WEBSITE BSE:533155 NSE: JUBL FOOD Inc. Year: 1995 Industry: Consumer Food My Bucket: Add Stock
Last updated: 15:59
No Notes Added Yet
1. Business Overview
Jubilant FoodWorks Ltd. (JFL) is India's largest food service company, operating a network of Quick Service Restaurants (QSRs). Its core business involves being the master franchisee for international brands in India, primarily Domino's Pizza, and developing its own home-grown brands. The company earns revenue by selling a variety of food and beverage products through its physical restaurants, online ordering platforms, and an extensive delivery network. Beyond pizzas, its portfolio includes fried chicken, coffees, desserts, and other fast-casual offerings.
2. Key Segments / Revenue Mix
JFL's revenue is overwhelmingly dominated by its flagship brand, Domino's Pizza. While the exact percentage fluctuates, Domino's accounts for the vast majority (typically above 90%) of its total sales. The company is actively diversifying its portfolio with emerging brands, which include:
Popeyes: Master franchisee for this global fried chicken brand in India.
Dunkin' (India): Focus on beverages and donuts.
Hong's Kitchen: An Indian-developed Chinese cuisine brand.
Ekdum!: An Indian-developed biryani and kebab brand.
ChefBoss: A range of ready-to-cook food products.
These newer brands are in growth phases and currently contribute a small but growing portion to the overall revenue.
3. Industry & Positioning
JFL operates within India's highly competitive organized food services market, primarily in the Quick Service Restaurant (QSR) and fast-casual segments. The industry is characterized by rapid growth, increasing consumer demand for convenience, value, and a wide variety of cuisines. JFL, particularly through Domino's Pizza, holds a dominant leadership position in the organized pizza delivery segment in India. It is among the top players in the broader QSR space, competing with global brands like McDonald's, KFC, Burger King, as well as local chains and standalone restaurants. Its extensive network and focus on delivery give it a distinct positioning.
4. Competitive Advantage (Moat)
Brand Strength: Domino's Pizza is a highly recognized and trusted brand in India, benefiting from years of marketing and consumer loyalty.
Scale & Network: JFL boasts an unparalleled store network for pizza delivery across India, providing significant reach and operational leverage.
Supply Chain & Operations: A well-established and efficient supply chain, coupled with deep operational expertise in managing a large QSR chain, provides cost advantages and consistency.
Delivery Infrastructure: A first-mover advantage and continuous investment in its proprietary delivery fleet and technology have created a robust and efficient delivery ecosystem, critical in the Indian market.
Localization Expertise: Proven ability to adapt global menus and strategies to Indian tastes and preferences.
5. Growth Drivers
Store Expansion: Continued aggressive expansion of Domino's Pizza outlets, especially into Tier 2 and 3 cities, and scaling up of new formats.
New Brand Scale-up: Successful rollout and expansion of Popeyes, Hong's Kitchen, and other emerging brands to capture new market segments and diversify revenue streams.
Digital Penetration: Increasing online ordering, leveraging mobile apps, and integrating technology for enhanced customer experience and operational efficiency.
Menu Innovation: Regular introduction of new products, value offerings, and promotions to drive same-store sales growth and attract new customers.
Demographic Tailwinds: India's large and growing young population, increasing urbanization, rising disposable incomes, and evolving consumption patterns support long-term QSR growth.
6. Risks
Intense Competition: Fierce competition from established QSR chains, new entrants, local restaurants, and online food aggregators, potentially leading to price wars and margin pressure.
Input Cost Inflation: Volatility and increases in food ingredient costs (e.g., cheese, wheat, chicken, vegetables) and labor expenses can negatively impact profit margins.
Discretionary Spending: Being a discretionary consumption item, demand for QSR is sensitive to economic slowdowns or adverse changes in consumer sentiment.
Brand Reputation & Food Safety: Any lapses in food quality, hygiene, or customer service can severely damage brand trust and sales.
Regulatory Changes: Adverse changes in food safety regulations, labor laws, or taxation policies (e.g., GST) could impact operations and profitability.
Supply Chain Disruptions: Dependency on a complex supply chain makes it vulnerable to disruptions from natural calamities, pandemics, or geopolitical events.
7. Management & Ownership
Jubilant FoodWorks is part of the larger Jubilant Bhartia Group, which has diverse business interests. The company is professionally managed with a mix of promoter representation and independent directors on its board. The management team generally possesses deep experience in the Indian food service and retail sectors. Ownership is primarily held by the promoter group, with significant stakes held by institutional investors (both domestic and foreign) and the public.
8. Outlook
JFL maintains its market leadership in India's organized pizza segment, leveraging a strong brand, extensive network, and efficient delivery system. The company's strategy to diversify with new brands like Popeyes and Hong's Kitchen offers future growth avenues, potentially reducing reliance on a single brand. Robust digital adoption and continuous store expansion in untapped markets are expected to fuel volume growth. However, the outlook is balanced by intense competition across the QSR space, which can lead to pricing pressures and necessitate high marketing spend. Persistent food inflation and overall economic conditions could also pose margin challenges. Success in scaling new brands and maintaining Domino's same-store sales growth will be critical for sustained profitability.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹30442 Cr.
Stock P/E 131.2
P/B 13.6
Current Price ₹461.4
Book Value ₹ 33.9
Face Value 2
52W High ₹719.7
Dividend Yield 0.26%
52W Low ₹ 409.9
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1369 | 1378 | 1574 | 1933 | 1955 | 2151 | 2103 | 2261 | 2340 | 2437 |
| Other Income | 7 | 4 | 20 | 17 | 30 | 17 | 11 | 19 | 15 | 18 |
| Total Income | 1376 | 1382 | 1594 | 1950 | 1985 | 2168 | 2114 | 2279 | 2355 | 2455 |
| Total Expenditure | 1091 | 1098 | 1262 | 1550 | 1556 | 1749 | 1715 | 1823 | 1864 | 1955 |
| Operating Profit | 284 | 284 | 332 | 400 | 429 | 419 | 399 | 457 | 491 | 500 |
| Interest | 57 | 62 | 114 | 134 | 138 | 133 | 117 | 111 | 106 | 104 |
| Depreciation | 142 | 152 | 169 | 184 | 201 | 208 | 214 | 220 | 230 | 248 |
| Exceptional Income / Expenses | 0 | 0 | 170 | 0 | 0 | -4 | 0 | 0 | 0 | -34 |
| Profit Before Tax | 86 | 70 | 219 | 82 | 89 | 74 | 69 | 126 | 155 | 115 |
| Provision for Tax | 23 | 20 | 16 | 19 | 15 | 24 | 19 | 32 | 48 | 42 |
| Profit After Tax | 62 | 50 | 203 | 63 | 74 | 50 | 49 | 94 | 108 | 72 |
| Adjustments | 35 | 16 | 5 | -8 | -10 | -7 | -1 | -2 | 78 | -1 |
| Profit After Adjustments | 97 | 66 | 208 | 56 | 64 | 43 | 48 | 92 | 186 | 71 |
| Adjusted Earnings Per Share | 1.5 | 1 | 3.1 | 0.8 | 1 | 0.7 | 0.7 | 1.4 | 2.8 | 1.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2093 | 2438 | 2583 | 3018 | 3563 | 3927 | 3312 | 4396 | 5158 | 5655 | 8142 | 9141 |
| Other Income | 8 | 12 | 15 | 23 | 47 | 70 | 73 | 41 | 50 | 41 | 75 | 63 |
| Total Income | 2100 | 2450 | 2598 | 3041 | 3611 | 3997 | 3385 | 4437 | 5209 | 5696 | 8217 | 9203 |
| Total Expenditure | 1838 | 2174 | 2342 | 2578 | 2963 | 3052 | 2541 | 3287 | 4007 | 4511 | 6569 | 7357 |
| Operating Profit | 263 | 275 | 256 | 463 | 647 | 945 | 844 | 1150 | 1202 | 1185 | 1648 | 1847 |
| Interest | 0 | 0 | 0 | 0 | 0 | 165 | 163 | 176 | 201 | 288 | 523 | 438 |
| Depreciation | 101 | 128 | 155 | 160 | 157 | 352 | 375 | 393 | 486 | 598 | 807 | 912 |
| Exceptional Income / Expenses | 0 | 0 | -12 | 0 | 0 | -25 | 0 | -7 | 0 | 170 | -4 | -34 |
| Profit Before Tax | 161 | 147 | 88 | 303 | 490 | 403 | 306 | 563 | 489 | 486 | 309 | 465 |
| Provision for Tax | 50 | 50 | 30 | 107 | 172 | 124 | 76 | 145 | 136 | 85 | 77 | 141 |
| Profit After Tax | 111 | 97 | 58 | 196 | 318 | 279 | 231 | 418 | 353 | 401 | 232 | 323 |
| Adjustments | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 2 | 0 | -1 | -21 | 74 |
| Profit After Adjustments | 111 | 97 | 58 | 196 | 320 | 280 | 232 | 420 | 353 | 399 | 211 | 397 |
| Adjusted Earnings Per Share | 1.7 | 1.5 | 0.9 | 3 | 4.8 | 4.2 | 3.5 | 6.4 | 5.4 | 6.1 | 3.2 | 6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 44% | 23% | 16% | 15% |
| Operating Profit CAGR | 39% | 13% | 12% | 20% |
| PAT CAGR | -42% | -18% | -4% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -33% | -1% | -4% | 15% |
| ROE Average | 11% | 16% | 18% | 19% |
| ROCE Average | 23% | 27% | 32% | 31% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 646 | 762 | 805 | 968 | 1260 | 1122 | 1427 | 1945 | 2038 | 2171 | 2103 |
| Minority's Interest | 0 | 0 | 0 | 0 | 3 | 11 | 9 | 10 | 0 | 73 | 80 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 183 | 1195 | 1283 |
| Other Non-Current Liabilities | 71 | 281 | 312 | 422 | 592 | 2111 | 2140 | 2634 | 3084 | 3797 | 4056 |
| Total Current Liabilities | 358 | 387 | 416 | 474 | 543 | 712 | 861 | 919 | 1029 | 1917 | 2029 |
| Total Liabilities | 1075 | 1430 | 1533 | 1864 | 2398 | 3955 | 4438 | 5628 | 6333 | 9152 | 9619 |
| Fixed Assets | 737 | 828 | 800 | 789 | 809 | 2189 | 2145 | 2737 | 3488 | 6184 | 6434 |
| Other Non-Current Assets | 149 | 376 | 493 | 569 | 777 | 908 | 1454 | 1969 | 2159 | 1812 | 2027 |
| Total Current Assets | 188 | 225 | 239 | 505 | 812 | 859 | 838 | 922 | 686 | 1156 | 1157 |
| Total Assets | 1075 | 1430 | 1533 | 1864 | 2398 | 3955 | 4438 | 5628 | 6333 | 9152 | 9619 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 24 | 39 | 33 | 34 | 79 | 28 | 196 | 56 | 25 | 30 | 131 |
| Cash Flow from Operating Activities | 276 | 212 | 204 | 409 | 424 | 728 | 751 | 930 | 1026 | 1010 | 1668 |
| Cash Flow from Investing Activities | -262 | -200 | -188 | -332 | -457 | -99 | -602 | -654 | -595 | -1374 | -850 |
| Cash Flow from Financing Activities | 1 | -18 | -15 | -35 | -17 | -461 | -289 | -307 | -426 | 377 | -849 |
| Net Cash Inflow / Outflow | 15 | -6 | 0 | 42 | -51 | 168 | -140 | -31 | 5 | 13 | -32 |
| Closing Cash & Cash Equivalent | 39 | 33 | 34 | 76 | 28 | 196 | 56 | 25 | 30 | 131 | 100 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.69 | 1.47 | 0.88 | 2.97 | 4.85 | 4.24 | 3.51 | 6.37 | 5.35 | 6.05 | 3.19 |
| CEPS(Rs) | 3.24 | 3.42 | 3.23 | 5.4 | 7.21 | 9.56 | 9.18 | 12.29 | 12.71 | 15.14 | 15.74 |
| DPS(Rs) | 0.5 | 0.5 | 0.5 | 1 | 1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Book NAV/Share(Rs) | 9.85 | 11.42 | 12.03 | 14.61 | 19.02 | 16.91 | 21.52 | 29.33 | 30.7 | 32.24 | 31.21 |
| Core EBITDA Margin(%) | 12.19 | 10.82 | 9.33 | 14.58 | 16.83 | 22.3 | 23.29 | 25.22 | 22.32 | 20.24 | 19.31 |
| EBIT Margin(%) | 7.72 | 6.03 | 3.42 | 10.04 | 13.74 | 14.46 | 14.16 | 16.82 | 13.38 | 13.68 | 10.22 |
| Pre Tax Margin(%) | 7.72 | 6.03 | 3.42 | 10.04 | 13.74 | 10.26 | 9.24 | 12.81 | 9.47 | 8.59 | 3.8 |
| PAT Margin (%) | 5.31 | 3.97 | 2.24 | 6.5 | 8.92 | 7.1 | 6.96 | 9.51 | 6.84 | 7.09 | 2.85 |
| Cash Profit Margin (%) | 10.14 | 9.23 | 8.25 | 11.81 | 13.34 | 16.07 | 18.3 | 18.45 | 16.26 | 17.66 | 12.76 |
| ROA(%) | 11.47 | 7.74 | 3.9 | 11.55 | 14.92 | 8.78 | 5.49 | 8.31 | 5.9 | 5.18 | 2.47 |
| ROE(%) | 18.57 | 13.87 | 7.48 | 22.34 | 28.66 | 23.51 | 18.18 | 24.92 | 17.83 | 19.3 | 11.09 |
| ROCE(%) | 27 | 20.88 | 11.26 | 34.19 | 43.97 | 47.7 | 36.79 | 42.35 | 32.2 | 26.23 | 22.85 |
| Receivable days | 1.82 | 1.82 | 2.02 | 1.92 | 2.21 | 2.05 | 1.84 | 1.61 | 1.8 | 9.48 | 13.34 |
| Inventory Days | 6.66 | 7.37 | 8.19 | 7.55 | 7.24 | 7.98 | 12.56 | 12.22 | 11.96 | 18.94 | 18.28 |
| Payable days | 143.87 | 169.39 | 176.54 | 167.55 | 166.8 | 161.05 | 246.28 | 197.26 | 160.64 | 183.97 | 136.11 |
| PER(x) | 87.29 | 86.48 | 126.26 | 78.24 | 59.55 | 69.3 | 165.94 | 82.73 | 82.26 | 74.08 | 208.04 |
| Price/Book(x) | 15.01 | 11.15 | 9.2 | 15.93 | 15.17 | 17.38 | 27.08 | 17.97 | 14.34 | 13.91 | 21.29 |
| Dividend Yield(%) | 0.17 | 0.2 | 0.23 | 0.21 | 0.35 | 0.41 | 0.21 | 0.23 | 0.27 | 0.27 | 0.18 |
| EV/Net Sales(x) | 4.61 | 3.42 | 2.81 | 5.04 | 5.21 | 4.77 | 11.44 | 7.81 | 5.62 | 5.47 | 5.55 |
| EV/Core EBITDA(x) | 36.78 | 30.32 | 28.37 | 32.87 | 28.66 | 19.83 | 44.9 | 29.85 | 24.11 | 26.1 | 27.43 |
| Net Sales Growth(%) | 20.53 | 16.5 | 5.96 | 16.84 | 18.05 | 10.22 | -15.67 | 32.74 | 17.34 | 9.63 | 43.97 |
| EBIT Growth(%) | -10.41 | -8.96 | -39.96 | 243.33 | 61.58 | 16 | -17.46 | 57.69 | -6.68 | 12.11 | 7.57 |
| PAT Growth(%) | -6.05 | -12.78 | -40.37 | 239.64 | 62.05 | -12.32 | -17.32 | 81.37 | -15.56 | 13.52 | -42.09 |
| EPS Growth(%) | -6.24 | -13.07 | -40.51 | 239.44 | 62.97 | -12.45 | -17.26 | 81.47 | -15.98 | 13.06 | -47.22 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.09 | 0.71 | 0.73 |
| Current Ratio(x) | 0.53 | 0.58 | 0.58 | 1.07 | 1.49 | 1.21 | 0.97 | 1 | 0.67 | 0.6 | 0.57 |
| Quick Ratio(x) | 0.42 | 0.44 | 0.43 | 0.94 | 1.35 | 1.07 | 0.82 | 0.83 | 0.49 | 0.39 | 0.37 |
| Interest Cover(x) | 0 | 0 | 0 | 0 | 0 | 3.44 | 2.88 | 4.2 | 3.43 | 2.69 | 1.59 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.05 | 0.03 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 | 41.94 | 40.27 | 40.27 | 40.27 | 40.27 |
| FII | 27.75 | 23.24 | 20.39 | 21 | 21.26 | 20.55 | 21.05 | 20.1 | 18.58 | 17.29 |
| DII | 22.13 | 26.05 | 29.89 | 30.38 | 30.38 | 31.23 | 32.51 | 33.25 | 34.98 | 36.58 |
| Public | 8.19 | 8.77 | 7.78 | 6.67 | 6.42 | 6.28 | 6.17 | 6.37 | 6.17 | 5.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 27.67 | 27.67 | 27.67 | 27.67 | 27.67 | 27.67 | 26.58 | 26.58 | 26.58 | 26.58 |
| FII | 18.31 | 15.33 | 13.45 | 13.86 | 14.03 | 13.56 | 13.89 | 13.27 | 12.26 | 11.41 |
| DII | 14.6 | 17.19 | 19.72 | 20.05 | 20.05 | 20.61 | 21.45 | 21.94 | 23.08 | 24.13 |
| Public | 5.4 | 5.79 | 5.14 | 4.4 | 4.24 | 4.15 | 4.07 | 4.2 | 4.07 | 3.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 65.98 | 65.98 | 65.98 | 65.98 | 65.98 | 65.98 | 65.98 | 65.98 | 65.98 | 65.98 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.