Jubilant FoodWorks

₹647.7 2.9 | 0.5%

WEBSITE BSE:533155 NSE : JUBL FOOD 06 Sep, 16:03

Market Cap ₹42735 Cr.

Stock P/E 100.3

P/B 19.1

Current Price ₹647.7

Book Value ₹ 33.9

Face Value 2

52W High ₹667.9

Dividend Yield 0.19%

52W Low ₹ 420.9

Edit Ratio

Jubilant FoodWorks Research see more...

Jubilant FoodWorks Limited Looks fundamentally strong with high growth potential

Jubiliant Foodworks Limited

Jubilant Foodworks: The QSR Giant

Overview Inc. Year: 1995Industry: Consumer Food

Jubilant FoodWorks Ltd is an India-based food service organisation. The Company operates through its beverages and food segment. The Company is engaged in retail sales of food through home-grown and international brands addressing different food market segments. Its international brands include Dunkin’ Donuts, Popeyes and Domino’s Pizza. The Company has rights to open and operate Domino’s Pizza Restaurants in India, Bangladesh,Nepal and Srilanka. The Company directly operates Domino’s Pizza in India and through its subsidiaries in Sri Lanka and Bangladesh. Its home grown brands include ChefBoss, Ekdum and Hong’s Kitchen. Its Hong’s Kitchen is engaged in Chinese cuisine segment. Ekdum offers a range of biryanis curated from various parts of India using authentic ingredients along with a range of kebabs, curries, breads, desserts and beverages. The Company operates approximately 1,500 outlets for Domino's Pizza, Dunkin' Donuts and Hong's Kitchen.

Jubilant FoodWorks Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Jubilant FoodWorks Quarterly Results

#(Fig in Cr.)	Dec 2015	Mar 2016	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	634	618	609	666	659	613	679	727	795	780
Other Income	3	3	3	4	4	4	3	4	3	13
Total Income	636	621	612	670	662	616	682	730	799	793
Total Expenditure	561	547	551	601	595	552	599	624	658	652
Operating Profit	75	74	61	69	68	64	83	106	140	141
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	32	33	33	37	38	44	46	33	39	38
Exceptional Income / Expenses	0	0	0	0	0	-12	0	0	0	0
Profit Before Tax	44	41	28	32	29	8	36	73	101	103
Provision for Tax	14	14	9	10	10	1	13	25	35	35
Profit After Tax	29	28	19	22	20	7	24	48	66	68
Adjustments	-29	-28	-19	-22	-20	-7	-24	-48	-66	-68
Profit After Adjustments	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	0.4	0.4	0.3	0.3	0.3	0.1	0.4	0.7	1	1

Jubilant FoodWorks Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	1723	2074	2410	2546	2980	3531	3886	3269	4331	5096	5341	2981
Other Income	9	7	11	14	23	47	69	70	41	50	28	23
Total Income	1733	2082	2422	2561	3003	3578	3955	3339	4372	5146	5369	3004
Total Expenditure	1468	1812	2138	2299	2534	2923	3009	2502	3227	3937	4247	2533
Operating Profit	264	270	283	261	469	655	946	837	1145	1209	1123	470
Interest	0	0	0	0	0	0	163	161	173	195	224	0
Depreciation	77	98	124	151	156	152	344	367	383	475	568	156
Exceptional Income / Expenses	0	0	0	-12	0	-8	-45	0	-7	-47	-12	0
Profit Before Tax	188	172	159	98	313	494	394	309	582	492	318	313
Provision for Tax	62	49	52	30	107	172	118	75	144	136	84	108
Profit After Tax	126	123	107	67	206	323	275	234	438	356	234	206
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-206
Profit After Adjustments	126	123	107	67	206	323	275	234	438	356	234	0
Adjusted Earnings Per Share	1.9	1.9	1.6	1	3.1	4.9	4.2	3.5	6.6	5.4	3.5	3.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	5%	18%	9%	12%
Operating Profit CAGR	-7%	10%	11%	16%
PAT CAGR	-34%	0%	-6%	6%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	20%	-8%	22%	17%
ROE Average	11%	18%	18%	19%
ROCE Average	24%	33%	36%	32%

Jubilant FoodWorks Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	563	671	798	852	1044	1324	1183	1497	2061	2145	2212
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	198
Other Non-Current Liabilities	46	69	281	312	421	590	2086	2113	2606	3046	3301
Total Current Liabilities	263	354	383	410	469	540	708	854	906	1006	1154
Total Liabilities	872	1094	1461	1574	1933	2454	3977	4464	5573	6198	6864
Fixed Assets	529	716	806	778	768	785	2149	2103	2683	3407	4117
Other Non-Current Assets	160	201	435	563	664	862	987	1546	1992	2137	2163
Total Current Assets	184	177	221	233	501	806	841	815	898	654	585
Total Assets	872	1094	1461	1574	1933	2454	3977	4464	5573	6198	6864

Jubilant FoodWorks Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	30	23	30	31	32	77	25	191	43	10	15
Cash Flow from Operating Activities	231	283	220	212	415	434	732	747	925	1052	1010
Cash Flow from Investing Activities	-240	-277	-201	-197	-352	-446	-98	-614	-534	-600	-629
Cash Flow from Financing Activities	1	1	-18	-15	-18	-40	-469	-280	-424	-447	-348
Net Cash Inflow / Outflow	-8	8	1	0	45	-52	166	-148	-33	5	34
Closing Cash & Cash Equivalent	23	30	31	32	77	25	191	43	10	15	49

Jubilant FoodWorks Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	1.92	1.88	1.62	1.02	3.13	4.89	4.17	3.54	6.63	5.4	3.54
CEPS(Rs)	3.09	3.38	3.51	3.31	5.49	7.2	9.39	9.11	12.43	12.6	12.16
DPS(Rs)	0	0.5	0.5	0.5	1	1	1.2	1.2	1.2	1.2	1.2
Book NAV/Share(Rs)	8.61	10.24	11.96	12.74	15.76	19.99	17.84	22.58	31.08	32.33	33.11
Core EBITDA Margin(%)	14.8	12.67	11.28	9.69	14.98	17.21	22.57	23.45	25.5	22.75	20.49
EBIT Margin(%)	10.89	8.29	6.59	3.84	10.51	14.01	14.33	14.37	17.43	13.48	10.15
Pre Tax Margin(%)	10.89	8.29	6.59	3.84	10.51	14.01	10.13	9.46	13.44	9.65	5.96
PAT Margin (%)	7.3	5.94	4.42	2.64	6.93	9.14	7.09	7.15	10.1	6.99	4.38
Cash Profit Margin (%)	11.75	10.67	9.58	8.58	12.16	13.46	15.95	18.38	18.94	16.32	15.02
ROA(%)	16.48	12.54	8.34	4.43	11.77	14.72	8.57	5.54	8.72	6.05	3.58
ROE(%)	25.17	19.97	14.63	8.27	21.96	27.37	22.07	17.52	24.71	17.03	10.83
ROCE(%)	37.56	27.87	21.63	11.85	33.04	41.77	44.44	35.05	42.44	32.66	23.76
Receivable days	1.81	1.84	1.84	2.01	1.88	2.47	2.44	2.08	1.88	2.14	3.13
Inventory Days	5.92	6.57	7.27	8.06	7.43	7.02	7.77	12.43	12.12	11.72	14.8
Payable days	123.44	144.17	170.62	179.16	169.66	167.39	161.79	248.25	198.24	160.5	172.77
PER(x)	55.49	78.65	78.58	108.47	74.38	58.99	70.44	164.51	79.49	81.56	126.48
Price/Book(x)	12.39	14.45	10.65	8.68	14.76	14.43	16.48	25.8	16.96	13.62	13.54
Dividend Yield(%)	0	0.17	0.2	0.23	0.21	0.35	0.41	0.21	0.23	0.27	0.27
EV/Net Sales(x)	4.04	4.66	3.46	2.85	5.11	5.25	4.83	11.6	7.91	5.66	5.56
EV/Core EBITDA(x)	26.31	35.77	29.49	27.82	32.45	28.34	19.84	45.32	29.9	23.84	26.47
Net Sales Growth(%)	22.44	20.36	16.18	5.64	17.06	18.46	10.06	-15.88	32.5	17.66	4.8
EBIT Growth(%)	-4.95	-8.34	-7.69	-38.46	220.44	57.86	12.64	-15.67	60.73	-9.01	-21.07
PAT Growth(%)	-6.89	-2	-13.51	-36.92	206.9	56.39	-14.67	-15.16	87.22	-18.58	-34.33
EPS Growth(%)	-7.11	-2.2	-13.81	-37.07	206.73	56.39	-14.67	-15.16	87.22	-18.58	-34.33
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0.1
Current Ratio(x)	0.7	0.5	0.58	0.57	1.07	1.49	1.19	0.95	0.99	0.65	0.51
Quick Ratio(x)	0.61	0.4	0.44	0.43	0.94	1.36	1.06	0.8	0.82	0.48	0.28
Interest Cover(x)	0	0	0	0	0	0	3.41	2.92	4.36	3.52	2.42
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0.01

Jubilant FoodWorks Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	41.94	41.94	41.94	41.94	41.94	41.94	41.94	41.94	41.94	41.94
FII	31.87	29.8	28.66	26.77	25.39	25.22	26.14	27.75	23.24	20.39
DII	15.72	17.34	19.94	20.89	21.85	22.52	22.35	22.13	26.05	29.89
Public	10.47	10.92	9.46	10.4	10.82	10.32	9.57	8.19	8.77	7.78
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	5.53	27.67	27.67	27.67	27.67	27.67	27.67	27.67	27.67	27.67
FII	4.21	19.66	18.91	17.67	16.75	16.64	17.25	18.31	15.33	13.45
DII	2.07	11.44	13.15	13.78	14.42	14.86	14.75	14.6	17.19	19.72
Public	1.38	7.21	6.24	6.86	7.14	6.81	6.32	5.4	5.79	5.14
Others	0	0	0	0	0	0	0	0	0	0
Total	13.2	65.98	65.98	65.98	65.98	65.98	65.98	65.98	65.98	65.98

Pros

Cons

Promoter holding is low: 41.94%.
Debtor days have increased from 160.5 to 172.77days.
Stock is trading at 19.1 times its book value.
The company has delivered a poor profit growth of -6% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Jubilant FoodWorks News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 585/-

Empire Spices and Foods ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Jubilant FoodWorks

Add Watchlist

Jubilant FoodWorks Research see more...

Overview Inc. Year: 1995Industry: Consumer Food

Jubilant FoodWorks Share Price

Alert Data

Quarterly Price

Peer Comparison

Jubilant FoodWorks Quarterly Results

Jubilant FoodWorks Profit & Loss

Growth Rates

Jubilant FoodWorks Balance Sheet

Jubilant FoodWorks Cash Flow

Jubilant FoodWorks Ratios

Jubilant FoodWorks Shareholding Pattern

Jubilant FoodWorks News

Top Unlisted Companies & InstaBuy Companies

Empire Spices and Foods ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!