Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Jubilant Foodworks
Join Channel
Consolidated Standalone

Jubilant FoodWorks

₹625.6 6.8 | 1.1%

Market Cap ₹41277 Cr.

Stock P/E 103

P/B 18.5

Current Price ₹625.6

Book Value ₹ 33.9

Face Value 2

52W High ₹796.8

Dividend Yield 0.19%

52W Low ₹ 429.7

Edit Ratio

Jubilant FoodWorks Research see more...

Stocx User

Jubilant FoodWorks Limited Looks fundamentally strong with high growth potential

Stocx User

Jubiliant Foodworks Limited

Stocx User

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.

Read More..

Jubilant FoodWorks Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Jubilant FoodWorks Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 1301 1332 1270 1335 1369 1378 1573 1933 1955 2151
Other Income 10 10 20 9 7 4 21 17 30 17
Total Income 1312 1341 1290 1344 1376 1382 1594 1950 1985 2168
Total Expenditure 990 1045 1021 1059 1091 1098 1262 1550 1556 1749
Operating Profit 322 296 269 285 284 284 332 400 429 419
Interest 50 52 53 54 57 62 114 134 138 133
Depreciation 115 133 132 136 142 152 169 184 201 208
Exceptional Income / Expenses 0 0 0 0 0 0 170 0 0 -4
Profit Before Tax 158 112 84 95 86 70 219 82 89 74
Provision for Tax 43 31 25 25 23 20 16 19 15 24
Profit After Tax 115 80 60 70 62 50 203 63 74 50
Adjustments 17 -0 -31 -41 35 16 5 -8 -10 -7
Profit After Adjustments 132 80 29 29 97 66 208 56 64 43
Adjusted Earnings Per Share 2 1.2 0.4 0.4 1.5 1 3.1 0.8 1 0.7

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 1736 2093 2438 2583 3018 3563 3927 3312 4396 5158 5654 7612
Other Income 9 8 12 15 23 47 70 73 41 50 42 85
Total Income 1746 2100 2450 2598 3041 3611 3997 3385 4437 5209 5696 7697
Total Expenditure 1487 1838 2174 2342 2578 2963 3052 2541 3287 4007 4511 6117
Operating Profit 259 263 275 256 463 647 945 844 1150 1202 1185 1580
Interest 0 0 0 0 0 0 165 163 176 201 288 519
Depreciation 79 101 128 155 160 157 352 375 393 486 598 762
Exceptional Income / Expenses 0 0 0 -12 0 0 -25 0 -7 0 170 166
Profit Before Tax 180 161 147 88 303 490 403 306 563 489 486 464
Provision for Tax 62 50 50 30 107 172 124 76 145 136 85 74
Profit After Tax 118 111 97 58 196 318 279 231 418 353 401 390
Adjustments 0 0 0 0 0 2 1 1 2 0 -1 -20
Profit After Adjustments 118 111 97 58 196 320 280 232 420 353 399 371
Adjusted Earnings Per Share 1.8 1.7 1.5 0.9 3 4.8 4.2 3.5 6.4 5.4 6.1 5.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 10% 20% 10% 13%
Operating Profit CAGR -1% 12% 13% 16%
PAT CAGR 14% 20% 5% 13%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 42% 7% 20% 15%
ROE Average 19% 21% 21% 20%
ROCE Average 26% 34% 37% 33%

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 550 646 762 805 968 1260 1122 1427 1945 2038 2171
Minority's Interest 0 0 0 0 0 3 11 9 10 0 73
Borrowings 0 0 0 0 0 0 0 0 120 183 1195
Other Non-Current Liabilities 46 71 281 312 422 592 2111 2140 2634 3084 3797
Total Current Liabilities 266 358 387 416 474 543 712 861 919 1029 1917
Total Liabilities 862 1075 1430 1533 1864 2398 3955 4438 5628 6333 9152
Fixed Assets 546 737 828 800 789 809 2189 2145 2737 3488 6184
Other Non-Current Assets 128 149 376 493 569 777 908 1454 1969 2159 1812
Total Current Assets 188 188 225 239 505 812 859 838 922 686 1156
Total Assets 862 1075 1430 1533 1864 2398 3955 4438 5628 6333 9152

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 24 39 33 34 79 28 196 56 25 30
Cash Flow from Operating Activities 225 276 212 204 409 424 728 751 930 1026 1010
Cash Flow from Investing Activities -233 -262 -200 -188 -332 -457 -99 -602 -654 -595 -1374
Cash Flow from Financing Activities 1 1 -18 -15 -35 -17 -461 -289 -307 -426 377
Net Cash Inflow / Outflow -6 15 -6 0 42 -51 168 -140 -31 5 13
Closing Cash & Cash Equivalent 24 39 33 34 76 28 196 56 25 30 131

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) 1.81 1.69 1.47 0.88 2.97 4.85 4.24 3.51 6.37 5.35 6.05
CEPS(Rs) 3.01 3.24 3.42 3.23 5.4 7.21 9.56 9.18 12.29 12.71 15.14
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) 8.41 9.85 11.42 12.03 14.61 19.02 16.91 21.52 29.33 30.7 32.24
Core EBITDA Margin(%) 14.37 12.19 10.82 9.33 14.58 16.83 22.3 23.29 25.22 22.32 20.22
EBIT Margin(%) 10.38 7.72 6.03 3.42 10.04 13.74 14.46 14.16 16.82 13.38 13.68
Pre Tax Margin(%) 10.38 7.72 6.03 3.42 10.04 13.74 10.26 9.24 12.81 9.47 8.59
PAT Margin (%) 6.81 5.31 3.97 2.24 6.5 8.92 7.1 6.96 9.51 6.84 7.09
Cash Profit Margin (%) 11.34 10.14 9.23 8.25 11.81 13.34 16.07 18.3 18.45 16.26 17.66
ROA(%) 15.62 11.47 7.74 3.9 11.55 14.92 8.78 5.49 8.31 5.9 5.18
ROE(%) 24.14 18.57 13.87 7.48 22.34 28.66 23.51 18.18 24.92 17.83 19.3
ROCE(%) 36.79 27 20.88 11.26 34.19 43.97 47.7 36.79 42.35 32.2 26.23
Receivable days 1.8 1.82 1.82 2.02 1.92 2.21 2.05 1.84 1.61 1.8 9.48
Inventory Days 6 6.66 7.37 8.19 7.55 7.24 7.98 12.56 12.22 11.96 18.94
Payable days 123.28 143.87 169.39 176.54 167.55 166.8 161.05 246.28 197.26 160.64 201.82
PER(x) 59.03 87.29 86.48 126.26 78.24 59.55 69.3 165.94 82.73 82.26 74.08
Price/Book(x) 12.69 15.01 11.15 9.2 15.93 15.17 17.38 27.08 17.97 14.34 13.91
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) 4.01 4.61 3.42 2.81 5.04 5.21 4.77 11.44 7.81 5.62 5.47
EV/Core EBITDA(x) 26.86 36.78 30.32 28.37 32.87 28.66 19.83 44.9 29.85 24.11 26.1
Net Sales Growth(%) 22.77 20.53 16.5 5.96 16.84 18.05 10.22 -15.67 32.74 17.34 9.61
EBIT Growth(%) -7.06 -10.41 -8.96 -39.96 243.33 61.58 16 -17.46 57.69 -6.68 12.11
PAT Growth(%) -9.81 -6.05 -12.78 -40.37 239.64 62.05 -12.32 -17.32 81.37 -15.56 13.52
EPS Growth(%) -10.02 -6.24 -13.07 -40.51 239.44 62.97 -12.45 -17.26 81.47 -15.98 13.06
Debt/Equity(x) 0 0 0 0 0 0 0 0 0.06 0.09 0.71
Current Ratio(x) 0.71 0.53 0.58 0.58 1.07 1.49 1.21 0.97 1 0.67 0.6
Quick Ratio(x) 0.62 0.42 0.44 0.43 0.94 1.35 1.07 0.82 0.83 0.49 0.39
Interest Cover(x) 0 0 0 0 0 0 3.44 2.88 4.2 3.43 2.69
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0.01 0.05

Jubilant FoodWorks Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 41.94 41.94 41.94 41.94 41.94 41.94 41.94 41.94 41.94 41.94
FII 28.66 26.77 25.39 25.22 26.14 27.75 23.24 20.39 21 21.26
DII 19.94 20.89 21.85 22.52 22.35 22.13 26.05 29.89 30.38 30.38
Public 9.46 10.4 10.82 10.32 9.57 8.19 8.77 7.78 6.67 6.42
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%

Cons

  • Promoter holding is low: 41.94%.
  • Debtor days have increased from 160.64 to 201.82days.
  • Stock is trading at 18.5 times its book value.
  • The company has delivered a poor profit growth of 4% 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)

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!