PZZA · Papa Johns International Inc

$32.24 -1.14 (-3.42%) At close · Jul 21

Market Cap

$1.07B

32.90M

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

$2.05B -0.3%

FY2025

Net Income

$30.53M -63.4%

FY2025

Operating Margin

4.34% -3.3pp

FY2025

Diluted EPS

$0.90 -64.6%

FY2025

Operating Cash Flow

$126M +18.2%

FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow All Metrics

Annual Quarterly

Line Item	3Y	5Y	10Y	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenue	-0.8%	—	+2.3%	$2.01B	$2.05B	$2.06B	$2.14B	$2.1B	$2.07B	$1.62B	$1.57B	$1.78B	$1.71B	$1.64B	$1.6B	$1.44B	$1.34B	$1.22B	$1.13B	$1.11B
General & Administrative	+4.0%	—	+4.5%	$235.11M	$244.28M	$190.52M	$210.36M	$217.41M	$212.27M	$223.46M	$192.55M	$158.18M	$163.81M	$157.42M	$140.57M	$134.23M	$131.59M	$111.61M	$109.95M	$112.91M
Depreciation & Amortization	+21.0%	—	+8.6%	—	$92.25M	$69.41M	$64.09M	$52.03M	$48.82M	$47.28M	$46.4M	$43.67M	$40.99M	$40.31M	$39.97M	$35.11M	$32.8M	$32.68M	$32.41M	$32.76M
Restructuring Charges	—	—	—	—	—	—	—	$0	$13.09M	—	—	—	—	—	—	—	—	—	—	—
Total Costs & Expenses	-0.3%	—	+2.7%	$1.93B	$1.96B	$1.9B	$1.99B	$1.98B	$1.9B	$1.6B	$1.54B	$1.63B	$1.56B	$1.5B	$1.48B	$1.33B	$1.24B	$1.13B	$1.04B	$1.01B
Operating Income	-6.5%	—	-4.2%	$85.94M	$89.15M	$156.7M	$147.14M	$109.03M	$168.24M	$24.54M	$30.38M	$151.02M	$164.52M	$136.31M	$117.63M	$106.5M	$99.81M	$87.02M	$86.74M	$95.28M
Operating Margin	—	—	—	—	4.34%	7.61%	6.89%	5.19%	8.13%	1.52%	1.93%	8.47%	9.6%	8.32%	7.36%	7.4%	7.43%	7.14%	7.7%	8.61%
EBITDA	+4.0%	—	+0.3%	—	$181.39M	$226.11M	$211.23M	$161.06M	$217.06M	$71.82M	$76.78M	$194.69M	$205.51M	$176.61M	$157.6M	$141.61M	$132.61M	$119.7M	$119.15M	$128.04M
Interest Expense	+9.0%	+18.8%	+28.6%	—	—	—	—	$26.65M	$19.21M	$20.59M	—	$11.28M	$7.4M	$5.68M	$4.08M	$983K	$2.16M	$1.5M	$5.34M	$5.71M
Interest Income	+32.8%	+19.5%	+9.7%	—	—	—	—	—	$1.91M	$1.1M	$817K	$608K	$785K	$794K	$702K	$589K	$750K	$755K	$875K	$629K
Gain on Sales of Real Estate	—	-16.4%	—	—	—	—	—	—	$4.74M	$4.74M	-$289K	$11.57M	$11.57M	—	—	—	—	—	—	—
Pretax Income	—	—	-8.6%	$45.57M	$48.38M	$114.13M	—	—	—	$5.05M	$5.89M	$140.34M	$158.81M	$119.15M	$114.26M	$106.11M	$98.4M	$86.28M	$82.28M	$90.19M
Income Tax	+4.1%	—	-7.9%	$15.86M	$16.26M	$29.93M	$20.87M	$14.42M	$25.99M	-$611K	$2.65M	$33.82M	$49.72M	$37.18M	$36.56M	$33.13M	$32.39M	$26.89M	$26.86M	$28.99M
Net Income	-23.3%	—	-8.7%	$28.56M	$30.53M	$83.49M	$82.1M	$67.77M	$120.02M	$4.87M	$1.65M	$102.29M	$102.82M	$75.68M	$73.32M	$69.54M	$61.66M	$55.66M	$51.94M	$57.45M
Net Margin	—	—	—	—	1.49%	4.05%	3.84%	3.22%	5.8%	0.3%	0.1%	5.74%	6%	4.62%	4.59%	4.83%	4.59%	4.57%	4.61%	5.19%
Net Income Attributable to Noncontrolling Interests	—	—	—	$1.15M	$1.59M	$711K	$701K	—	—	—	—	—	—	—	—	—	—	—	$3.49M	$3.76M
Net Income Available to Common Stockholders	-24.0%	—	-8.9%	$27.5M	$29.57M	$83.32M	$82.1M	$67.36M	$4.07M	-$7.63M	$1.65M	$103.29M	$102.97M	$75.42M	$72.87M	$68.5M	—	—	—	—
Comprehensive Income	-21.6%	—	-7.8%	$30.15M	$32.54M	$82.83M	$84.43M	$67.61M	$124.21M	-$2.18M	$1.08M	$106.06M	$98.77M	$73.18M	$71.52M	$70.18M	$61.64M	—	—	—
EPS (Basic) USD/shares	-22.0%	—	-7.2%	—	$0.90	$2.55	$2.49	$1.90	$0.12	-$0.24	$0.05	$2.86	$2.76	$1.91	$1.78	$1.58	$2.63	$2.22	$1.97	$2.07
EPS (Diluted) USD/shares	-21.9%	—	-7.2%	—	$0.90	$2.54	$2.48	$1.89	$0.12	-$0.24	$0.05	$2.83	$2.74	$1.89	$1.75	$1.55	$2.58	$2.20	$1.96	$2.06
Shares Outstanding (Basic Avg) shares	-2.5%	—	-1.8%	—	32.85M	32.72M	32.93M	35.5M	35.01M	31.63M	32.08M	36.08M	37.25M	39.46M	40.96M	43.39M	23.46M	25.04M	26.33M	27.74M
Shares Outstanding (Diluted Avg) shares	-2.7%	—	-1.9%	—	32.95M	32.82M	33.16M	35.72M	35.34M	31.63M	32.3M	36.52M	37.61M	40M	41.72M	44.24M	23.91M	25.31M	26.47M	27.91M

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: $1.66B in buybacks, $461.15M 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

EV/Revenue

—

Restaurants median 1.51×

EV/EBIT

—

Restaurants median 21.60×

P/E (TTM)

38.85×

Restaurants median 25.53×

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	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
North America Commissary Segment	$1,058,088,000	$1,037,008,000	$1,062,975,000	$1,087,204,000	$761,305,000	$680,793,000	—	—
Domestic Company Owned Restaurants Segment	$662,523,000	$692,736,000	$726,362,000	$708,389,000	$778,323,000	$700,757,000	—	—
International Segment	$173,836,000	$174,054,000	$182,487,000	$158,682,000	$150,771,000	$123,963,000	—	—
North America Franchising Segment	$143,479,000	$143,241,000	$148,817,000	$141,521,000	$129,310,000	$96,732,000	—	—
Domestic Company Owned Restaurants	—	—	—	—	$778,323,000	$700,757,000	$652,053,000	$692,380,000
International	—	—	—	—	$150,771,000	$123,963,000	$102,924,000	$110,349,000
International Segment Including International And Uk Marketing Funds	—	—	—	—	$184,099,000	$150,939,000	$126,077,000	$131,268,000
North America Commissaries	—	—	—	—	$761,305,000	$680,793,000	$612,652,000	$609,866,000
North America Commissary and Other	—	—	—	—	—	—	$612,652,000	$609,866,000
North America Franchising	—	—	—	—	$129,310,000	$96,732,000	$71,828,000	$79,293,000
Other Operating Segments	—	—	—	—	$248,712,000	$210,989,000	$179,791,000	$170,983,000
Other Segment	—	—	$255,253,000	—	$248,712,000	$210,989,000	—	—
All Other Segments	—	—	$229,953,000	—	$215,384,000	$184,013,000	$156,638,000	$150,064,000

By Product & Service (USD)

Component	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Commissary	$929,944,000	$899,664,000	$924,648,000	—	—	—	—	—
Company Owned Restaurant Sales	$675,657,000	$724,666,000	$760,825,000	$708,389,000	—	—	—	—
Franchisor	$190,952,000	$187,032,000	$194,987,000	$186,821,000	—	—	—	—
Advertising	$166,729,000	$164,343,000	$157,216,000	$155,132,000	—	—	—	—
Product And Service Other	$90,526,000	$83,682,000	$98,037,000	$101,646,000	—	—	—	—
Commissary Sales	—	—	—	—	$1,074,321,000	$957,168,000	$863,904,000	$879,315,000
Commissionary	—	—	—	$950,115,000	—	—	—	—
Company Owned Restaurants	—	—	—	—	$778,323,000	$700,757,000	$652,053,000	$698,617,000
Franchise Royalties and Fees	—	—	—	—	$186,637,000	$139,881,000	—	—
Franchise Services	—	—	—	—	$186,637,000	$139,881,000	$113,355,000	$118,246,000
Other Sales	—	—	—	—	$324,078,000	$294,624,000	$268,268,000	$243,332,000

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	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
North America Franchising Segment	$133,800,000	$127,882,000	$120,949,000	$89,801,000	—	—
North America Commissary Segment	$43,316,000	$42,531,000	$39,873,000	$33,185,000	—	—
Domestic Company Owned Restaurants Segment	$33,470,000	$15,966,000	$49,628,000	$37,049,000	—	—
International Segment	$11,766,000	$17,891,000	$34,896,000	$24,034,000	—	—
Other Segment	$10,116,000	$10,084,000	$17,704,000	$7,043,000	—	—
Domestic Company Owned Restaurants	—	—	$49,628,000	$37,049,000	$33,957,000	$18,988,000
International	—	—	$34,896,000	$24,034,000	$18,738,000	$14,203,000
North America Commissaries	—	—	$39,873,000	$33,185,000	$30,690,000	$27,961,000
North America Franchising	—	—	$120,949,000	$89,801,000	$64,362,000	$70,732,000
All Other Segments	—	—	$17,704,000	$7,043,000	-$1,966,000	-$5,716,000

Operating Margin by Segment (%)

Component	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
North America Commissary Segment	4.1%	3.9%	5.2%	4.9%	—	—
Domestic Company Owned Restaurants Segment	4.6%	2.3%	6.4%	5.3%	—	—
International Segment	6.4%	11.3%	23.1%	19.4%	—	—
North America Franchising Segment	89.9%	90.4%	93.5%	92.8%	—	—
Domestic Company Owned Restaurants	—	—	6.4%	5.3%	5.2%	2.7%
International	—	—	23.1%	19.4%	18.2%	12.9%
North America Commissaries	—	—	5.2%	4.9%	5%	4.6%
North America Franchising	—	—	93.5%	92.8%	89.6%	89.2%
Other Segment	4%	—	7.1%	3.3%	—	—
All Other Segments	—	—	8.2%	3.8%	-1.3%	-3.8%

Key facts CIK 901491 CUSIP 698813102 13F (30d) 35 filings 34 filers Visit website Investor relations