% | 2.41% |
| Announcement Date | 3/5/20 | 3/9/21 | 3/8/22 | 3/9/23 | 3/12/24 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
3.298
GBP
Average target price
4.388
GBP
Spread / Average Target
+33.04%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.47% | 1.63B | |
| -7.90% | 197B | |
| +8.50% | 39.89B | |
| -5.41% | 23.95B | |
| -5.52% | 23.36B | |
| +21.07% | 17.38B | |
| -6.55% | 15.49B | |
| +49.10% | 11.24B | |
| +4.47% | 7.5B | |
| +12.44% | 5.8B |
- Stock Market
- Equities
- DOM Stock
- Financials Domino's Pizza Group plc
