Domino's Pizza, Inc. Financial Ratios — DPZ Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	22.38	23.45	28.5	28.99	27.62	28.32	35.79	41.51	35	33.32	31.52	27.63	31.68	34.24	34.85
Return on Capital (%)	73.6	74.62	84.23	86.48	73.84	76.14	100.61	106.67	73.36	64.62	62.38	56.83	61.45	62.37	63.13
Return on Invested Capital (%)	68.14	76.91	86.57	83.59	71.28	76.41	100.64	106.47	73.51	64.65	59.63	55.13	59.52	60.21	62.6
Gross Margin (%)	28.48	29.87	30.46	29.83	30.82	31.05	31.06	37.95	38.76	38.73	38.74	36.34	38.56	39.28	39.95
EBITDA Margin (%)	17.14	18.2	18.84	19.12	19.75	19.91	20.29	18.22	19.05	19.2	19.58	18.23	20.1	20.54	21.03
Operating Margin (%)	15.68	16.82	17.41	17.32	18.29	18.36	18.7	16.65	17.39	17.62	17.91	16.46	18.3	18.68	19.23
Incremental Operating Margin (%)	38.68	88.34	25.43	16.47	26.98	18.98	21.31	7.82	31.05	19.3	22.82	-18.72	-126.15	26.2	30.31
Pretax Margin (%)	10.16	10.79	12.49	12.97	13.82	13.94	14.35	12.49	13.34	13.48	14.36	12.63	14.57	15.35	15.59
Profit Margin (%)	6.38	6.7	7.93	8.15	8.7	8.68	9.97	10.54	11.07	11.93	11.72	9.97	11.59	12.41	12.18
Net Income to Common Margin (%)	6.38	6.7	7.93	8.15	8.7	8.68	9.97	10.54	11.07	11.93	11.72	9.97	11.59	12.41	12.18
Effective Tax Rate (%)	37.21	37.97	36.48	37.13	37.04	37.71	30.55	15.56	16.98	11.5	18.42	21.05	20.43	19.11	21.89
Dvd Payout Ratio (%)	- -	165.03	23.95	32.5	41.67	34.44	30.33	25.46	26.38	24.82	27.31	34.83	32.7	35.94	39.37
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,451	1,561	1,536	1,501	2,241	2,188	3,154	3,532	4,350	4,357	5,292	5,252	5,209	5,197	5,048
ST Debt	1	24	24	1	59	39	32	36	77	39	93	90	96	1,190	54
LT Debt	1,450	1,536	1,512	1,501	2,181	2,149	3,121	3,496	4,274	4,318	5,199	5,163	5,114	4,008	4,995
Total Debt/EBITDA	5.12	5.11	4.52	3.94	5.12	4.45	5.58	5.65	6.31	5.51	6.2	6.35	5.79	5.38	4.86
Net Debt/EBITDA	4.95	4.93	4.48	3.86	4.81	4.36	5.51	5.58	5.69	4.92	5.68	6	5.42	4.95	4.52
Total Debt/EBIT	5.6	5.53	4.9	4.35	5.53	4.82	6.05	6.18	6.91	6	6.78	7.03	6.36	5.91	5.31
Net Debt/EBIT	5.41	5.33	4.85	4.26	5.2	4.72	5.98	6.1	6.23	5.36	6.21	6.64	5.95	5.45	4.94
EBITDA to Interest Expense	3.09	3.01	3.82	4.39	4.4	4.47	4.62	4.27	4.57	4.59	4.45	4.17	4.58	4.94	5.3
EBITDA-CapEx/Interest Expense	3.09	3.01	3.82	4.39	4.4	4.47	4.62	4.27	4.57	4.59	4.45	4.17	4.58	4.94	5.3
EBIT to Interest Expense	2.83	2.78	3.53	3.98	4.07	4.13	4.25	3.91	4.17	4.21	4.07	3.77	4.17	4.49	4.85
Interest Expense	92	101	89	87	100	110	123	146	151	172	192	198	196	196	196
Common Equity/Total Assets	-251.24	-279.13	-245.38	-209	-225.5	-262.61	-327.34	-334.59	-246.89	-210.77	-251.68	-261.77	-242.96	-227.75	-227.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	594.57	679.87	610.89	588.93	499.02	700.37	752.52	705.45	455.51	409.74	479.49	487.83	448.56	322.91	434.31
Long-Term Debt/Total Assets (%)	301.82	321.3	287.92	251.64	272.74	300.01	373.05	385.25	309.23	275.55	310.99	322.22	305.31	230.72	290.98
Total Debt/Equity (%)	-119.97	-116.87	-119.09	-123.1	-124.47	-116.18	-115.3	-116.17	-127.37	-132.01	-125.71	-125.38	-127.98	-131.17	-129.41
Total Debt/Capital (%)	594.94	690.64	620.64	589.16	512.59	713.04	760.31	712.7	463.69	413.42	488.04	496.31	456.95	418.76	438.98
Total Debt/Total Assets (%)	302.01	326.39	292.51	251.73	280.15	305.44	376.91	389.2	314.78	278.02	316.53	327.82	311.02	299.21	294.11
Net Debt to Equity	-115.81	-112.76	-117.97	-120.57	-117.06	-113.91	-113.99	-114.78	-114.87	-117.85	-115.11	-118.45	-119.8	-120.87	-120.25
Net Debt/Capital (%)	723.49	879.77	652.76	656.55	693.89	812.45	822.62	742.24	524.84	439.45	517.63	497.21	475.32	453.96	457.97
EBITDA	283	306	340	381	438	492	566	625	689	791	853	827	900	967	1,039
EBITDA-CapEx	283	306	340	381	438	492	566	625	689	791	853	827	900	967	1,039
Operating Income (Loss)	259	282	314	345	405	454	521	572	629	726	780	747	820	879	950

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.44	0.24	0.06	0.12	0.35	0.11	0.09	0.07	0.42	0.36	0.25	0.11	0.21	0.12	0.23
Current Ratio	1.66	1.33	1.38	1.61	1.6	1.23	1.46	1.49	1.74	1.85	1.46	1.47	1.49	0.56	1.65
Quick Ratio	0.89	0.66	0.48	0.56	0.7	0.48	0.53	0.57	0.88	0.88	0.68	0.59	0.73	0.31	0.82
CFO/Avg Current Liab	0.8	0.83	0.8	0.74	0.91	0.75	0.85	1.01	1.19	1.28	1.23	0.84	1.09	0.58	0.74
Common Equity/Total Assets	-251.24	-279.13	-245.38	-209	-225.5	-262.61	-327.34	-334.59	-246.89	-210.77	-251.68	-261.77	-242.96	-227.75	-227.11
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	594.57	679.87	610.89	588.93	499.02	700.37	752.52	705.45	455.51	409.74	479.49	487.83	448.56	322.91	434.31
Long-Term Debt/Total Assets (%)	301.82	321.3	287.92	251.64	272.74	300.01	373.05	385.25	309.23	275.55	310.99	322.22	305.31	230.72	290.98
Total Debt/Equity (%)	-119.97	-116.87	-119.09	-123.1	-124.47	-116.18	-115.3	-116.17	-127.37	-132.01	-125.71	-125.38	-127.98	-131.17	-129.41
Total Debt/Capital (%)	594.94	690.64	620.64	589.16	512.59	713.04	760.31	712.7	463.69	413.42	488.04	496.31	456.95	418.76	438.98
Total Debt/Total Assets (%)	302.01	326.39	292.51	251.73	280.15	305.44	376.91	389.2	314.78	278.02	316.53	327.82	311.02	299.21	294.11
CFO/Total Liabilities	9.06	9.72	10.69	10.59	11.22	11.25	9.55	9.99	10.36	12.18	11.12	8.21	10.28	10.96	14.1
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.84	2.66	3.61	4.56	3	3.96	2.52	3.11	2.45	3.45	2.96	2.24	2.69	2.3	3.5

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	19.71	18.52	18.03	17.79	17.73	17.54	17.21	18.87	18.08	18.11	17.43	17.69	16.58	15.9	15.81
Days Sales Outstanding	18.51	19.71	20.24	20.52	20.58	20.81	21.21	19.34	20.19	20.16	20.94	20.63	22.01	22.95	23.09
Inventory Turnover	40.96	38.12	40.83	40.99	41	44.26	47.96	49.58	44.8	42.18	39.54	38.54	33.45	37.14	39.52
Days Inventory Outstanding	8.91	9.58	8.94	8.9	8.9	8.25	7.61	7.36	8.15	8.65	9.23	9.47	10.91	9.83	9.23
Accounts Payable Turnover	18.77	16.01	15.58	16.55	15.84	15.64	17.6	21.42	21.83	24.68	28.71	32.02	28.1	29.62	26.93
Accounts Payable Turnover Days	19.45	22.8	23.43	22.05	23.04	23.34	20.74	17.04	16.72	14.79	12.71	11.4	12.99	12.32	13.55
Cash Conversion Cycle	7.98	6.49	5.75	7.37	6.44	5.72	8.08	9.66	11.62	14.02	17.46	18.7	19.93	20.46	18.77
Inventory to Cash Days	9.6	10.14	11.3	11.61	11.68	12.56	13.6	11.98	12.04	11.51	11.71	11.16	11.1	13.13	13.86
Inventories	31	31	30	38	37	40	40	46	53	67	68	82	83	71	79
Raw Materials	- -	3	5	6	7	4	3	3	4	10	6	8	10	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	28	26	32	30	37	37	43	49	57	62	74	73	- -	- -
Other Inventory	31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71	79

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	2,000	2,457	3,884	5,231	5,545	7,659	8,106	10,162	11,438	14,904	20,394	12,269	14,462	14,390	14,175
- Cash & Cash Equivalents	50	55	14	31	133	43	36	25	191	169	148	60	114	186	126
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,451	1,561	1,536	1,501	2,241	2,188	3,154	3,532	4,350	4,357	5,292	5,252	5,209	5,197	5,048
Enterprise Value	3,365	3,963	5,406	6,702	7,652	9,805	11,224	13,668	15,598	19,093	25,538	17,461	19,557	19,401	19,097
Total Capital	244	226	248	255	437	307	415	496	938	1,054	1,084	1,058	1,140	1,241	1,150
Total Debt/Capital (%)	594.94	690.64	620.64	589.16	512.59	713.04	760.31	712.7	463.69	413.42	488.04	496.31	456.95	418.76	438.98
Total Debt / EV	0.43	0.39	0.28	0.22	0.29	0.22	0.28	0.26	0.28	0.23	0.21	0.3	0.27	0.27	0.26
EV/Sales	2.04	2.36	3	3.36	3.45	3.97	4.03	3.98	4.31	4.64	5.86	3.85	4.37	4.12	3.87
EV/EBITDA	11.88	12.97	15.92	17.58	17.48	19.92	19.84	21.86	22.63	24.15	29.93	21.11	21.72	20.07	18.38
EV/EBIT	12.98	14.04	17.23	19.41	18.87	21.59	21.53	23.91	24.78	26.31	32.72	23.38	23.86	22.07	20.1
EV/Cash Flow to Firm	15.98	16.56	21.59	27.14	21.59	27.16	26.33	26.4	25.07	25.62	31.5	27.64	26.17	24.77	20.21
EV/Free Cash Flow to Firm	15.98	16.56	21.59	27.14	21.59	27.16	26.33	26.4	25.07	25.62	31.5	27.64	26.17	24.77	20.21
Diluted Market Cap	2,093	2,569	4,020	5,361	6,178	7,950	9,009	10,750	12,316	15,201	21,270	12,503	14,593	14,688	14,271
Diluted Enterprise Value	3,494	4,075	5,542	6,832	8,285	10,095	12,127	14,256	16,476	19,389	26,414	17,695	19,689	19,699	19,194
EV per Share	57.11	70.24	96.94	120.64	153.53	203.84	261.64	333.55	400.62	491.21	706.66	492.98	557.47	565.93	561.57
TTM Sales	1,652	1,678	1,802	1,994	2,217	2,473	2,788	3,433	3,619	4,117	4,357	4,537	4,479	4,706	4,940
TTM EBITDA	283	306	340	381	438	492	566	625	689	791	853	827	900	967	1,039
TTM Operating Income	259	282	314	345	405	454	521	572	629	726	780	747	820	879	950
TTM Cash Flow to Firm	211	239	250	247	354	361	426	518	622	745	811	632	747	783	945
TTM Free Cash Flow to Firm	211	239	250	247	354	361	426	518	622	745	811	632	747	783	945

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.67	14.57	20.72	27.87	21.17	27.18	26.4	27.27	24.78	25.64	32.51	26.3	24.7	23.5	18.02
EV/EBIT	12.98	14.04	17.23	19.41	18.87	21.59	21.53	23.91	24.78	26.31	32.72	23.38	23.86	22.07	20.1
Enterprise Value	3,365	3,963	5,406	6,702	7,652	9,805	11,224	13,668	15,598	19,093	25,538	17,461	19,557	19,401	19,097
Low Price	15.8	28.17	43.81	66.18	93.17	101.01	156.26	186.9	220.9	270.08	319.71	299.41	285.84	395.08	392.89
EV/Sales	2.04	2.36	3	3.36	3.45	3.97	4.03	3.98	4.31	4.64	5.86	3.85	4.37	4.12	3.87
EV/EBITDA	11.88	12.97	15.92	17.58	17.48	19.92	19.84	21.86	22.63	24.15	29.93	21.11	21.72	20.07	18.38
Price/Earnings	18.98	21.86	27.17	32.18	28.76	35.68	29.17	28.07	28.54	30.34	39.95	27.13	27.86	24.63	23.56
Price/Earnings Average	13.62	17.86	22.98	26.6	27.59	31.11	29.2	28.83	25.67	29.07	32.07	30.05	23.81	26.63	25.32
Price/Earnings High	19.74	21.96	27.76	33.19	30.95	38.68	34.2	34.57	29.35	34.46	40.18	44.23	28.1	31.85	28.29
Price/Earnings Low	8.84	14.14	17.09	22.61	24.09	22.63	24.12	21.16	21.46	21.37	22.63	23.45	19.32	23.19	22.21
Price/Book Value	-1.66	-1.84	-3.01	-4.2	-3.07	-4.07	-2.96	-3.35	-3.35	-4.51	-4.85	-2.93	-3.55	-3.64	-3.64
Price/Book Value Average	-1.19	-1.5	-2.55	-3.47	-2.95	-3.55	-2.96	-3.44	-3.01	-4.32	-3.89	-3.24	-3.04	-3.93	-3.91
Price/Book Value High	-1.72	-1.85	-3.08	-4.33	-3.31	-4.41	-3.47	-4.12	-3.45	-5.13	-4.87	-4.77	-3.58	-4.7	-4.37
Price/Book Value Low	-0.77	-1.19	-1.9	-2.95	-2.57	-2.58	-2.45	-2.52	-2.52	-3.18	-2.75	-2.53	-2.46	-3.42	-3.43
Price/Tangible Book Value	-1.62	-1.8	-2.94	-4.16	-3.01	-3.95	-2.89	-3.26	-3.26	-4.39	-4.72	-2.85	-3.43	-3.47	-3.47
Price/Tangible Book Value Average	-1.16	-1.47	-2.49	-3.44	-2.88	-3.44	-2.89	-3.35	-2.94	-4.2	-3.79	-3.15	-2.93	-3.75	-3.73
Price/Tangible Book Value High	-1.68	-1.81	-3	-4.3	-3.23	-4.28	-3.39	-4.01	-3.36	-4.98	-4.75	-4.64	-3.46	-4.49	-4.16
Price/Tangible Book Value Low	-0.75	-1.17	-1.85	-2.93	-2.52	-2.51	-2.39	-2.46	-2.45	-3.09	-2.67	-2.46	-2.38	-3.27	-3.27
Price/Sales	1.21	1.46	2.16	2.62	2.5	3.1	2.91	2.96	3.16	3.62	4.68	2.7	3.23	3.06	2.87
Price/Sales Average	0.87	1.2	1.82	2.17	2.4	2.7	2.91	3.04	2.84	3.47	3.76	3	2.76	3.31	3.08
Price/Sales High	1.26	1.47	2.2	2.71	2.69	3.36	3.41	3.64	3.25	4.11	4.71	4.41	3.26	3.95	3.45
Price/Sales Low	0.56	0.95	1.36	1.84	2.09	1.96	2.4	2.23	2.38	2.55	2.65	2.34	2.24	2.88	2.7
Price/Cash Flow	13.07	13.94	20.02	27.2	19	26.19	23.75	25.78	23.02	25.14	31.17	25.81	24.48	23.03	17.9
Price/Cash Flow Average	9.37	11.38	16.94	22.49	18.23	22.84	23.78	26.48	20.7	24.09	25.03	28.59	20.92	24.9	19.23
Price/Cash Flow High	13.59	14	20.46	28.06	20.45	28.39	27.85	31.74	23.66	28.56	31.35	42.08	24.69	29.78	21.49
Price/Cash Flow Low	6.08	9.01	12.59	19.11	15.91	16.61	19.64	19.43	17.31	17.71	17.66	22.31	16.97	21.67	16.87
Price/Free Cash Flow Average	9.81	11.91	17.53	23.04	20.31	23.7	26.43	28.01	22.29	24.57	26.1	29.13	21.11	25.41	19.36
Price/Free Cash Flow High	14.22	14.64	21.18	28.76	22.79	29.47	30.96	33.58	25.48	29.13	32.7	42.88	24.91	30.39	21.64
Price/Free Cash Flow Low	6.36	9.43	13.04	19.59	17.73	17.24	21.83	20.55	18.64	18.06	18.42	22.74	17.13	22.12	16.98
EV/Sales Average	1.72	2.09	2.67	2.91	3.35	3.57	4.03	4.06	3.99	4.49	4.94	4.14	3.9	4.37	4.08
EV/Sales High	2.11	2.37	3.05	3.44	3.64	4.23	4.53	4.67	4.4	5.13	5.89	5.55	4.39	5.02	4.44
EV/Sales Low	1.41	1.84	2.2	2.58	3.05	2.83	3.52	3.25	3.53	3.57	3.83	3.48	3.38	3.94	3.7
EV/EBITDA Average	10.01	11.5	14.16	15.2	16.96	17.93	19.86	22.3	20.96	23.36	25.21	22.71	19.39	21.27	19.4
EV/EBITDA High	12.29	13.01	16.17	18.02	18.44	21.23	22.32	25.61	23.09	26.71	30.06	30.46	21.86	24.43	21.13
EV/EBITDA Low	8.23	10.13	11.68	13.5	15.42	14.23	17.36	17.85	18.51	18.57	19.57	19.1	16.8	19.19	17.6
EV/EBIT Average	10.94	12.44	15.32	16.78	18.32	19.43	21.55	24.39	22.95	25.46	27.57	25.15	21.29	23.4	21.22
EV/EBIT High	13.43	14.07	17.5	19.88	19.92	23.01	24.22	28.02	25.29	29.1	32.87	33.74	24.01	26.86	23.1
EV/EBIT Low	9	10.96	12.64	14.9	16.65	15.43	18.84	19.53	20.27	20.24	21.4	21.15	18.45	21.11	19.25
Last Price	33.95	43.55	69.65	94.17	111.25	159.24	188.96	247.99	293.78	383.46	564.33	346.4	412.23	419.76	416.82
High Price	35.3	43.74	71.17	97.15	119.73	172.62	221.58	305.34	302.05	435.58	567.57	564.73	415.81	542.75	500.55
Enterprise Value Average	2,836	3,513	4,807	5,795	7,426	8,824	11,233	13,943	14,447	18,472	21,516	18,781	17,455	20,569	20,156
Enterprise Value High	3,481	3,974	5,491	6,867	8,074	10,448	12,623	16,018	15,920	21,118	25,655	25,195	19,683	23,618	21,945
Enterprise Value Low	2,332	3,095	3,965	5,147	6,751	7,004	9,821	11,165	12,760	14,686	16,697	15,797	15,123	18,555	18,284

Shares Outstanding	58	56	56	56	50	48	43	41	39	39	36	35	35	34	34
Diluted Weighted Avg Shares	62	59	58	57	56	50	48	43	42	40	38	36	35	35	34
Basic Weighted Avg Shares	59	56	56	56	50	48	43	41	39	39	36	35	35	34	34
Revenue per Share	28.04	29.75	32.32	35.89	44.47	51.41	64.99	83.77	92.95	105.93	120.58	128.1	127.68	137.29	145.26
EBITDA per Share	4.81	5.41	6.09	6.86	8.79	10.23	13.18	15.26	17.71	20.34	23.61	23.35	25.66	28.2	30.55
Operating Income per Share	4.4	5	5.63	6.22	8.14	9.44	12.15	13.95	16.17	18.67	21.6	21.08	23.36	25.64	27.93
Basic EPS, GAAP	1.79	1.99	2.56	2.93	3.87	4.46	6.48	8.83	10.29	12.64	14.13	12.77	14.8	17.04	17.69
Basic EPS from Cont Ops	1.79	1.99	2.56	2.93	3.87	4.46	6.48	8.83	10.29	12.64	14.13	12.77	14.8	17.04	17.69
Diluted EPS, GAAP	1.71	1.91	2.48	2.86	3.47	4.3	5.83	8.35	9.56	12.39	13.54	12.53	14.66	16.69	17.57
Diluted EPS from Cont Ops	1.71	1.91	2.48	2.86	3.47	4.3	5.83	8.35	9.56	12.39	13.54	12.53	14.66	16.69	17.57
Dividend per Share	- -	3.29	0.61	0.95	1.61	1.54	1.97	2.25	2.72	3.14	3.86	4.45	4.84	6.12	6.97
Cash Flow per Share	2.6	3.13	3.48	3.46	5.85	6.08	7.96	9.62	12.76	15.25	18.1	13.42	16.84	18.23	23.29
Free Cash Flow per Basic Share	2.6	3.13	3.48	3.46	5.85	6.08	7.96	9.62	12.76	15.25	18.1	13.42	16.84	18.23	23.29
Cash & Equivalents per Share	1.47	0.97	0.26	0.56	2.68	0.89	0.83	0.62	4.9	4.34	4.1	1.7	3.25	5.43	3.7
Book Value per Share	-20.49	-23.66	-23.11	-22.44	-36.19	-39.11	-63.85	-74.09	-87.64	-84.98	-116.43	-118.41	-115.99	-115.4	-114.63
Tangible Book Value per Share	-20.95	-24.17	-23.69	-22.61	-37.02	-40.32	-65.36	-76.11	-90	-87.39	-119.54	-121.66	-120.18	-120.86	-120.19

Domino's Pizza, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)