Valuation Jubilant FoodWorks Limited

Equities

Delayed NSE India S.E. Other stock markets 11:38:20 10/03/2026 am IST			5-day change	1st Jan Change
485.40 ^INR	-0.67%		-2.88%	-13.16%

02/03	R R Kabel Limited Appoints Kamaljeet Kaur as Chief Human Resource Officer, Effective March 9, 2026	CI
20/02	Karan Chechani completed the acquisition of 31.66% stake in Hashtag Loyalty Pvt. Ltd. from Jubilant FoodWorks Limited.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,83,424	3,47,338	2,89,898	2,95,635	4,36,811	3,20,206	-	-
Change	-	-9.41%	-16.54%	1.98%	47.75%	-26.69%	-	-
Enterprise Value (EV) ¹	3,78,718	3,61,768	2,87,916	3,09,038	4,49,835	3,30,990	3,27,803	3,23,015
Change	-	-4.48%	-20.41%	7.34%	45.56%	-26.42%	-0.96%	-1.46%
P/E ratio	166x	82.8x	82.3x	74.2x	208x	80.9x	58.5x	45.4x
PBR	26.9x	17.9x	14.3x	13.6x	20.9x	13.7x	11.8x	10x
PEG	-	1x	-5.1x	5.7x	-4.4x	0.9x	1.5x	1.6x
Capitalization / Revenue	11.6x	7.9x	5.62x	5.23x	5.37x	3.42x	3.01x	2.66x
EV / Revenue	11.4x	8.23x	5.58x	5.47x	5.53x	3.54x	3.08x	2.68x
EV / EBITDA	49.1x	32.6x	25x	27x	28.6x	17.9x	15.1x	12.8x
EV / EBIT	95.7x	50.5x	43.3x	56.6x	58.7x	36x	29.1x	23.9x
EV / FCF	71.2x	67.2x	124x	184x	55.9x	30x	24.2x	19.5x
FCF Yield	1.4%	1.49%	0.81%	0.54%	1.79%	3.33%	4.13%	5.12%
Dividend per Share ²	1.2	1.2	1.2	1.2	1.2	1.414	1.756	2.346
Rate of return	0.21%	0.23%	0.27%	0.27%	0.18%	0.29%	0.36%	0.48%
EPS ²	3.51	6.37	5.35	6.05	3.19	6.043	8.35	10.75
Distribution rate	34.2%	18.8%	22.4%	19.8%	37.6%	23.4%	21%	21.8%
Net sales ¹	33,119	43,961	51,582	56,541	81,417	93,501	1,06,348	1,20,415
EBITDA ¹	7,712	11,088	11,516	11,435	15,722	18,458	21,701	25,239
EBIT ¹	3,958	7,157	6,657	5,455	7,657	9,199	11,255	13,522
Net income ¹	2,317	4,204	3,532	3,993	2,108	4,023	5,471	7,074
Net Debt ¹	-4,706	14,431	-1,982	13,404	13,024	10,784	7,597	2,809
Reference price ²	582.19	527.30	440.10	448.85	664.35	488.65	488.65	488.65
Nbr of stocks (in thousands)	6,58,588	6,58,710	6,58,710	6,58,649	6,57,501	6,55,286	-	-
Announcement Date	15/06/21	30/05/22	17/05/23	22/05/24	14/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JUBILANT FOODWORKS LIMITED	81.41x	3.56x	18.05x	0.29%	347.57Cr
STARBUCKS CORPORATION	48.39x	3.22x	21.9x	2.54%	11TCr
COMPASS GROUP PLC	21.9x	1.17x	11.63x	2.39%	5.2TCr
DARDEN RESTAURANTS, INC.	18.9x	1.93x	11.76x	2.96%	2.32TCr
MIXUE GROUP	18.77x	2.97x	12.44x	0.04%	1.57TCr
HAIDILAO INTERNATIONAL HOLDING LTD.	19.63x	1.81x	9.66x	4.71%	1.21TCr
ZENSHO HOLDINGS CO., LTD.	34.9x	1.41x	13.16x	0.73%	968.87Cr
CAVA GROUP, INC.	155.18x	6.04x	47.86x	-.--%	952.09Cr
GUMING HOLDINGS LIMITED	21.26x	4.36x	18.46x	4.21%	827.81Cr
SODEXO	12.24x	0.39x	6.05x	5.23%	758.32Cr
Average	43.26x	2.69x	17.10x	2.31%	2.55TCr
Weighted average by Cap.	39.09x	2.60x	17.72x	2.44%