Nifty
Sensex
:
:
10488.45
34959.72
-205.25 (-1.92%)
-713.53 (-2.00%)

Consumer Food

Rating :
81/99

BSE: 533155 | NSE: JUBLFOOD

1198.20
-45.20 (-3.64%)
10-Dec-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1212.55
  •  1229.00
  •  1187.00
  •  1243.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1592583
  •  19082.33
  •  1578.00
  •  823.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,405.73
  • 57.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,276.71
  • 0.20%
  • 14.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.94%
  • 3.77%
  • 3.32%
  • FII
  • DII
  • Others
  • 0.03%
  • 7.24%
  • 40.70%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.24
  • 11.58
  • 7.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.53
  • 11.84
  • 10.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.68
  • 10.41
  • 24.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.38
  • 75.60
  • 74.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.99
  • 12.61
  • 11.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.54
  • 31.40
  • 29.44

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
3,018.40
2,583.39
2,437.98
2,092.76
1,736.31
1,414.31
1,018.88
678.28
475.52
Net Sales Growth
-
16.84%
5.96%
16.50%
20.53%
22.77%
38.81%
50.22%
42.64%
 
Cost Of Goods Sold
-
765.96
630.77
580.06
527.89
453.41
369.96
261.68
170.58
104.95
Gross Profit
-
2,252.44
1,952.62
1,857.92
1,564.87
1,282.90
1,044.35
757.21
507.70
370.56
GP Margin
-
74.62%
75.58%
76.21%
74.78%
73.89%
73.84%
74.32%
74.85%
77.93%
Total Expenditure
-
2,578.31
2,342.26
2,174.29
1,837.68
1,486.73
1,172.65
830.95
558.43
410.16
Power & Fuel Cost
-
160.31
145.86
139.95
123.64
104.51
73.58
47.73
34.07
23.28
% Of Sales
-
5.31%
5.65%
5.74%
5.91%
6.02%
5.20%
4.68%
5.02%
4.90%
Employee Cost
-
613.97
594.75
576.54
444.26
341.08
271.45
197.46
135.65
78.80
% Of Sales
-
20.34%
23.02%
23.65%
21.23%
19.64%
19.19%
19.38%
20.00%
16.57%
Manufacturing Exp.
-
288.76
259.98
236.62
204.18
169.64
135.34
104.05
69.29
44.61
% Of Sales
-
9.57%
10.06%
9.71%
9.76%
9.77%
9.57%
10.21%
10.22%
9.38%
General & Admin Exp.
-
438.48
418.29
341.00
274.44
205.96
156.58
108.60
74.37
54.42
% Of Sales
-
14.53%
16.19%
13.99%
13.11%
11.86%
11.07%
10.66%
10.96%
11.44%
Selling & Distn. Exp.
-
232.51
224.00
196.17
177.87
141.92
108.12
74.39
50.16
85.57
% Of Sales
-
7.70%
8.67%
8.05%
8.50%
8.17%
7.64%
7.30%
7.40%
18.00%
Miscellaneous Exp.
-
78.31
68.61
103.95
85.40
70.20
57.62
37.05
24.32
18.53
% Of Sales
-
2.59%
2.66%
4.26%
4.08%
4.04%
4.07%
3.64%
3.59%
3.90%
EBITDA
-
440.09
241.13
263.69
255.08
249.58
241.66
187.93
119.85
65.36
EBITDA Margin
-
14.58%
9.33%
10.82%
12.19%
14.37%
17.09%
18.44%
17.67%
13.74%
Other Income
-
23.08
14.74
11.57
7.52
9.39
7.87
5.98
2.00
0.37
Interest
-
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.34
8.34
Depreciation
-
160.11
155.43
128.24
101.12
78.72
55.58
37.74
29.34
24.34
PBT
-
303.06
100.44
147.02
161.48
180.25
193.88
156.17
92.16
33.05
Tax
-
106.83
30.50
50.13
50.40
62.01
62.78
48.83
20.43
0.08
Tax Rate
-
35.25%
34.55%
34.10%
31.21%
34.40%
32.38%
32.10%
22.17%
0.24%
PAT
-
196.23
57.77
96.89
111.08
118.24
131.10
103.29
71.74
32.97
PAT before Minority Interest
-
196.23
57.77
96.89
111.08
118.24
131.10
103.29
71.74
32.97
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.50%
2.24%
3.97%
5.31%
6.81%
9.27%
10.14%
10.58%
6.93%
PAT Growth
-
239.67%
-40.38%
-12.77%
-6.06%
-9.81%
26.92%
43.98%
117.59%
 
Unadjusted EPS
-
29.74
8.77
14.75
16.96
18.09
20.12
15.94
11.16
5.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
967.73
805.30
762.02
646.19
550.05
429.77
296.30
191.39
117.44
Share Capital
65.98
65.95
65.80
65.57
65.44
65.28
65.08
64.53
63.62
Total Reserves
897.81
727.37
685.56
580.49
484.59
364.48
231.22
126.86
52.61
Non-Current Liabilities
55.48
69.67
73.07
70.94
46.38
26.11
12.99
5.01
8.59
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.59
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
2.25
5.47
0.00
Current Liabilities
473.52
415.65
386.94
357.57
265.55
195.92
157.77
106.97
74.10
Trade Payables
388.98
314.22
295.96
242.43
173.74
132.54
109.59
77.54
54.74
Other Current Liabilities
68.14
81.23
73.74
84.61
80.34
56.17
43.74
28.44
11.54
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
16.41
20.20
17.24
30.53
11.47
7.21
4.44
0.98
7.82
Total Liabilities
1,496.73
1,290.62
1,222.03
1,074.70
861.98
651.80
467.06
303.37
200.13
Net Block
789.19
800.11
828.45
737.28
546.37
395.04
254.27
180.15
140.32
Gross Block
1,172.95
1,060.40
946.58
1,081.04
806.50
580.23
393.49
290.43
227.55
Accumulated Depreciation
383.77
260.28
118.13
343.76
260.13
185.19
139.22
110.28
87.23
Non Current Assets
991.46
1,051.26
996.70
886.58
674.14
479.35
323.62
217.89
142.88
Capital Work in Progress
14.22
60.77
26.10
19.88
19.64
10.18
13.54
3.39
2.47
Non Current Investment
0.03
0.03
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
84.66
94.43
91.69
127.39
107.72
73.79
55.67
34.22
0.00
Other Non Current Assets
103.36
95.91
50.42
2.04
0.42
0.34
0.15
0.13
0.00
Current Assets
505.28
239.37
225.33
188.13
187.83
172.46
143.44
85.48
57.25
Current Investments
263.10
93.57
90.78
74.61
93.75
94.01
92.27
20.49
0.03
Inventories
64.21
60.72
55.17
43.34
33.08
24.03
18.70
14.22
7.06
Sundry Debtors
15.65
16.10
12.48
11.87
9.04
8.09
6.41
4.14
2.95
Cash & Bank
129.03
35.39
33.17
38.91
24.22
37.50
12.94
9.03
7.04
Other Current Assets
33.28
14.58
16.50
4.01
27.75
8.84
13.12
37.60
40.17
Short Term Loans & Adv.
20.42
19.01
17.24
15.40
25.87
8.77
13.10
36.74
40.15
Net Current Assets
31.75
-176.28
-161.61
-169.45
-77.72
-23.47
-14.33
-21.49
-16.85
Total Assets
1,496.74
1,290.63
1,222.03
1,074.71
861.97
651.81
467.06
303.37
200.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
409.01
203.59
211.68
276.11
225.05
208.71
167.18
128.95
76.94
PBT
303.06
88.27
147.02
161.48
180.25
193.88
152.12
92.16
33.05
Adjustment
140.96
146.23
134.02
101.00
74.27
52.16
36.99
30.49
34.38
Changes in Working Capital
91.16
5.69
-30.79
48.82
13.19
14.44
18.44
26.41
13.74
Cash after chg. in Working capital
535.18
240.19
250.25
311.31
267.71
260.48
207.54
149.06
81.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-126.18
-36.61
-38.57
-35.20
-42.66
-51.78
-40.36
-20.11
-4.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-331.94
-188.30
-199.75
-262.29
-232.79
-190.57
-167.46
-119.85
-52.26
Net Fixed Assets
-62.12
-146.14
126.70
-267.98
-228.77
-173.85
-108.14
-63.22
Net Investments
-177.27
-15.54
-22.17
-1.72
-13.55
-11.85
-81.56
-21.61
Others
-92.55
-26.62
-304.28
7.41
9.53
-4.87
22.24
-35.02
Cash from Financing Activity
-34.72
-14.82
-17.67
0.87
1.47
1.49
2.22
-6.68
-20.95
Net Cash Inflow / Outflow
42.35
0.47
-5.74
14.68
-6.27
19.63
1.94
2.41
3.73
Opening Cash & Equivalents
33.64
33.17
38.91
24.22
30.49
10.86
8.92
6.51
2.78
Closing Cash & Equivalent
75.99
33.64
33.17
38.91
24.22
30.49
10.86
8.92
6.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
73.03
60.15
57.10
49.27
42.03
32.92
22.77
14.83
9.13
ROA
14.08%
4.60%
8.44%
11.47%
15.62%
23.43%
26.81%
28.49%
16.47%
ROE
22.34%
7.48%
13.87%
18.57%
24.14%
36.11%
42.36%
46.64%
28.36%
ROCE
34.19%
11.26%
20.88%
27.00%
36.79%
53.42%
62.38%
58.29%
32.84%
Fixed Asset Turnover
2.70
2.57
2.40
2.22
2.50
2.90
2.98
2.62
2.09
Receivable days
1.92
2.02
1.82
1.82
1.80
1.87
1.89
1.91
2.26
Inventory Days
7.55
8.19
7.37
6.66
6.00
5.51
5.90
5.72
5.42
Payable days
57.64
55.26
52.82
48.00
43.28
43.55
47.07
49.29
54.86
Cash Conversion Cycle
-48.17
-45.05
-43.62
-39.51
-35.47
-36.16
-39.29
-41.66
-47.18
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Interest Cover
0.00
0.00
0.00
0.00
0.00
3054.29
0.00
270.41
4.97

News Update:


  • Jubilant FoodWorks starts test runs of Chinese fast food in New Delhi: Report
    31st Oct 2018, 16:04 PM

    The company is leveraging its backend synergies on the same and this will be its first home-grown brand

    Read More
  • Jubilant FoodWorks selects PepsiCo as new beverage partner for Domino’s Pizza
    30th Oct 2018, 14:15 PM

    The PepsiCo portfolio of carbonated beverages of Pepsi, Mountain Dew, 7Up, and Mirinda along with Lipton Ice Tea will be sold across all Domino’s restaurants in India

    Read More
  • Jubilant FoodWorks’ Q2 net profit climbs 60%
    24th Oct 2018, 14:25 PM

    Total income of the company increased by 22.17% at Rs 892.20 crore for Q2FY19

    Read More
  • Jubilant FoodWorks - Quarterly Results
    24th Oct 2018, 13:14 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.