DENNY'S Corp (NASDAQ: DENN)

Sector: Consumer Cyclical Industry: Restaurants CIK: 0000852772
Market Cap 316.94 Mn
P/B -9.69
P/E 31.00
P/S 0.69
ROIC (Qtr) 3.28
Div Yield % 0.00
Rev 1y % (Qtr) 1.33
Total Debt (Qtr) 416.45 Mn
Debt/Equity (Qtr) -12.74

About

Denny's Corporation, also known as DENN, is a prominent player in the full-service restaurant industry, operating under the well-known Denny's and Keke's Breakfast Cafe brands. With a history spanning nearly seven decades, Denny's has established itself as a reliable and popular choice for diners, with over 1,631 locations spread across the globe. This essay aims to provide an overview of Denny's business activities, revenue generation, and competitive position within the industry. Denny's offers a diverse menu that includes breakfast, lunch, and...

Read more

Price action

Investment thesis

Bull case

  • Tangible assets of 345.12M provide robust 6.31x coverage of other current liabilities 54.65M, indicating strong asset backing.
  • Operating cash flow of 38.88M provides strong 18.32x coverage of inventory 2.12M, indicating efficient inventory management.
  • Operating cash flow of 38.88M provides strong 4.45x coverage of tax liabilities 8.73M, showing excellent fiscal position.
  • Cash reserves of 2.22M exceed inventory value of 2.12M by 1.05x, indicating strong liquidity and inventory management.
  • Strong tangible asset base of 345.12M provides 2.19x coverage of intangibles 157.80M, indicating robust asset quality.

Bear case

  • Operating cash flow of 38.88M barely covers its investment activities of (34.17M), with a coverage ratio of -1.14, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 2.22M provide limited coverage of acquisition spending of (4.11M), which is -0.54x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of 38.88M shows concerning coverage of stock compensation expenses of 11.29M, with a 3.44 ratio indicating potential earnings quality issues.
  • High receivables of 16.14M relative to inventory of 2.12M (7.60 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Free cash flow of 2.39M provides weak coverage of capital expenditures of 36.49M, with a 0.07 ratio suggesting additional external financing needs for growth initiatives.

Peer comparison

Companies in the Restaurants
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MCD Mcdonalds Corp 222.05 Bn 26.39 8.45 55.82 Bn
2 SBUX Starbucks Corp 95.51 Bn 51.45 2.57 26.61 Bn
3 CMG Chipotle Mexican Grill Inc 50.94 Bn 33.15 4.32 4.98 Bn
4 YUM Yum Brands Inc 43.17 Bn 29.83 5.36 11.55 Bn
5 QSR Restaurant Brands International Inc. 22.43 Bn 24.33 2.42 15.64 Bn
6 DRI Darden Restaurants Inc 21.91 Bn 19.91 1.77 6.16 Bn
7 YUMC Yum China Holdings, Inc. 18.12 Bn 20.05 1.57 1.84 Bn
8 DPZ Dominos Pizza Inc 14.57 Bn 24.72 3.01 5.05 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.46 2.05
EV to Cash from Ops. EV/CFO 18.86 16.57
EV to Debt EV to Debt 1.76 4.75
EV to EBIT EV/EBIT 20.30 3.45
EV to EBITDA EV/EBITDA 13.22 9.76
EV to Free Cash Flow [EV/FCF] EV/FCF 306.91 29.06
EV to Market Cap EV to Market Cap 2.31 6.55
EV to Revenue EV/Rev 1.60 2.40
Price to Book Value [P/B] P/B -9.69 -1.40
Price to Earnings [P/E] P/E 31.00 13.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -9.56
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 18.72
Dividend per Basic Share Div per Share (Qtr) 0.00 0.84
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 30.41
Interest Coverage Int. cover (Qtr) 1.85 -86.85
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -64.84 -24.56
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 51.71 35.50
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.72
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -28.36 -564.81
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 4.60 25.78
EBIT Growth (1y) % EBIT 1y % (Qtr) -12.87 -507.68
EBT Growth (1y) % EBT 1y % (Qtr) -29.66 -41.98
EPS Growth (1y) % EPS 1y % (Qtr) -41.18 -126.51
FCF Growth (1y) % FCF 1y % (Qtr) -88.15 5,724.78
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.27 23.70
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.91 0.99
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.07
Cash Ratio Cash Ratio (Qtr) 0.02 0.78
Current Ratio Curr Ratio (Qtr) 0.35 1.47
Debt to Equity Ratio Debt/Equity (Qtr) -12.74 0.05
Interest Cover Ratio Int Coverage (Qtr) 1.85 -86.85
Times Interest Earned Times Interest Earned (Qtr) 1.85 -86.85
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 11.60 7.71
EBIT Margin % EBIT Margin % (Qtr) 7.90 -2.27
EBT Margin % EBT Margin % (Qtr) 3.63 -1.97
Gross Margin % Gross Margin % (Qtr) 31.20 34.04
Net Profit Margin % Net Margin % (Qtr) 2.20 -3.69