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

Jubilant FoodWorks

₹475 -4.1 | 0.9%

Market Cap ₹31343 Cr.

Stock P/E 78.5

P/B 14.4

Current Price ₹475

Book Value ₹ 32.9

Face Value 2

52W High ₹586.4

Dividend Yield 0.25%

52W Low ₹ 420.9

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

Show Value Show %

Jubilant FoodWorks Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 1211 1176 1255 1301 1332 1270 1335 1369 1378 1573
Other Income 11 13 11 10 10 20 9 7 4 21
Total Income 1222 1189 1266 1312 1341 1290 1344 1376 1382 1594
Total Expenditure 892 886 951 990 1045 1021 1059 1091 1098 1262
Operating Profit 330 302 315 322 296 269 285 284 284 332
Interest 45 46 47 50 52 53 54 57 62 114
Depreciation 103 106 107 115 133 132 136 142 152 169
Exceptional Income / Expenses -0 -0 0 0 0 0 0 0 0 170
Profit Before Tax 182 150 161 158 112 84 95 86 70 219
Provision for Tax 46 38 37 43 31 25 25 23 20 16
Profit After Tax 136 112 124 115 80 60 70 62 50 203
Adjustments -2 -16 -11 17 -0 -31 -41 35 16 5
Profit After Adjustments 134 97 113 132 80 29 29 97 66 208
Adjusted Earnings Per Share 2 1.5 1.7 2 1.2 0.4 0.4 1.5 1 3.1

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 5655
Other Income 8 9 8 12 15 23 47 70 73 41 50 41
Total Income 1422 1746 2100 2450 2598 3041 3611 3997 3385 4437 5209 5696
Total Expenditure 1173 1487 1838 2174 2342 2578 2963 3052 2541 3287 4007 4510
Operating Profit 250 259 263 275 256 463 647 945 844 1150 1202 1185
Interest 0 0 0 0 0 0 0 165 163 176 201 287
Depreciation 56 79 101 128 155 160 157 352 375 393 486 599
Exceptional Income / Expenses 0 0 0 0 -12 0 0 -25 0 -7 0 170
Profit Before Tax 194 180 161 147 88 303 490 403 306 563 489 470
Provision for Tax 63 62 50 50 30 107 172 124 76 145 136 84
Profit After Tax 131 118 111 97 58 196 318 279 231 418 353 385
Adjustments 0 0 0 0 0 0 2 1 1 2 0 15
Profit After Adjustments 131 118 111 97 58 196 320 280 232 420 353 400
Adjusted Earnings Per Share 2 1.8 1.7 1.5 0.9 3 4.8 4.2 3.5 6.4 5.4 6

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 0% -8% 13% 15%
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

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 14.4 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)

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.....