Pizza Pizza Royalty Corp.

OTC
PZRIF
Stock
Yield per half year: +12.07%
Dividend yield: 7.09%
Sector: Consumer Cyclical

Reporting Pizza Pizza Royalty Corp.

Capitalization

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.3089 0.2411 0.2549 0.3279 0.2582 0.2326 0.2084 0.2805 0.3176 0.3413 0.2761 7.97
Выручка, млрд $
0.0348 0.0353 0.0356 0.0355 0.0343 0.0298 0.0299 0.0256 0.029 0.0298 0.0297 -3.30
Чистая прибыль, млрд $
0.0252 0.0267 0.027 0.027 0.0261 0.0229 0.0224 0.0194 0.0223 0.023 0.0226 -3.10
EV, млрд $
0.4002 0.3894 0.2549 0.271 0.2574 0.3264 0.3359 0.3751 0.3859 0.3132 6.72
EBIT, млрд $
0.0342 0.0347 0.035 0.0349 0.0338 0.0292 0.0294 0.0252 0.0285 0.0321 0.0292 -3.35
EBITDA, млрд $
0.0342 0.0347 0.035 0.0349 0.0338 0.0291 0.0294 0.0236 0.0261 0.0296 0.0284 -5.04
OIBDA, млрд $
0.0408 0.0347 0.0356 0.0301 0.0323 0.0347 -4.56
Баланс стоимость, млрд $
0.2734 0.2754 0.2798 0.286 0.2744 0.2699 0.2718 0.2055 0.2807 0.2888 0.2605 0.46
FCF, млрд $
0.0271 0.0273 0.028 0.0277 0.027 0.0236 0.0232 0.0204 0.0226 0.0233 0.0234 -3.50
Операционный денежный поток, млрд $
0.0272 0.0273 0.028 0.0277 0.027 0.0236 0.0232 0.0204 0.0226 0.0233 0.0234 -3.50
Операционная прибыль, млрд $
0.0342 0.0347 0.035 0.0349 0.0338 0.0292 0.0294 0.0252 0.0285 0.0294 0.0292 -3.35
Операционные расходы, млрд $
0.000624 0.000678 0.000645 0.000563 0.000472 0.000595 0.000524 0.000444 0.000464 0.000477 0.0005 -0.34
CAPEX, млрд $
0.0011 0.0000 0.0011 0.00


Balance sheet

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0022 0.0021 0.0021 0.0012 0.000511 0.0021 0.0025 0.0014 0.0024 0.0025 0.0018 36.26
Short Term Investments $
0.0028 0.0028 0.0028 0.0028 0.0026 0.0026 0.0033 0.0042 0.0057 0.0059 0.0037 17.00
Total Receivables $
0.0035 0.0034 0.0034 0.0032 0.0032 0.0026 0.003 0.0026 0.0039 0.004 0.0031 4.04
Total Current Assets $
0.0085 0.0083 0.0082 0.0072 0.0064 0.0073 0.0087 0.0081 0.012 0.0123 0.0085 13.40
Активы, млрд $
0.3424 0.3446 0.3495 0.3566 0.3427 0.3384 0.3401 0.2585 0.3535 0.3637 0.3266 0.62
Short Term Debt $
0.0457 0.0415 0.0436 -4.71
Long Term Debt $
0.0486 0.0479 0.047 0.047 0.0448 0.0439 0.044 0.033 0.0449 0.0462 0.0421 0.04
Задолженность, млрд $
0.0689 0.0693 0.0698 0.0706 0.0683 0.0685 0.0682 0.053 0.0728 0.0749 0.0662 1.28
Чистый долг, млрд $
0.0447 0.0448 0.0449 0.0459 0.0443 0.0418 0.0415 0.0316 0.0425 0.0437 0.0403 -0.83
Долг, млрд $
0.0899 0.0819 0.0471 0.0448 0.0439 0.044 0.033 0.0449 0.0462 0.0421 0.04
Interest income $
0.0001 0.000378 0.0002 94.42
Расходы на обслуживание долга $
0.0011 0.000867 0.000932 0.0013 0.0013 0.0011 0.0013 0.000929 0.000923 0.000949 0.0011 -6.62
Чист. проц. доходы, млрд $
-0.000932 -0.0013 -0.0013 -0.0012 -0.0014 0.0001 0.000281 0.000281 -0.0007 -173.61
Амортизация, млрд $
-0.0073 -0.0169 0 0 0.0000 0.0000 -0.0015 -0.0024 -0.0025 -0.0070 -24.28
Себестоимость, млрд $
0.000605 0.000632 0.000627 0.000503 0.0017 0.0000 0.000629 0.0008 -0.10
Товарно материальные запасы $
0 0


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.83 0.88 0.88 0.8511 0.8154 0.7119 0.6964 0.6018 0.6907 0.7106 0.7032 -3.26
Цена акции ао 13.06 8.64 7.41 6.48 8.72 9.95 11.09 9.08 10.49 10.49 9.87 3.77
Число акций ао, млн 21.7 23.07 25.11 23.28 23.5 23.65 23.65 22.62 23.32 23.99 23.35 -0.15
FCF/акцию 1.25 1.18 1.12 1.19 1.15 0.9968 0.9804 0.9009 0.9695 0.9712 0.9995 -3.36


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.23 9.71 9.67 9.9 9.3 8.42 8.27 8.32 9.09 7.96 14.39 8.68 -0.46
ROA, % 7.37 7.76 7.74 7.93 7.45 6.73 6.61 6.63 7.22 6.32 6.47 6.93 -0.63
ROIC, % 13.42 14.3 15.05 14.34 13.43 17.19 8.64 14.86 3.75
ROS, % 75.95 75.93 75.96 76.99 74.95 75.78 76.9 77.18 77.18 77.18 11.45 76.40 0.59
ROCE, % 12.58 12.5 9.88 9.96 8.68 8.7 9.84 8.17 11.11 11.11 21.11 9.30 5.06
Ebit margin, % 98.78 97.89 98.25 98.44 98.28 107.72 107.72 100.12 1.93
Рентаб EBITDA, % 98.08 98.19 98.39 98.61 97.95 98.25 92.19 90 99.33 99.33 25.30 95.54 0.28
Чистая рентаб, % 72.51 75.65 75.95 75.93 75.96 76.99 74.95 75.78 76.9 77.18 11.45 76.12 0.25
Operation Margin, % 98.19 98.41 98.63 98 98.25 98.44 98.28 98.66 98.66 98.66 17.79 98.46 0.08
Доходность FCF, % 8.08 11.25 10.71 8.54 10.71 12.17 12.08 8.82 9.13 9.19 10.28 -5.46


Coefficients

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
9.55 9.54 12.12 7.75 8.7 9.41 12.71 15.71 14.89 14.89 31.05 12.28 11.35
P/BV
0.8816 0.9257 1.17 0.7307 0.8262 0.7988 1.05 1.48 1.18 1.18 4.41 1.07 7.39
P/S
6.93 7.21 9.21 5.89 6.61 7.25 9.53 11.88 11.47 11.47 4.46 9.35 11.65
P/FCF
11.7 9.34 8.22 8.28 11.33 10.96 0 0 0 0 14.72 9.63 3.25
E/P
0.0825 0.1041 0.1174 0.1174 0.0853 0.0867 0.0908 0 0 0 1.57 0.0995 -5.01
EV/EBIT
8 8.82 11.11 13.33 13.16 12.02 12.02 12.02 12.33 1.59
EV/EBITDA
12.8 12.01 7.3 8.01 8.83 11.11 14.21 14.36 13.04 17.31 11.30 12.38
EV/S
12.53 11.79 7.9 8.66 10.91 13.12 12.93 12.95 12.95 12.95 4.70 12.57 3.49
EV/FCF
15.79 15.6 10.02 10.92 14.08 16.47 16.6 16.56 16.56 16.56 14.12 16.05 3.30
Debt/EBITDA
2.52 1.35 1.32 1.51 1.5 1.4 1.72 1.56 1.56 1.56 2.59 1.55 0.79
Netdebt/Ebitda
1.28 1.32 1.31 1.43 1.41 1.34 1.63 1.48 1.48 1.48 1.49 1.47 0.97
Debt/Ratio
0.2735 0.2442 0.1307 0.1297 0.1294 0.1277 0.127 0.127 0.127 0.127 0.28 0.1276 -0.37
Debt/Equity
0.3332 0.2988 0.1632 0.1626 0.1618 0.1606 0.16 0 0.2593 0.2593 1.26 0.1809 9.78
Debt/Net Income
3.78 3.27 1.72 1.92 1.96 1.7 2.01 2.01 2.01 2.01 7.13 1.94 0.51
PEG
-627.96 -627.96 -627.9600 0.00
Бета
0.0072 -0.5779 0.66 0.66 1.03 0.0298 350.89
Индекс Альтмана
0.7835 0.5882 0.5882 0.5882 295.22 0.6533 -9.11


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0259 0.0262 0.0274 0.0287 0.0275 0.022 0.0221 0.02 0.0216 0.0308 0.0233 6.96
Дивиденд
0.6611 0.6584 0.6454 0.5018 0.2813 0.6169 0.6695 0.6702 0.1662 0.7226 0.4808 -9.99
Див доход, ао, %
5.07 9.58 8.92 7.28 2.55 6.07 6.38 7.32 6.35 7.09 6.54 5.73 20.02
Дивиденды / прибыль, %
103.84 102.55 103.62 106.44 105.6 95.91 98.64 98.77 99.37 99.37 56.76 99.66 -1.21


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe