Nifty
Sensex
:
:
24413.50
80148.88
-65.55 (-0.27%)
-280.16 (-0.35%)

Quick Service Restaurants

Rating :
50/99

BSE: 533155 | NSE: JUBLFOOD

570.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  565.00
  •  572.60
  •  561.20
  •  567.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  837793
  •  4762.18
  •  594.00
  •  421.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 38,350.20
  • 96.03
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 39,690.56
  • 0.21%
  • 17.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.94%
  • 1.12%
  • 5.58%
  • FII
  • DII
  • Others
  • 20.38%
  • 29.48%
  • 1.50%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.50
  • 7.68
  • 15.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.52
  • 13.94
  • 8.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 2.01
  • 15.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 89.89
  • 91.92
  • 92.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.44
  • 21.18
  • 19.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.81
  • 33.39
  • 32.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,572.80
1,269.85
23.86%
1,378.12
1,331.82
3.48%
1,368.63
1,301.49
5.16%
1,334.54
1,255.10
6.33%
Expenses
1,262.45
1,020.74
23.68%
1,098.00
1,045.37
5.03%
1,091.45
989.63
10.29%
1,058.71
950.97
11.33%
EBITDA
310.35
249.11
24.58%
280.11
286.44
-2.21%
277.18
311.86
-11.12%
275.83
304.13
-9.31%
EBIDTM
19.73%
19.62%
20.33%
21.51%
20.25%
23.96%
20.67%
24.23%
Other Income
21.33
19.75
8.00%
4.16
9.57
-56.53%
7.06
10.43
-32.31%
9.34
10.66
-12.38%
Interest
114.18
52.87
115.96%
62.43
51.84
20.43%
56.84
49.65
14.48%
54.31
46.87
15.87%
Depreciation
168.85
131.55
28.35%
151.50
132.59
14.26%
141.88
114.64
23.76%
135.72
107.11
26.71%
PBT
218.82
84.45
159.11%
70.33
111.58
-36.97%
85.53
158.00
-45.87%
95.14
160.81
-40.84%
Tax
16.10
24.86
-35.24%
20.13
31.10
-35.27%
23.33
42.97
-45.71%
25.40
36.77
-30.92%
PAT
202.71
59.59
240.17%
50.20
80.48
-37.62%
62.20
115.03
-45.93%
69.73
124.04
-43.78%
PATM
12.89%
4.69%
3.64%
6.04%
4.54%
8.84%
5.23%
9.88%
EPS
3.14
0.43
630.23%
1.00
1.22
-18.03%
1.47
1.99
-26.13%
0.44
1.71
-74.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,654.09
5,158.25
4,396.12
3,311.87
3,927.27
3,563.14
3,018.40
2,583.39
2,437.98
2,092.76
1,736.31
Net Sales Growth
9.61%
17.34%
32.74%
-15.67%
10.22%
18.05%
16.84%
5.96%
16.50%
20.53%
 
Cost Of Goods Sold
1,341.09
1,247.80
989.90
726.24
983.47
886.11
765.96
630.77
580.06
527.89
453.41
Gross Profit
4,313.00
3,910.44
3,406.22
2,585.63
2,943.80
2,677.04
2,252.44
1,952.62
1,857.92
1,564.87
1,282.90
GP Margin
76.28%
75.81%
77.48%
78.07%
74.96%
75.13%
74.62%
75.58%
76.21%
74.78%
73.89%
Total Expenditure
4,510.61
4,006.70
3,287.35
2,540.68
3,051.68
2,963.38
2,578.31
2,342.26
2,174.29
1,837.68
1,486.73
Power & Fuel Cost
-
267.25
200.66
147.60
172.62
168.99
160.31
145.86
139.95
123.64
104.51
% Of Sales
-
5.18%
4.56%
4.46%
4.40%
4.74%
5.31%
5.65%
5.74%
5.91%
6.02%
Employee Cost
-
906.38
768.38
746.88
796.44
681.82
613.97
594.75
576.54
444.26
341.08
% Of Sales
-
17.57%
17.48%
22.55%
20.28%
19.14%
20.34%
23.02%
23.65%
21.23%
19.64%
Manufacturing Exp.
-
546.85
459.13
344.34
382.95
358.30
288.76
259.98
236.62
204.18
169.64
% Of Sales
-
10.60%
10.44%
10.40%
9.75%
10.06%
9.57%
10.06%
9.71%
9.76%
9.77%
General & Admin Exp.
-
256.32
181.02
102.30
240.23
488.29
438.48
418.29
341.00
274.44
205.96
% Of Sales
-
4.97%
4.12%
3.09%
6.12%
13.70%
14.53%
16.19%
13.99%
13.11%
11.86%
Selling & Distn. Exp.
-
645.23
580.06
386.68
368.74
282.04
232.51
224.00
196.17
177.87
141.92
% Of Sales
-
12.51%
13.19%
11.68%
9.39%
7.92%
7.70%
8.67%
8.05%
8.50%
8.17%
Miscellaneous Exp.
-
136.86
108.19
86.64
107.23
97.84
78.31
68.61
103.95
85.40
141.92
% Of Sales
-
2.65%
2.46%
2.62%
2.73%
2.75%
2.59%
2.66%
4.26%
4.08%
4.04%
EBITDA
1,143.47
1,151.55
1,108.77
771.19
875.59
599.76
440.09
241.13
263.69
255.08
249.58
EBITDA Margin
20.22%
22.32%
25.22%
23.29%
22.30%
16.83%
14.58%
9.33%
10.82%
12.19%
14.37%
Other Income
41.89
50.41
41.35
73.08
69.62
47.36
23.08
14.74
11.57
7.52
9.39
Interest
287.76
201.23
176.09
162.70
165.24
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
597.95
485.88
393.05
375.40
352.28
157.45
160.11
155.43
128.24
101.12
78.72
PBT
469.82
514.85
580.99
306.17
427.70
489.67
303.06
100.44
147.02
161.48
180.25
Tax
84.96
135.70
145.17
75.65
123.99
171.69
106.83
30.50
50.13
50.40
62.01
Tax Rate
18.08%
26.36%
25.31%
24.71%
30.78%
35.06%
35.25%
34.55%
34.10%
31.21%
34.40%
PAT
384.84
353.20
420.39
231.66
279.98
319.79
196.23
57.77
96.89
111.08
118.24
PAT before Minority Interest
384.11
353.03
418.09
230.52
278.80
317.98
196.23
57.77
96.89
111.08
118.24
Minority Interest
-0.73
0.17
2.30
1.14
1.18
1.81
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.81%
6.85%
9.56%
6.99%
7.13%
8.97%
6.50%
2.24%
3.97%
5.31%
6.81%
PAT Growth
1.50%
-15.98%
81.47%
-17.26%
-12.45%
62.97%
239.67%
-40.38%
-12.77%
-6.06%
 
EPS
5.83
5.35
6.37
3.51
4.24
4.85
2.97
0.88
1.47
1.68
1.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,037.79
1,944.97
1,426.83
1,122.03
1,259.64
967.73
805.30
762.02
646.19
550.05
Share Capital
131.97
131.97
131.97
131.97
131.97
65.98
65.95
65.80
65.57
65.44
Total Reserves
1,893.51
1,803.32
1,287.89
984.11
1,123.23
897.81
727.37
685.56
580.49
484.59
Non-Current Liabilities
3,266.22
1,854.91
1,386.22
1,450.08
50.48
55.48
69.67
73.07
70.94
46.38
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
182.71
119.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1,025.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,028.96
919.11
1,615.28
1,372.63
543.05
473.52
415.65
386.94
357.57
265.55
Trade Payables
561.40
536.96
533.02
447.02
420.88
388.98
314.22
295.96
242.43
173.74
Other Current Liabilities
425.36
340.82
285.99
236.99
97.69
68.14
81.23
73.74
84.61
80.34
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
42.21
41.34
796.27
688.62
24.47
16.41
20.20
17.24
30.53
11.47
Total Liabilities
6,332.97
4,729.10
4,437.72
3,955.43
1,855.75
1,496.73
1,290.62
1,222.03
1,074.70
861.98
Net Block
3,488.20
2,736.56
2,145.50
2,188.68
809.43
789.19
800.11
828.45
737.28
546.37
Gross Block
5,702.24
4,660.37
3,895.40
3,750.63
1,310.16
1,172.96
1,060.40
946.58
1,081.04
806.50
Accumulated Depreciation
2,214.05
1,923.81
1,749.90
1,561.95
500.73
383.77
260.28
118.13
343.76
260.13
Non Current Assets
5,647.17
3,806.74
3,599.51
3,096.32
1,044.07
991.46
1,051.26
996.70
886.58
674.14
Capital Work in Progress
183.79
46.55
28.55
41.17
15.72
14.22
60.77
26.10
19.88
19.64
Non Current Investment
697.77
827.10
435.28
0.03
0.03
0.03
0.03
0.03
0.00
0.00
Long Term Loans & Adv.
1,273.65
191.76
986.64
865.40
146.80
84.66
94.43
91.69
127.39
107.72
Other Non Current Assets
3.73
4.73
3.52
1.04
72.09
103.36
95.91
50.42
2.04
0.42
Current Assets
685.81
922.36
838.22
859.11
811.67
505.28
239.37
225.33
188.13
187.83
Current Investments
124.04
99.68
81.45
51.18
180.80
263.10
93.57
90.78
74.61
93.75
Inventories
177.00
161.18
133.13
94.72
77.08
64.21
60.72
55.17
43.34
33.08
Sundry Debtors
28.73
22.05
16.80
16.64
27.44
15.65
16.10
12.48
11.87
9.04
Cash & Bank
256.91
563.36
539.18
655.88
494.27
129.03
35.39
33.17
38.91
24.22
Other Current Assets
99.14
2.10
39.62
12.63
32.09
33.28
33.59
33.74
19.41
27.75
Short Term Loans & Adv.
97.61
73.99
28.03
28.06
21.39
20.42
19.01
17.24
15.40
25.87
Net Current Assets
-343.15
3.25
-777.06
-513.52
268.62
31.75
-176.28
-161.61
-169.45
-77.72
Total Assets
6,332.98
4,729.10
4,437.73
3,955.43
1,855.74
1,496.74
1,290.63
1,222.03
1,074.71
861.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,026.16
930.03
750.64
727.79
423.52
409.01
203.59
211.68
276.11
225.05
PBT
488.73
563.26
306.17
402.79
489.67
303.06
88.27
147.02
161.48
180.25
Adjustment
672.06
548.81
480.45
473.39
115.33
141.06
146.23
134.02
101.00
74.27
Changes in Working Capital
-8.33
-41.01
50.91
-8.19
-3.56
91.07
5.69
-30.79
48.82
13.19
Cash after chg. in Working capital
1,152.46
1,071.06
837.53
867.98
601.45
535.18
240.19
250.25
311.31
267.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-126.30
-141.03
-86.89
-140.19
-177.93
-126.18
-36.61
-38.57
-35.20
-42.66
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-594.86
-654.17
-602.14
-98.70
-457.49
-331.94
-188.30
-199.75
-262.29
-232.79
Net Fixed Assets
-1,143.88
-772.16
-124.84
-2,434.40
-132.74
-62.12
-146.14
126.70
-267.98
-228.77
Net Investments
151.68
-340.54
-479.27
134.95
75.74
-177.27
-15.54
-22.17
-1.72
-13.55
Others
397.34
458.53
1.97
2,200.75
-400.49
-92.55
-26.62
-304.28
7.41
9.53
Cash from Financing Activity
-426.43
-306.62
-288.74
-461.43
-16.70
-34.72
-14.82
-17.67
0.87
1.47
Net Cash Inflow / Outflow
4.88
-30.76
-140.24
167.65
-50.68
42.35
0.47
-5.74
14.68
-6.27
Opening Cash & Equivalents
25.00
55.76
196.00
28.35
79.03
33.64
33.17
38.91
24.22
30.49
Closing Cash & Equivalent
29.88
25.00
55.76
196.00
28.35
75.99
33.64
33.17
38.91
24.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
30.70
29.33
21.52
84.57
95.11
73.03
60.15
57.10
49.27
42.03
ROA
5.90%
9.12%
5.49%
9.60%
18.97%
14.08%
4.60%
8.44%
11.47%
15.62%
ROE
17.83%
24.92%
18.18%
23.51%
28.66%
22.34%
7.48%
13.87%
18.57%
24.14%
ROCE
32.20%
42.35%
36.79%
47.70%
43.97%
34.19%
11.26%
20.88%
27.00%
36.79%
Fixed Asset Turnover
1.00
1.03
0.87
1.55
2.87
2.70
2.57
2.40
2.22
2.50
Receivable days
1.80
1.61
1.84
2.05
2.21
1.92
2.02
1.82
1.82
1.80
Inventory Days
11.96
12.22
12.56
7.98
7.24
7.55
8.19
7.37
6.66
6.00
Payable days
160.64
197.26
246.28
51.74
58.25
57.64
55.26
52.82
48.00
43.28
Cash Conversion Cycle
-146.88
-183.43
-231.88
-41.71
-48.81
-48.17
-45.05
-43.62
-39.51
-35.47
Total Debt/Equity
0.09
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
3.43
4.20
2.88
3.44
0.00
0.00
0.00
0.00
0.00
0.00

News Update:


  • Jubilant FoodWorks’ Domino’s opens 2000th store in India
    11th Jun 2024, 09:58 AM

    World-wide Domino’s operates more than 20,000 stores

    Read More
  • Jubilant Foodworks reports over 7-fold jump in Q4 consolidated net profit
    23rd May 2024, 14:58 PM

    Total consolidated income of the company increased by 23.61% at Rs 1594.13 crore for Q4FY24

    Read More
  • Jubilant FoodWorks to invest up to Rs 30 crore in Jubilant Bangladesh
    23rd May 2024, 11:30 AM

    The Investment Committee of Jubilant FoodWorks in its meeting held on May 22, 2024 approved the same

    Read More
  • Jubilant FoodWorks - Quarterly Results
    22nd May 2024, 15:49 PM

    Read More

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