加载中...

Domino's Pizza, Inc. (DPZ) 财务分析 | 估值·财报 | 100Baggers.club

Domino's Pizza, Inc.

DPZ

Domino's Pizza, Inc., through its subsidiaries, operates as a pizza company in the United States and internationally. It operates through three segments: U.S. Stores, International Franchise, and Supply Chain. The company offers pizzas under the Domino's brand name through company-owned and franchised stores. It also provides oven-baked sandwiches, pasta, boneless chicken and chicken wings, bread and dips side items, desserts, and soft drink products. As of January 2, 2022, the company operated approximately 18,800 stores in 90 markets. Domino's Pizza, Inc. was founded in 1960 and is based in Ann Arbor, Michigan.

深度研究阅读完整报告

达美乐(DPZ)股票深度分析 — ROIC之王的折价之谜：市场在惩罚什么？

资本回报率(ROIC)高达40%的增长王者，为何却被市场惩罚性折价？市场恐慌的同店饱和，或许正源于对它那极致轻资产「数字化+ABS融资」飞轮的根本性错判。

加载图表中...

加载图表中...

利润瀑布图分析

加载图表中...

加载图表中...

加载图表中...

加载图表中...

现金流瀑布图

加载图表中...

流入

流出

小计

起止点

加载图表中...

📊 估值

关键估值指标

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 成长

营收、盈利和每股成长指标

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 盈利

利润率和净资产收益率

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 现金质量

现金流质量和转换指标

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ 财务韧性

债务、流动性和财务健康度

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ 运营与资本效率

资产利用率、营运资本、ROIC和资本效率

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 股东回报

股息、股票回购、稀释和内部人交易活动

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

P

盈利能力指标

Gross Profit Margini毛利率

39.69%

毛利润 = $0.61B

营业收入 = $1.54B

Operating Profit Margini营业利润率

19.32%

营业利润 = $0.30B

营业收入 = $1.54B

EBITDA MarginiEBITDA利润率

21.07%

EBITDA = $0.32B

营业收入 = $1.54B

EBIT MarginiEBIT利润率

18.96%

EBIT = $0.23B

营业收入 = $1.54B

Net Profit Margini净利率

11.83%

净利润 = $0.18B

营业收入 = $1.54B

Pretax Profit Margini税前利润率

15.00%

税前利润 = $0.23B

营业收入 = $1.54B

E

运营效率指标

Interest Coveragei利息保障倍数

4.93x

EBIT (TTM) = $0.97B

利息费用 (TTM) = $0.20B

4.7x

4.8x

4.9x

4.9x

4.9x

SG&A / Revenuei销管费率

20.45%

销售及管理费用 = $0.31B

营业收入 = $1.54B

R&D / Revenuei研发占比

0.00%

研发费用 = $0.00B

营业收入 = $1.54B

R

回报率指标 (TTM)

ROAi总资产回报率

0.07%

净利润 = $0.60B

平均总资产 = $859.12B

ROEi净资产收益率

-15.28%

净利润 = $0.60B

平均股东权益 = $-3.94B

ROICi投入资本回报率

82.78%

NOPAT (TTM) = $0.75B

平均投入资本 = $0.90B

(NOPAT = 营业利润 × (1 - 有效税率))

(平均投入资本 = (本期IC + 去年同期IC) / 2)

Revenue Growthi营收增长率

6.36%

当期营收 = $1.54B

去年同期营收 = $1.44B

+2.9%

+2.5%

+4.3%

+6.2%

+6.4%

Operating Cash Flow/Sharei每股经营现金流

$23.13

经营现金流 = $0.79B

流通股数 = 0.03B

$18.03

$19.64

$20.86

$21.39

$23.13

综合分析

利润表项目	同比增长	当季数据	趋势
营业收入	+6.4%	$1.54B	↑
毛利	+7.7%	$0.61B, 39.69%	↑
营业利润	+8.4%	$0.30B, 19.32%	↑
EBITDA	+5.0%	$0.32B, 21.07%	↑
税前利润	+4.3%	$0.23B, 15.00%	↑
净利润	+7.2%	$0.18B, 11.83%	↑
稀释每股收益	+9.4%	5.35	↑

L

流动性指标

Current Ratioi流动比率

1.65

正常

流动资产 = $0.89B

流动负债 = $0.54B

Quick Ratioi速动比率

1.49

健康

速动资产 = $0.82B

流动负债 = $0.54B

Cash Ratioi现金比率

0.80

健康

现金及等价物 = $0.43B

流动负债 = $0.54B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

杠杆指标

Debt to Equityi债务权益比

-1.34

健康

总债务 = $5.23B

总权益 = $-3.90B

Liabilities to Assetsi资产负债率 (总负债)

316.6%

关注

总负债 = $5.70B

总资产 = $1.80B

Equity Multiplieri权益乘数

-0.46

健康

总资产 = $1.80B

总权益 = $-3.90B

E

效率指标

Asset Turnoveri总资产周转率

0.01

关注

营收 (TTM) = $4.94B

平均总资产 = $859.12B

Inventory Turnoveri存货周转率

39.46

健康

营业成本 (TTM) = $2.97B

平均存货 = $0.08B

Receivables Turnoveri应收账款周转率

16.16

健康

营收 (TTM) = $4.94B

平均应收账款 = $0.31B

S

偿债能力

Interest Coveragei利息保障倍数

4.93

正常

EBIT (TTM) = $0.97B

利息费用 (TTM) = $0.20B

Net Debt to EBITDAi净债务/EBITDA

4.53

关注

净债务 = $4.80B

EBITDA (TTM) = $1.06B

Debt Service Coveragei偿债覆盖率

14.75

健康

经营现金流 (TTM) = $0.79B

债务偿付 = $0.05B

V

价值指标

Goodwill %i商誉占比

0.6%

健康

商誉 = $0.01B

总资产 = $1.80B

Working Capital Ratioi营运资本比率

0.20

健康

营运资本 = $0.35B

总资产 = $1.80B

C

现金流指标

经营现金流 TTMi

$0.79B

自由现金流 TTMi

$0.67B

FCF = OCF - CapEx

经营现金流 (TTM) = $0.79B

资本支出 (TTM) = $-0.12B

自由现金流收益率i

4.94%

关注

FCF (TTM) = $0.67B

市值 = $13.60B

经营现金流/销售比i

16.03%

正常

经营现金流 (TTM) = $0.79B

营业收入 (TTM) = $4.94B

Q

质量与覆盖指标

收益质量i

1.32x

健康

经营现金流 (TTM) = $0.79B

净利润 (TTM) = $0.60B

现金流/债务比i

0.15x

关注

经营现金流 (TTM) = $0.79B

总负债 = $5.23B

短期覆盖率i

1.46x

健康

经营现金流 (TTM) = $0.79B

流动负债 = $0.54B

资本支出覆盖率i

6.57x

健康

经营现金流 (TTM) = $0.79B

资本支出 (TTM) = $0.12B

E

效率指标

⚡ 比率按USD计算，去除汇率影响

自由/经营现金流比i

84.78%

健康

自由现金流 (TTM) = $0.67B

经营现金流 (TTM) = $0.79B

资本支出/营收比i

2.44%

健康

资本支出 (TTM) = $0.12B

营业收入 (TTM) = $4.94B

净债务/EBITDAi

4.53

关注

净债务 = $4.80B

EBITDA (TTM) = $1.06B

G

增长指标

经营现金流增长率i

34.71%

健康

当期OCF (TTM) = $0.24B

上期OCF = $0.18B

股东盈余i

$0.57B

健康

净利润 (TTM) = $0.60B

+ 折旧摊销 (TTM) = $0.09B

- 资本支出 (TTM) = $-0.12B