Jubilant FoodWorks

₹463.1 8.2 | 1.8%

WEBSITE BSE:533155 NSE : JUBL FOOD 10 May, 16:01

Market Cap ₹30557 Cr.

Stock P/E 138.7

P/B 14.3

Current Price ₹463.1

Book Value ₹ 32.4

Face Value 2

52W High ₹586.4

Dividend Yield 0.26%

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.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	1116	1211	1176	1255	1301	1332	1270	1335	1369	1378
Other Income	9	11	13	11	10	10	20	9	7	4
Total Income	1126	1222	1189	1266	1312	1341	1290	1344	1376	1382
Total Expenditure	829	892	886	951	990	1045	1021	1059	1091	1098
Operating Profit	297	330	302	315	322	296	269	285	284	284
Interest	42	45	46	47	50	52	53	54	57	62
Depreciation	93	103	106	107	115	133	132	136	142	152
Exceptional Income / Expenses	-1	-0	-0	0	0	0	0	0	0	0
Profit Before Tax	161	182	150	161	158	112	84	95	86	70
Provision for Tax	41	46	38	37	43	31	25	25	23	20
Profit After Tax	120	136	112	124	115	80	60	70	62	50
Adjustments	0	-2	-16	-11	17	-0	-31	-41	35	16
Profit After Adjustments	120	134	97	113	132	80	29	29	97	66
Adjusted Earnings Per Share	1.8	2	1.5	1.7	2	1.2	0.4	0.4	1.5	1

Jubilant FoodWorks Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1414	1736	2093	2438	2583	3018	3563	3927	3312	4396	5158	5352
Other Income	8	9	8	12	15	23	47	70	73	41	50	40
Total Income	1422	1746	2100	2450	2598	3041	3611	3997	3385	4437	5209	5392
Total Expenditure	1173	1487	1838	2174	2342	2578	2963	3052	2541	3287	4007	4269
Operating Profit	250	259	263	275	256	463	647	945	844	1150	1202	1122
Interest	0	0	0	0	0	0	0	165	163	176	201	226
Depreciation	56	79	101	128	155	160	157	352	375	393	486	562
Exceptional Income / Expenses	0	0	0	0	-12	0	0	-25	0	-7	0	0
Profit Before Tax	194	180	161	147	88	303	490	403	306	563	489	335
Provision for Tax	63	62	50	50	30	107	172	124	76	145	136	93
Profit After Tax	131	118	111	97	58	196	318	279	231	418	353	242
Adjustments	0	0	0	0	0	0	2	1	1	2	0	-21
Profit After Adjustments	131	118	111	97	58	196	320	280	232	420	353	221
Adjusted Earnings Per Share	2	1.8	1.7	1.5	0.9	3	4.8	4.2	3.5	6.4	5.4	3.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	17%	10%	11%	14%
Operating Profit CAGR	5%	8%	21%	17%
PAT CAGR	-16%	8%	12%	10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-1%	-6%	13%	16%
ROE Average	18%	20%	23%	21%
ROCE Average	32%	37%	41%	35%

Jubilant FoodWorks Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	430	550	646	762	805	968	1260	1122	1427	1945	2038
Minority's Interest	0	0	0	0	0	0	3	11	9	10	0
Borrowings	0	0	0	0	0	0	0	0	0	120	183
Other Non-Current Liabilities	26	46	71	281	312	422	592	2111	2140	2634	3084
Total Current Liabilities	196	266	358	387	416	474	543	712	861	919	1029
Total Liabilities	652	862	1075	1430	1533	1864	2398	3955	4438	5628	6333
Fixed Assets	395	546	737	828	800	789	809	2189	2145	2737	3488
Other Non-Current Assets	84	128	149	376	493	569	777	908	1454	1969	2159
Total Current Assets	172	188	188	225	239	505	812	859	838	922	686
Total Assets	652	862	1075	1430	1533	1864	2398	3955	4438	5628	6333

Jubilant FoodWorks Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	11	30	24	39	33	34	79	28	196	56	25
Cash Flow from Operating Activities	209	225	276	212	204	409	424	728	751	930	1026
Cash Flow from Investing Activities	-191	-233	-262	-200	-188	-332	-457	-99	-602	-654	-595
Cash Flow from Financing Activities	1	1	1	-18	-15	-35	-17	-461	-289	-307	-426
Net Cash Inflow / Outflow	20	-6	15	-6	0	42	-51	168	-140	-31	5
Closing Cash & Cash Equivalent	30	24	39	33	34	76	28	196	56	25	30

Jubilant FoodWorks Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2.01	1.81	1.69	1.47	0.88	2.97	4.85	4.24	3.51	6.37	5.35
CEPS(Rs)	2.86	3.01	3.24	3.42	3.23	5.4	7.21	9.56	9.18	12.29	12.71
DPS(Rs)	0	0	0.5	0.5	0.5	1	1	1.2	1.2	1.2	1.2
Book NAV/Share(Rs)	6.58	8.41	9.85	11.42	12.03	14.61	19.02	16.91	21.52	29.33	30.7
Core EBITDA Margin(%)	17.09	14.37	12.19	10.82	9.33	14.58	16.83	22.3	23.29	25.22	22.32
EBIT Margin(%)	13.71	10.38	7.72	6.03	3.42	10.04	13.74	14.46	14.16	16.82	13.38
Pre Tax Margin(%)	13.71	10.38	7.72	6.03	3.42	10.04	13.74	10.26	9.24	12.81	9.47
PAT Margin (%)	9.27	6.81	5.31	3.97	2.24	6.5	8.92	7.1	6.96	9.51	6.84
Cash Profit Margin (%)	13.2	11.34	10.14	9.23	8.25	11.81	13.34	16.07	18.3	18.45	16.26
ROA(%)	23.43	15.62	11.47	7.74	3.9	11.55	14.92	8.78	5.49	8.31	5.9
ROE(%)	36.11	24.14	18.57	13.87	7.48	22.34	28.66	23.51	18.18	24.92	17.83
ROCE(%)	53.42	36.79	27	20.88	11.26	34.19	43.97	47.7	36.79	42.35	32.2
Receivable days	1.87	1.8	1.82	1.82	2.02	1.92	2.21	2.05	1.84	1.61	1.8
Inventory Days	5.51	6	6.66	7.37	8.19	7.55	7.24	7.98	12.56	12.22	11.96
Payable days	119.44	123.28	143.87	169.39	176.54	167.55	166.8	161.05	246.28	197.26	160.64
PER(x)	61.93	59.03	87.29	86.48	126.26	78.24	59.55	69.3	165.94	82.73	82.26
Price/Book(x)	18.89	12.69	15.01	11.15	9.2	15.93	15.17	17.38	27.08	17.97	14.34
Dividend Yield(%)	0	0	0.17	0.2	0.23	0.21	0.35	0.41	0.21	0.23	0.27
EV/Net Sales(x)	5.71	4.01	4.61	3.42	2.81	5.04	5.21	4.77	11.44	7.81	5.62
EV/Core EBITDA(x)	32.39	26.86	36.78	30.32	28.37	32.87	28.66	19.83	44.9	29.85	24.11
Net Sales Growth(%)	38.81	22.77	20.53	16.5	5.96	16.84	18.05	10.22	-15.67	32.74	17.34
EBIT Growth(%)	27.5	-7.06	-10.41	-8.96	-39.96	243.33	61.58	16	-17.46	57.69	-6.68
PAT Growth(%)	26.92	-9.81	-6.05	-12.78	-40.37	239.64	62.05	-12.32	-17.32	81.37	-15.56
EPS Growth(%)	26.52	-10.02	-6.24	-13.07	-40.51	239.44	62.97	-12.45	-17.26	81.47	-15.98
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0.06	0.09
Current Ratio(x)	0.88	0.71	0.53	0.58	0.58	1.07	1.49	1.21	0.97	1	0.67
Quick Ratio(x)	0.81	0.62	0.42	0.44	0.43	0.94	1.35	1.07	0.82	0.83	0.49
Interest Cover(x)	3054.29	0	0	0	0	0	0	3.44	2.88	4.2	3.43
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0.01

Jubilant FoodWorks Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	41.94	41.94	41.94	41.94	41.94	41.94	41.94	41.94	41.94	41.94
FII	39.77	31.87	29.8	28.66	26.77	25.39	25.22	26.14	27.75	23.24
DII	11.5	15.72	17.34	19.94	20.89	21.85	22.52	22.35	22.13	26.05
Public	6.79	10.47	10.92	9.46	10.4	10.82	10.32	9.57	8.19	8.77
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	5.53	5.53	27.67	27.67	27.67	27.67	27.67	27.67	27.67	27.67
FII	5.25	4.21	19.66	18.91	17.67	16.75	16.64	17.25	18.31	15.33
DII	1.52	2.07	11.44	13.15	13.78	14.42	14.86	14.75	14.6	17.19
Public	0.9	1.38	7.21	6.24	6.86	7.14	6.81	6.32	5.4	5.79
Others	0	0	0	0	0	0	0	0	0	0
Total	13.2	13.2	65.98	65.98	65.98	65.98	65.98	65.98	65.98	65.98

Pros

Debtor days have improved from 197.26 to 160.64days.
Company is almost debt free.

Cons

Promoter holding is low: 41.94%.
Stock is trading at 14.3 times its book value.

* 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: 550/-

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!