Stock JUBLFOOD JUBILANT FOODWORKS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jubilant FoodWorks Limited

Equities

JUBLFOOD

INE797F01020

Restaurants & Bars

Market Closed - NSE India S.E.
Other stock markets
 05:13:48 03/05/2024 pm IST 		5-day change 1st Jan Change
462.8 INR +1.14% Intraday chart for Jubilant FoodWorks Limited +5.41% -18.10%
24/04 New outlets, cheaper options fail to revive fast-food earnings in India RE
27/03 Jubilant FoodWorks Limited Receives an Order Levying Demand from Assistant Commissioner, DGSTO-4, Bengaluru, Karnataka CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,89,901 1,93,783 3,83,424 3,47,338 2,89,898 3,04,790 - -
Enterprise Value (EV) 1 1,84,958 2,03,391 3,78,718 3,61,768 2,87,916 3,04,462 3,02,177 2,98,501
P/E ratio 59.6 x 69.3 x 166 x 82.8 x 82.3 x 112 x 70.1 x 53.1 x
Yield 0.35% 0.41% 0.21% 0.23% 0.27% 0.3% 0.39% 0.52%
Capitalization / Revenue 5.33 x 4.93 x 11.6 x 7.9 x 5.62 x 5.63 x 4.79 x 4.15 x
EV / Revenue 5.19 x 5.18 x 11.4 x 8.23 x 5.58 x 5.63 x 4.75 x 4.06 x
EV / EBITDA 30.8 x 23.2 x 49.1 x 32.6 x 25 x 27.3 x 21.4 x 17.7 x
EV / FCF 71.5 x 45.8 x 71.2 x 67.2 x 124 x 96.2 x 46.3 x 31.5 x
FCF Yield 1.4% 2.18% 1.4% 1.49% 0.81% 1.04% 2.16% 3.18%
Price to Book 15.1 x 17.1 x 26.9 x 17.9 x 14.3 x 13.4 x 12.1 x 10.6 x
Nbr of stocks (in thousands) 6,57,550 6,58,475 6,58,588 6,58,710 6,58,710 6,58,649 - -
Reference price 2 288.8 294.3 582.2 527.3 440.1 462.8 462.8 462.8
Announcement Date 15/05/19 20/05/20 15/06/21 30/05/22 17/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 35,631 39,273 33,119 43,961 51,582 54,122 63,670 73,457
EBITDA 1 5,998 8,756 7,712 11,088 11,516 11,167 14,145 16,860
EBIT 1 4,423 5,233 3,958 7,157 6,657 5,454 7,837 9,884
Operating Margin 12.41% 13.33% 11.95% 16.28% 12.9% 10.08% 12.31% 13.46%
Earnings before Tax (EBT) 1 4,897 4,028 3,062 5,633 4,887 3,727 5,804 7,857
Net income 1 3,198 2,800 2,317 4,204 3,532 2,669 4,280 5,591
Net margin 8.97% 7.13% 7% 9.56% 6.85% 4.93% 6.72% 7.61%
EPS 2 4.846 4.244 3.510 6.370 5.350 4.148 6.604 8.718
Free Cash Flow 1 2,585 4,437 5,320 5,387 2,327 3,164 6,530 9,481
FCF margin 7.26% 11.3% 16.06% 12.26% 4.51% 5.85% 10.26% 12.91%
FCF Conversion (EBITDA) 43.11% 50.67% 68.99% 48.59% 20.21% 28.33% 46.16% 56.23%
FCF Conversion (Net income) 80.85% 158.46% 229.66% 128.15% 65.89% 118.57% 152.55% 169.58%
Dividend per Share 2 1.000 1.200 1.200 1.200 1.200 1.369 1.819 2.418
Announcement Date 15/05/19 20/05/20 15/06/21 30/05/22 17/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 10,693 10,379 8,932 11,162 12,108 11,760 12,551 13,015 13,318 12,698 13,345 13,582 14,104 13,258 -
EBITDA 1 - - 2,123 - 3,191 2,898 3,041 3,119 2,864 2,491 2,758 2,847 3,146 2,727 -
EBIT 1 - - 1,210 1,949 2,160 1,838 - 1,972 1,539 - 1,401 1,382 1,279 954.4 -
Operating Margin - - 13.55% 17.46% 17.84% 15.63% - 15.15% 11.55% - 10.5% 10.17% 9.07% 7.2% -
Earnings before Tax (EBT) 1 - - 898.2 - 1,791 1,337 - 1,745 - 534 543.2 - - - -
Net income 1 1,241 1,054 695.2 1,202 1,339 967.6 - 1,315 803.6 285.4 289.2 - 1,132 381.5 -
Net margin 11.61% 10.16% 7.78% 10.77% 11.06% 8.23% - 10.11% 6.03% 2.25% 2.17% - 8.03% 2.88% -
EPS 2 1.882 1.598 1.054 1.822 2.028 1.470 - 1.990 1.220 0.4300 0.4400 1.060 1.000 0.5600 -
Dividend per Share - 1.200 - - - 1.200 - - - 1.200 - - - 1.200 -
Announcement Date 03/02/21 15/06/21 21/07/21 20/10/21 02/02/22 30/05/22 28/07/22 08/11/22 01/02/23 17/05/23 25/07/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 9,609 - 14,431 - - - -
Net Cash position 1 4,943 - 4,706 - 1,982 328 2,613 6,289
Leverage (Debt/EBITDA) - 1.097 x - 1.301 x - - - -
Free Cash Flow 1 2,585 4,437 5,320 5,387 2,327 3,164 6,530 9,481
ROE (net income / shareholders' equity) 28.7% 23.4% 18.2% 24.9% 17.7% 12.9% 18.7% 22.1%
ROA (Net income/ Total Assets) 19.1% 10.7% 6.49% 9.84% 6.95% 6.4% 11.6% 14%
Assets 1 16,762 26,132 35,688 42,742 50,819 41,696 37,058 39,936
Book Value Per Share 2 19.10 17.20 21.60 29.50 30.90 34.50 38.30 43.50
Cash Flow per Share 2 3.920 11.00 11.40 14.10 15.50 12.00 16.00 20.10
Capex 1 1,671 2,841 2,186 3,913 7,934 7,283 4,964 5,471
Capex / Sales 4.69% 7.23% 6.6% 8.9% 15.38% 13.46% 7.8% 7.45%
Announcement Date 15/05/19 20/05/20 15/06/21 30/05/22 17/05/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Jubilant FoodWorks Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
32
Last Close Price
462.8 INR
Average target price
497.4 INR
Spread / Average Target
+7.49%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Restaurants & Bars

1st Jan change Capi.
JUBILANT FOODWORKS LIMITED Stock Jubilant FoodWorks Limited
-18.10% 3.61B
STARBUCKS CORPORATION Stock Starbucks Corporation
-23.84% 84.87B
COMPASS GROUP PLC Stock Compass Group PLC
+4.57% 47.24B
DARDEN RESTAURANTS, INC. Stock Darden Restaurants, Inc.
-9.16% 17.65B
HAIDILAO INTERNATIONAL HOLDING LTD. Stock Haidilao International Holding Ltd.
+31.36% 13.65B
SODEXO Stock Sodexo
-18.94% 12.57B
CAVA GROUP, INC. Stock CAVA Group, Inc.
+67.92% 7.78B
ZENSHO HOLDINGS CO., LTD. Stock Zensho Holdings Co., Ltd.
-18.68% 6.12B
JOLLIBEE FOODS CORPORATION Stock Jollibee Foods Corporation
-12.89% 4.41B
GREGGS PLC Stock Greggs plc
+4.61% 3.43B
Other Restaurants & Bars
  1. Stock Market
  2. Equities
  3. JUBLFOOD Stock
  4. Financials Jubilant FoodWorks Limited