DIN · Dine Brands Global, Inc.
$35.91
-0.45 (-1.24%)
At close · Jul 17
Market Cap
$455.52M
Shares
12,685,175
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$879.3M
+8.2%
FY2025
Net Income
$17.1M
-73.6%
FY2025
Gross Margin
40.86%
-5.3pp
FY2025
Diluted EPS
$1.11
-73.7%
FY2025
Operating Cash Flow
$89M
-17.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $879.3M | $812.31M | $831.1M | $909.4M | $896.17M | $689.27M | $910.18M | $780.93M | $731.73M | $787.57M | $681.1M | $654.99M | $640.47M | $849.93M | $1.08B | $1.33B | $1.41B | |
| — | $106.2M | $113.4M | $118.2M | $113.3M | $111.3M | $102.4M | $114.3M | — | — | — | — | — | — | — | — | — | — | |
| — | $520M | $437M | $434.4M | $532.04M | $520.94M | $440.55M | $527.36M | $427.84M | $393.01M | $403.42M | $282.09M | $279.87M | $270.78M | $457.98M | $667.57M | $903.84M | $969.3M | |
| — | $359.3M | $375.31M | $396.7M | $377.36M | $375.23M | $248.72M | $382.81M | $353.09M | $338.71M | $384.15M | $399.01M | $375.12M | $369.69M | $391.94M | $407.63M | $429.8M | $445.46M | |
| — | 40.86% | 46.2% | 47.73% | 41.5% | 41.87% | 36.08% | 42.06% | 45.21% | 46.29% | 48.78% | 58.58% | 57.27% | 57.72% | 46.11% | 37.91% | 32.23% | 31.49% | |
| — | $203.8M | $196.7M | $198.1M | $190.75M | $171.84M | $144.79M | $162.82M | $166.68M | $165.68M | $148.94M | $155.43M | $145.91M | $143.59M | $163.22M | $155.82M | $160.33M | $157.73M | |
| — | $11.9M | $10.83M | $10.9M | $10.56M | $10.68M | $10.9M | $11.7M | $10.11M | $10.01M | $9.98M | $10M | $12.06M | $12.28M | $12.29M | $12.3M | $12.3M | $12.31M | |
| — | $42.9M | $39.15M | $35.6M | $37.95M | $39.89M | $42.83M | $42.49M | $32.18M | $30.65M | $30.61M | $32.84M | $34.75M | $35.36M | $39.54M | $50.22M | $61.43M | $65.38M | |
| — | $5M | $2.2M | $1.6M | $1.7M | $3.7M | $3M | $1.5M | — | $0 | $4.5M | $4.6M | — | — | — | — | — | — | |
| $76.9M | — | — | $74M | $67.6M | $71.5M | $75.9M | $70.2M | — | $61.98M | $61.48M | $63.25M | $111.7M | $116.4M | $131.7M | $151.2M | $191.2M | $207.3M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $0 | -$4M | $0 | $0 | |
| — | $25.2M | $89.54M | $111.7M | $114.79M | $121.92M | -$108.56M | $138.47M | $110.61M | -$428.31M | $157.85M | $168.65M | $51.6M | $110.62M | $194.92M | $105M | -$12.08M | $36.58M | |
| — | $8.1M | $24.65M | $14.5M | $33.67M | $24.06M | -$4.57M | $34.13M | $30.25M | -$85.56M | $56.85M | $63.73M | $15.14M | $38.58M | $67.25M | $29.81M | -$9.29M | $5.18M | |
| — | $17.1M | $64.89M | $97.2M | $81.11M | $97.86M | -$103.99M | $104.35M | $80.35M | -$342.75M | $101M | $104.92M | $36.45M | $72.04M | $127.67M | $75.19M | -$2.79M | $31.41M | |
| — | 1.94% | 7.99% | 11.7% | 8.92% | 10.92% | -15.09% | 11.46% | 10.29% | -46.84% | 12.82% | 15.4% | 5.57% | 11.25% | 15.02% | 6.99% | -0.21% | 2.22% | |
| — | $16M | $62.98M | $94.9M | $78.94M | $95.57M | -$104.41M | $100.81M | $77.64M | -$335.98M | $99.57M | $103.52M | $35.93M | $70.84M | $122.46M | $70.73M | -$29.97M | $9.24M | |
| — | $17.1M | $64.88M | $97.2M | $81.11M | $97.86M | -$103.99M | $104.35M | $80.4M | -$342.75M | $101M | $104.89M | $36.54M | $72.03M | $127.82M | $75.18M | $17.74M | $40.01M | |
| USD/shares | — | $1.11 | $4.22 | $6.23 | $4.97 | $5.69 | -$6.43 | $5.95 | $4.43 | -$18.96 | $5.52 | $5.55 | $1.92 | $3.75 | $6.81 | $3.96 | -$1.74 | $0.55 |
| USD/shares | — | $1.11 | $4.22 | $6.22 | $4.96 | $5.66 | -$6.43 | $5.85 | $4.37 | -$18.96 | $5.49 | $5.52 | $1.90 | $3.70 | $6.63 | $3.89 | -$1.74 | $0.55 |
| shares | — | 14.3M | 14.93M | 15.2M | 15.87M | 16.8M | 16.23M | 16.93M | 17.53M | 17.73M | 18.03M | 18.64M | 18.75M | 18.87M | 17.99M | 17.85M | 17.24M | 16.92M |
| shares | — | 14.3M | 14.93M | 15.2M | 15.9M | 16.89M | 16.23M | 17.25M | 17.79M | 17.74M | 18.13M | 18.77M | 18.96M | 19.14M | 18.88M | 18.19M | 17.24M | 16.92M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $614.9M in buybacks, $510.17M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-28 | 2024-12-31 | 2024-12-29 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Franchise Segment | $665,500,000 | — | $686,000,000 | $706,400,000 | — |
| Rental Segment | $109,300,000 | — | $117,100,000 | $122,600,000 | — |
| Company Owned Restaurants Segment | $104,600,000 | — | $9,300,000 | $2,100,000 | — |
| Company Restaurants Segment | — | $9,300,000 | — | — | $126,900,000 |
| Financing Operations Segment | — | $1,800,000 | — | — | $3,600,000 |
| Franchise Operations Segment | — | $686,000,000 | — | — | $662,400,000 |
| Rental Operations Segment | — | $115,300,000 | — | — | $116,500,000 |
By Product & Service (USD)
| Component | 2025-12-28 | 2024-12-31 | 2024-12-29 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|
| Franchisor | $665,500,000 | $685,960,000 | $686,000,000 | $706,400,000 | $662,438,000 | $631,936,000 | $469,453,000 | $651,186,000 |
| Franchisor Excluding Advertising Revenue | $597,500,000 | $521,900,000 | $521,900,000 | $530,300,000 | $620,100,000 | — | — | — |
| Franchisor Royalties, Franchise Fees and Other | $383,700,000 | — | $395,500,000 | $405,600,000 | — | — | — | — |
| Royalties | $307,800,000 | $313,400,000 | $313,400,000 | $325,600,000 | $303,700,000 | $292,372,000 | $215,214,000 | $302,169,000 |
| Franchisor Advertising Revenue | $281,800,000 | $290,436,000 | $290,400,000 | $300,800,000 | $289,328,000 | $274,790,000 | $201,494,000 | $283,015,000 |
| Advertising | $281,800,000 | $290,400,000 | $290,400,000 | $300,800,000 | $289,300,000 | $274,790,000 | $201,494,000 | $283,015,000 |
| Food And Beverage | $104,600,000 | $9,262,000 | $9,300,000 | $2,100,000 | $126,869,000 | $146,000,000 | $108,054,000 | $131,200,000 |
| Proprietary Product Sales and Other | $66,900,000 | $72,400,000 | $72,400,000 | $71,100,000 | $60,700,000 | $51,250,000 | — | — |
| Franchise and Development Fees | $9,000,000 | $9,700,000 | $9,700,000 | $8,900,000 | $8,600,000 | $13,524,000 | $13,809,000 | $12,029,000 |
| Company Restaurant Sales | — | — | — | — | — | $146,000,000 | $108,054,000 | $131,214,000 |
| Franchisor Royaltiesfranchisefeesandother | — | $395,524,000 | — | $405,569,000 | $373,110,000 | $357,146,000 | $267,959,000 | $368,171,000 |
| Gift Card Breakage Revenue | — | $5,600 | — | $0 | $300,000 | $300,000 | $300,000 | — |
| Pancake and Waffle Dry Mix | — | — | — | — | $60,749,000 | $51,250,000 | $38,936,000 | $53,973,000 |
| Financial Service | — | — | — | $2,605,000 | $3,604,000 | $4,298,000 | $5,822,000 | $7,112,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2025-12-28 | 2024-12-31 | 2024-12-29 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Franchise Segment | $214,200,000 | — | $221,100,000 | $232,500,000 | — |
| Rental Segment | $25,000,000 | — | $30,900,000 | $34,400,000 | — |
| Company Owned Restaurants Segment | -$16,000,000 | — | $1,600,000 | -$200,000 | — |
| Company Restaurants Segment | — | $1,600,000 | — | -$200,000 | $5,200,000 |
| Financing Operations Segment | — | $1,500,000 | — | $2,200,000 | $3,200,000 |
| Franchise Operations Segment | — | $221,000,000 | — | $232,500,000 | $221,000,000 |
| Rental Operations Segment | — | $29,400,000 | — | $32,200,000 | $31,000,000 |
Operating Margin by Segment (%)
| Component | 2025-12-28 | 2024-12-31 | 2024-12-29 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|---|
| Franchise Segment | 32.2% | — | 32.2% | 32.9% | — |
| Rental Segment | 22.9% | — | 26.4% | 28.1% | — |
| Company Owned Restaurants Segment | -15.3% | — | 17.2% | -9.5% | — |
| Company Restaurants Segment | — | 17.2% | — | — | 4.1% |
| Financing Operations Segment | — | 83.3% | — | — | 88.9% |
| Franchise Operations Segment | — | 32.2% | — | — | 33.4% |
| Rental Operations Segment | — | 25.5% | — | — | 26.6% |