Papa John's International, Inc. Financial Ratios — PZZA

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 (%)	20.44	18.9	34.61	107.86	63.78	56.81	40.48	0.92	-3.4	27.21	5.04	35.67	39.48	36.16	13.47
Return on Assets (%)	13.55	14.88	15.29	15.13	15.17	20.54	19.42	0.43	0.73	7.23	13.65	7.75	9.44	9.47	3.54
Return on Capital (%)	14.99	14.47	19.68	26.18	19.62	21.73	16.73	1.99	- -	9.18	15.73	9.12	10.45	9.39	4.69
Return on Invested Capital (%)	21.23	24.48	24.58	25.13	29.38	34.19	33.81	5.63	- -	33.04	35	18.63	21.92	19.25	10.59
Gross Margin (%)	40.66	27.75	36.03	19.17	20.78	24.49	19.47	16.34	17.94	18.98	20.76	18.48	19.63	20.23	20.73
EBITDA Margin (%)	9.83	9.88	9.84	9.92	10.79	11.4	11.01	4.71	4.14	8.05	10.49	8.24	9.89	10.3	8.61
Operating Margin (%)	7.14	7.43	7.4	7.42	8.32	9	8.56	1.91	1.22	5.31	8.13	5.76	6.89	6.93	4.12
Incremental Operating Margin (%)	6.46	10.25	6.95	7.61	45.12	23.6	-2.31	100.3	27.61	39.41	28.22	-139.97	77.5	5.84	1,039.63
Pretax Margin (%)	6.96	7.33	7.37	7.15	7.28	9.27	7.87	0.4	0.31	4.16	7.3	3.99	4.85	5.54	2.36
Profit Margin (%)	4.49	4.59	4.8	4.58	4.63	6.03	5.82	0.15	0.3	3.19	5.8	3.22	3.84	4.05	1.49
Net Income to Common Margin (%)	4.49	4.59	4.8	4.56	4.63	6.03	5.82	0.15	-0.47	3.19	0.49	3.22	3.84	4.05	1.49
Effective Tax Rate (%)	31.05	32.92	31.22	32	31.21	31.31	24.1	39.18	- -	19.57	17.22	17.21	20.13	26.22	33.61
Dvd Payout Ratio (%)	- -	- -	14.03	26.06	28.17	24.3	28.1	511.02	-430.89	67.95	-314.85	77.22	70	71.32	181.41
Sustainable Growth Rate (%)	20.44	18.9	29.75	79.75	45.81	43.01	29.11	-3.8	-18.06	8.72	20.91	8.13	11.84	10.37	-10.96

Credit (USD)

MCP API Chat

	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	51	88	158	230	255	300	467	621	525	514	686	807	966	971	936
ST Debt	- -	- -	- -	- -	- -	- -	20	20	45	47	28	30	33	33	39
LT Debt	51	88	158	230	255	300	447	601	480	466	658	777	933	938	898
Total Debt/EBITDA	0.43	0.67	1.12	1.45	1.44	1.54	2.38	7.94	7.83	3.52	3.16	4.66	4.57	4.58	5.29
Net Debt/EBITDA	0.27	0.54	1.02	1.33	1.33	1.46	2.26	7.51	5.06	1.49	1.89	3.18	3.39	3.32	3.85
Total Debt/EBIT	0.59	0.88	1.48	1.94	1.87	1.94	3.06	19.51	26.53	5.34	4.07	6.67	6.56	6.81	11.06
Net Debt/EBIT	0.37	0.72	1.35	1.77	1.72	1.84	2.91	18.46	17.14	2.27	2.44	4.54	4.87	4.93	8.04
EBITDA to Interest Expense	40.15	61.33	144.06	38.89	31.12	26.4	17.4	3.05	3.26	8.57	12.55	6.85	4.86	4.98	4.34
EBITDA-CapEx/Interest Expense	30.32	41.62	92.43	26.96	24.25	18.89	12.74	1.41	1.43	6.48	8.59	3.75	3.1	3.28	2.51
EBIT to Interest Expense	29.19	46.16	108.34	29.09	24.01	20.86	13.53	1.24	0.96	5.65	9.73	4.79	3.38	3.35	2.08
Interest Expense	3	2	1	4	6	7	11	26	21	17	17	25	43	43	41
Common Equity/Total Assets	75.61	81.48	8.99	18.49	29.19	42.87	52.68	40.72	28.21	25.16	20.73	22.72	25.09	27.25	25.22
Long-Term Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	14.49	19.3	74.86	68.54	61.87	56.22	57.62	68.39	64.28	61.8	73.94	76.13	77.62	76.3	77.4
Long-Term Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	80.38	100.88	65.72	53.45	74.29	89.91	106.58	105.53	107.18
Total Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	-440.35	-204.31	-165.87	-197.18	-410.58	-299.6	-218.11	-234.96	-216.41
Total Debt/Capital (%)	14.49	19.3	74.86	68.54	61.87	56.22	60.2	70.67	70.31	68.03	77.03	79.1	80.37	78.98	80.74
Total Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	83.98	104.24	71.88	58.84	77.4	93.41	110.37	109.24	111.8
Net Debt to Equity	15.83	37.17	96.82	213.07	554.76	2,900.29	-419.26	-193.37	-107.18	-83.73	-245.64	-204.01	-161.9	-170.26	-157.35
Net Debt/Capital (%)	9.68	16.3	73.12	66.53	59.82	54.91	59.02	69.51	47.19	34.91	50.06	56.48	61.74	59.05	60.51
EBITDA	120	133	142	159	177	195	196	78	67	146	217	173	211	212	177
EBITDA-CapEx	90	90	91	110	138	140	144	36	29	110	148	95	135	140	102
Operating Income (Loss)	87	100	107	119	136	154	153	32	20	96	168	121	147	143	85

Liquidity (USD)

MCP API Chat

	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	0.23	0.16	0.14	0.19	0.16	0.12	0.17	0.18	0.13	0.45	0.25	0.18	0.13	0.14	0.12
Current Ratio	1.17	1.15	1.28	1.38	1.15	1.14	1.28	1.04	0.87	1.06	0.89	0.95	0.76	0.83	0.82
Quick Ratio	0.63	0.63	0.72	0.86	0.7	0.63	0.72	0.7	0.53	0.81	0.6	0.62	0.5	0.53	0.51
CFO/Avg Current Liab	1.28	1.13	1.01	1.2	1.42	1.15	1.03	0.57	0.31	0.75	0.64	0.43	0.68	0.37	0.44
Common Equity/Total Assets	75.61	81.48	8.99	18.49	29.19	42.87	52.68	40.72	28.21	25.16	20.73	22.72	25.09	27.25	25.22
Long-Term Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	14.49	19.3	74.86	68.54	61.87	56.22	57.62	68.39	64.28	61.8	73.94	76.13	77.62	76.3	77.4
Long-Term Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	80.38	100.88	65.72	53.45	74.29	89.91	106.58	105.53	107.18
Total Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	-440.35	-204.31	-165.87	-197.18	-410.58	-299.6	-218.11	-234.96	-216.41
Total Debt/Capital (%)	14.49	19.3	74.86	68.54	61.87	56.22	60.2	70.67	70.31	68.03	77.03	79.1	80.37	78.98	80.74
Total Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	83.98	104.24	71.88	58.84	77.4	93.41	110.37	109.24	111.8
CFO/Total Liabilities	54.68	42.59	32.15	30.22	37.73	29.89	20.4	10.27	5.9	16.45	17.54	10.39	14.65	8.19	9.92
CFO/CapEx	3.45	2.45	2	2.52	4.37	2.7	2.57	2.2	1.64	5.23	2.69	1.5	2.52	1.47	1.69
Altman's Z-Score	9.2	9.24	8.63	8.51	8.51	9.78	7.68	4.99	4.13	4.56	6.19	5.02	4.7	4.08	3.93

Working Capital (USD)

MCP API Chat

	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	46.04	36.88	29.41	29.26	27.43	27.86	28.69	23.3	21.8	22.58	24.12	22.86	20.66	20	20.06
Days Sales Outstanding	7.93	9.9	12.41	12.48	13.3	13.1	12.72	15.67	16.75	16.16	15.13	15.97	17.67	18.25	18.19
Inventory Turnover	38.55	45.9	40.72	51.23	52.99	55.42	51.52	48.12	48.55	50.84	50.24	44.88	44.29	46.03	46.8
Days Inventory Outstanding	9.47	7.95	8.96	7.12	6.89	6.59	7.08	7.59	7.52	7.18	7.26	8.13	8.24	7.93	7.8
Accounts Payable Turnover	22.48	29.64	26.99	34.8	31.37	30.11	38.59	46.95	47.26	44.26	50.22	38.05	24.93	24.01	26.45
Accounts Payable Turnover Days	16.24	12.31	13.52	10.49	11.63	12.12	9.46	7.77	7.72	8.25	7.27	9.59	14.64	15.2	13.8
Cash Conversion Cycle	1.16	5.54	7.85	9.11	8.56	7.56	10.35	15.48	16.54	15.1	15.13	14.51	11.27	10.97	12.19
Inventory to Cash Days	-1.54	1.95	3.45	5.35	6.42	6.51	5.64	8.08	9.23	8.98	7.87	7.83	9.43	10.32	10.39
Inventories	20	22	23	27	22	25	31	27	28	30	35	41	36	35	34
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	20	22	23	27	22	25	31	27	28	30	35	41	36	35	34

Enterprise Value (USD)

MCP API Chat

	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	944	1,288	1,970	2,286	2,205	3,188	2,025	1,277	1,998	2,751	4,672	2,922	2,510	1,344	1,264
- Cash & Cash Equivalents	19	16	14	20	21	16	22	33	28	130	71	47	41	38	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	12	11	12	13	14	16	15	16	22	21	17	16	16	12
+ Total Debt	51	88	158	230	255	300	467	621	525	514	686	807	966	971	936
Enterprise Value	985	1,372	2,125	2,508	2,452	3,486	2,485	1,880	2,511	3,156	5,308	3,699	3,452	2,293	2,178
Total Capital	355	457	211	336	412	533	775	879	747	755	890	1,021	1,202	1,230	1,160
Total Debt/Capital (%)	14.49	19.3	74.86	68.54	61.87	56.22	60.2	70.67	70.31	68.03	77.03	79.1	80.37	78.98	80.74
Total Debt / EV	0.05	0.06	0.07	0.09	0.1	0.09	0.19	0.33	0.21	0.16	0.13	0.22	0.28	0.42	0.43
EV/Sales	0.81	1.02	1.48	1.57	1.5	2.03	1.39	1.13	1.55	1.74	2.57	1.76	1.62	1.11	1.06
EV/EBITDA	8.23	10.35	15.01	15.82	13.88	17.85	12.65	24.03	37.43	21.62	24.45	21.36	16.34	10.81	12.31
EV/EBIT	11.32	13.75	19.96	21.15	17.99	22.59	16.27	59.05	126.82	32.79	31.55	30.54	23.46	16.07	25.72
EV/Cash Flow to Firm	9.55	12.96	20.83	20	14.06	22.44	17.31	17.4	29.59	15.77	26.67	26.66	15.15	16.61	14.23
EV/Free Cash Flow to Firm	7.44	9.24	13.91	14.41	11.49	16.53	12.67	12.53	20.49	13.39	19.84	17.04	11.34	10.89	9.57
Diluted Market Cap	954	1,313	2,009	2,328	2,235	3,218	2,049	1,286	1,998	2,776	4,716	2,940	2,528	1,348	1,268
Diluted Enterprise Value	995	1,397	2,164	2,551	2,482	3,516	2,509	1,889	2,511	3,181	5,352	3,717	3,469	2,297	2,182
EV per Share	19.66	29.24	48.98	61.24	62.13	93.58	68.86	58.61	79.37	97.34	151.63	104.19	104.82	70.09	66.31
TTM Sales	1,218	1,343	1,439	1,598	1,637	1,714	1,783	1,663	1,619	1,813	2,068	2,102	2,136	2,059	2,054
TTM EBITDA	120	133	142	159	177	195	196	78	67	146	217	173	211	212	177
TTM Operating Income	87	100	107	119	136	154	153	32	20	96	168	121	147	143	85
TTM Cash Flow to Firm	103	106	102	125	174	155	144	108	85	200	199	139	228	138	153
TTM Free Cash Flow to Firm	132	148	153	174	213	211	196	150	123	236	268	217	304	211	228

Multiples (USD)

MCP API Chat

	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	7.32	8.93	13.21	13.59	10.67	15.64	10.93	9.56	20.08	12.5	18.62	14.98	9.37	7.53	6.33
EV/EBIT	11.32	13.75	19.96	21.15	17.99	22.59	16.27	59.05	126.82	32.79	31.55	30.54	23.46	16.07	25.72
Enterprise Value	985	1,372	2,125	2,508	2,452	3,486	2,485	1,880	2,511	3,156	5,308	3,699	3,452	2,293	2,178
Low Price	13.48	18.13	24.94	37.32	53.65	42.87	55.05	38.05	38.29	28.55	78.41	66.74	60.66	38.25	30.16
EV/Sales	0.81	1.02	1.48	1.57	1.5	2.03	1.39	1.13	1.55	1.74	2.57	1.76	1.62	1.11	1.06
EV/EBITDA	8.23	10.35	15.01	15.82	13.88	17.85	12.65	24.03	37.43	21.62	24.45	21.36	16.34	10.81	12.31
Price/Earnings	17.24	20.89	28.54	31.38	29.1	30.84	19.52	516.26	- -	47.49	459.7	43.11	30.58	16.09	41.41
Price/Earnings Average	14.48	17.69	21.26	25.83	34.26	24.46	25.89	688.86	-207.28	43.19	380.03	47.81	30.5	21.68	46.84
Price/Earnings High	17.81	21.46	29.22	32.06	41.36	32.61	30.43	900.63	-272.14	57.22	484.53	69.87	39.22	30.83	59.98
Price/Earnings Low	12.34	13.79	15.68	20.99	27.95	15.45	19.15	493.43	-158.68	15.98	270.06	34.96	24.33	14.99	32.45
Price/Book Value	3.2	3.61	47.21	24.49	15.29	14.51	6.92	5.26	9.69	12.53	25.44	14.88	11.44	5.55	5.99
Price/Book Value Average	2.68	3.05	35.17	20.16	17.99	11.51	9.17	7.02	7.68	11.39	21.03	16.5	11.41	7.47	6.77
Price/Book Value High	3.3	3.71	48.34	25.02	21.72	15.34	10.78	9.18	10.08	15.1	26.82	24.12	14.67	10.63	8.67
Price/Book Value Low	2.29	2.38	25.93	16.38	14.68	7.27	6.79	5.03	5.88	4.21	14.95	12.07	9.1	5.17	4.69
Price/Tangible Book Value	7.23	11.26	28.31	136.79	-58.86	-42.1	-10.5	-3.29	-5.03	-8.06	-18.87	-8.59	-4.84	-2.75	-2.53
Price/Tangible Book Value Average	6.07	9.53	21.09	112.58	-69.29	-33.39	-13.92	-4.39	-3.99	-7.33	-15.6	-9.53	-4.82	-3.7	-2.86
Price/Tangible Book Value High	7.47	11.57	28.99	139.74	-83.66	-44.51	-16.36	-5.73	-5.23	-9.71	-19.89	-13.92	-6.2	-5.27	-3.66
Price/Tangible Book Value Low	5.17	7.44	15.55	91.49	-56.53	-21.09	-10.3	-3.14	-3.05	-2.71	-11.09	-6.97	-3.85	-2.56	-1.98
Price/Sales	0.77	0.96	1.37	1.43	1.35	1.86	1.14	0.77	1.23	1.52	2.26	1.39	1.18	0.65	0.62
Price/Sales Average	0.65	0.81	1.02	1.18	1.58	1.48	1.51	1.02	0.98	1.38	1.87	1.54	1.17	0.88	0.7
Price/Sales High	0.8	0.99	1.4	1.46	1.91	1.97	1.77	1.34	1.28	1.83	2.38	2.25	1.51	1.25	0.89
Price/Sales Low	0.55	0.63	0.75	0.96	1.29	0.93	1.11	0.73	0.75	0.51	1.33	1.13	0.94	0.61	0.48
Price/Cash Flow	9.34	12.34	19.43	18.64	12.93	21.22	15	13.81	32.35	14.76	25.3	24.8	13	12.6	10.04
Price/Cash Flow Average	7.84	10.45	14.48	15.34	15.22	16.83	19.89	18.43	25.62	13.42	20.92	27.51	12.97	16.98	11.35
Price/Cash Flow High	9.65	12.68	19.9	19.04	18.38	22.44	23.38	24.1	33.64	17.78	26.67	40.2	16.68	24.14	14.53
Price/Cash Flow Low	6.68	8.15	10.68	12.47	12.42	10.63	14.72	13.2	19.61	4.96	14.86	20.11	10.35	11.74	7.86
Price/Free Cash Flow Average	6.14	7.56	9.84	11.18	12.56	12.4	14.49	12.76	15.91	11.37	15.4	16.62	9.35	10.14	7.16
Price/Free Cash Flow High	7.56	9.17	13.52	13.88	15.16	16.54	17.03	16.68	20.89	15.06	19.63	24.28	12.02	14.41	9.16
Price/Free Cash Flow Low	5.24	5.9	7.25	9.09	10.25	7.83	10.72	9.14	12.18	4.21	10.94	12.15	7.46	7.01	4.96
EV/Sales Average	0.68	0.87	1.13	1.32	1.74	1.65	1.76	1.39	1.29	1.6	2.17	1.91	1.61	1.34	1.14
EV/Sales High	0.83	1.05	1.51	1.6	2.06	2.14	2.03	1.7	1.6	2.05	2.69	2.62	1.95	1.71	1.34
EV/Sales Low	0.59	0.7	0.86	1.1	1.44	1.11	1.37	1.1	1.06	0.73	1.63	1.5	1.38	1.07	0.93
EV/EBITDA Average	6.96	8.86	11.46	13.27	16.09	14.47	16.02	29.49	31.24	19.92	20.72	23.2	16.31	13.01	13.25
EV/EBITDA High	8.49	10.61	15.34	16.13	19.14	18.79	18.41	36.18	38.62	25.49	25.62	31.84	19.7	16.61	15.51
EV/EBITDA Low	5.98	7.05	8.74	11.04	13.39	9.7	12.46	23.31	25.7	9.12	15.57	18.17	13.91	10.38	10.76
EV/EBIT Average	9.58	11.77	15.24	17.74	20.85	18.32	20.6	72.46	105.84	30.21	26.74	33.17	23.41	19.34	27.68
EV/EBIT High	11.67	14.1	20.4	21.56	24.8	23.78	23.68	88.92	130.85	38.66	33.05	45.52	28.28	24.69	32.41
EV/EBIT Low	8.23	9.36	11.62	14.77	17.34	12.28	16.02	57.28	87.1	13.83	20.09	25.98	19.97	15.42	22.49
Last Price	18.84	27.46	45.4	55.8	55.87	85.58	56.11	39.81	63.15	84.85	133.47	82.31	76.23	41.07	38.49
High Price	19.46	28.21	46.49	57	79.4	90.49	87.45	69.45	65.67	102.25	140.68	133.4	97.78	78.67	55.74
Enterprise Value Average	833	1,174	1,623	2,104	2,842	2,827	3,145	2,307	2,095	2,907	4,498	4,017	3,445	2,760	2,344
Enterprise Value High	1,016	1,407	2,173	2,558	3,380	3,669	3,615	2,831	2,590	3,720	5,560	5,512	4,161	3,523	2,745
Enterprise Value Low	716	934	1,238	1,751	2,364	1,895	2,446	1,824	1,724	1,331	3,381	3,146	2,939	2,201	1,905

Shares Outstanding	48	44	83	40	38	37	34	32	32	33	36	35	32	33	33
Diluted Weighted Avg Shares	51	48	44	42	40	38	37	32	32	33	35	36	33	33	33
Basic Weighted Avg Shares	50	47	43	41	39	37	36	32	32	32	35	35	33	33	33
Revenue per Share	24.32	28.62	33.17	39.02	41.5	46	49.42	51.83	51.19	55.93	59.09	59.22	64.85	62.95	62.52
EBITDA per Share	2.39	2.83	3.26	3.87	4.48	5.24	5.44	2.44	2.12	4.5	6.2	4.88	6.41	6.48	5.39
Operating Income per Share	1.74	2.13	2.45	2.9	3.45	4.14	4.23	0.99	0.63	2.97	4.81	3.41	4.47	4.36	2.58
Basic EPS, GAAP	1.09	1.31	1.59	1.78	1.92	2.78	2.87	0.08	-0.24	1.79	0.29	1.91	2.49	2.55	0.93
Basic EPS from Cont Ops	1.17	1.41	1.68	1.9	2.08	2.93	2.95	0.13	0.18	1.87	3.57	1.95	2.51	2.57	0.98
Diluted EPS, GAAP	1.08	1.29	1.56	1.75	1.89	2.75	2.84	0.08	-0.24	1.77	0.29	1.9	2.48	2.54	0.93
Diluted EPS from Cont Ops	1.16	1.38	1.65	1.86	2.05	2.9	2.92	0.13	0.18	1.85	3.54	1.94	2.5	2.57	0.97
Dividend per Share	- -	- -	0.25	0.53	0.63	0.75	0.85	0.9	1.22	1.33	1.34	1.54	1.77	1.85	1.86
Cash Flow per Share	2.02	2.22	2.34	2.99	4.32	4.03	3.74	2.88	1.95	5.75	5.28	3.32	5.86	3.26	3.84
Free Cash Flow per Basic Share	1.43	1.32	1.17	1.81	3.33	2.54	2.28	1.57	0.76	4.65	3.32	1.11	3.54	1.04	1.57
Cash & Equivalents per Share	0.38	0.35	0.32	0.49	0.53	0.42	0.62	1.04	0.88	4.02	2.02	1.33	1.23	1.16	1.05
Book Value per Share	5.89	7.61	0.96	2.28	3.66	5.9	8.11	7.56	6.52	6.77	5.25	5.53	6.67	7.4	6.43
Tangible Book Value per Share	2.61	2.44	1.6	0.41	-0.95	-2.03	-5.34	-12.11	-12.55	-10.53	-7.07	-9.58	-15.76	-14.94	-15.23

Papa John's International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)