Nifty
Sensex
:
:
11729.60
39922.46
-159.80 (-1.34%)
-599.64 (-1.48%)

Quick Service Restaurants

Rating :
66/99

BSE: 533155 | NSE: JUBLFOOD

2174.55
27-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2156.60
  •  2186.15
  •  2140.00
  •  2164.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  541307
  •  11703.78
  •  2457.80
  •  1138.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,692.71
  • 213.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,036.83
  • 0.28%
  • 27.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.94%
  • 1.41%
  • 2.54%
  • FII
  • DII
  • Others
  • 37.86%
  • 14.40%
  • 1.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.20
  • 10.00
  • 9.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.00
  • 27.13
  • 14.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.59
  • 23.64
  • 12.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 74.75
  • 79.29
  • 83.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.09
  • 14.89
  • 17.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.07
  • 32.07
  • 35.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
388.41
949.11
-59.08%
908.75
872.82
4.12%
1,071.36
937.31
14.30%
998.05
889.79
12.17%
Expenses
363.84
731.19
-50.24%
739.64
728.60
1.52%
816.92
769.22
6.20%
763.92
743.42
2.76%
EBITDA
24.56
217.92
-88.73%
169.11
144.22
17.26%
254.44
168.09
51.37%
234.13
146.37
59.96%
EBIDTM
6.32%
22.96%
14.01%
16.52%
23.75%
17.93%
23.46%
16.45%
Other Income
12.93
15.39
-15.98%
20.76
15.36
35.16%
16.17
13.87
16.58%
17.30
10.91
58.57%
Interest
42.42
39.93
6.24%
41.42
0.00
0
43.06
0.00
0
40.82
0.00
0
Depreciation
92.77
82.58
12.34%
93.95
41.32
127.37%
90.28
38.44
134.86%
85.47
39.49
116.43%
PBT
-97.70
110.79
-
42.12
118.27
-64.39%
137.26
143.52
-4.36%
112.62
117.79
-4.39%
Tax
-23.22
39.31
-
9.58
40.88
-76.57%
35.46
50.60
-29.92%
39.64
42.24
-6.16%
PAT
-74.48
71.48
-
32.54
77.38
-57.95%
101.80
92.92
9.56%
72.98
75.55
-3.40%
PATM
-19.18%
7.53%
7.11%
8.87%
9.50%
9.91%
7.31%
8.49%
EPS
-5.64
5.42
-
2.46
5.86
-58.02%
7.71
7.04
9.52%
5.53
5.72
-3.32%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
3,366.57
3,927.27
3,563.14
3,018.40
2,583.39
2,437.98
2,092.76
1,736.31
1,414.31
1,018.88
678.28
Net Sales Growth
-7.74%
10.22%
18.05%
16.84%
5.96%
16.50%
20.53%
22.77%
38.81%
50.22%
 
Cost Of Goods Sold
5,246.16
983.47
886.11
765.96
630.77
580.06
527.89
453.41
369.96
261.68
170.58
Gross Profit
-1,879.59
2,943.80
2,677.04
2,252.44
1,952.62
1,857.92
1,564.87
1,282.90
1,044.35
757.21
507.70
GP Margin
-55.83%
74.96%
75.13%
74.62%
75.58%
76.21%
74.78%
73.89%
73.84%
74.32%
74.85%
Total Expenditure
2,684.32
3,051.68
2,963.38
2,578.31
2,342.26
2,174.29
1,837.68
1,486.73
1,172.65
830.95
558.43
Power & Fuel Cost
-
172.62
168.99
160.31
145.86
139.95
123.64
104.51
73.58
47.73
34.07
% Of Sales
-
4.40%
4.74%
5.31%
5.65%
5.74%
5.91%
6.02%
5.20%
4.68%
5.02%
Employee Cost
-
796.44
681.82
613.97
594.75
576.54
444.26
341.08
271.45
197.46
135.65
% Of Sales
-
20.28%
19.14%
20.34%
23.02%
23.65%
21.23%
19.64%
19.19%
19.38%
20.00%
Manufacturing Exp.
-
382.95
358.30
288.76
259.98
236.62
204.18
169.64
135.34
104.05
69.29
% Of Sales
-
9.75%
10.06%
9.57%
10.06%
9.71%
9.76%
9.77%
9.57%
10.21%
10.22%
General & Admin Exp.
-
240.23
488.29
438.48
418.29
341.00
274.44
205.96
156.58
108.60
74.37
% Of Sales
-
6.12%
13.70%
14.53%
16.19%
13.99%
13.11%
11.86%
11.07%
10.66%
10.96%
Selling & Distn. Exp.
-
368.74
282.04
232.51
224.00
196.17
177.87
141.92
108.12
74.39
50.16
% Of Sales
-
9.39%
7.92%
7.70%
8.67%
8.05%
8.50%
8.17%
7.64%
7.30%
7.40%
Miscellaneous Exp.
-
107.23
97.84
78.31
68.61
103.95
85.40
70.20
57.62
37.05
50.16
% Of Sales
-
2.73%
2.75%
2.59%
2.66%
4.26%
4.08%
4.04%
4.07%
3.64%
3.59%
EBITDA
682.24
875.59
599.76
440.09
241.13
263.69
255.08
249.58
241.66
187.93
119.85
EBITDA Margin
20.27%
22.30%
16.83%
14.58%
9.33%
10.82%
12.19%
14.37%
17.09%
18.44%
17.67%
Other Income
67.16
69.62
47.36
23.08
14.74
11.57
7.52
9.39
7.87
5.98
2.00
Interest
167.72
165.24
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.34
Depreciation
362.47
352.28
157.45
160.11
155.43
128.24
101.12
78.72
55.58
37.74
29.34
PBT
194.30
427.70
489.67
303.06
100.44
147.02
161.48
180.25
193.88
156.17
92.16
Tax
61.46
123.99
171.69
106.83
30.50
50.13
50.40
62.01
62.78
48.83
20.43
Tax Rate
31.63%
30.78%
35.06%
35.25%
34.55%
34.10%
31.21%
34.40%
32.38%
32.10%
22.17%
PAT
132.84
279.98
319.79
196.23
57.77
96.89
111.08
118.24
131.10
103.29
71.74
PAT before Minority Interest
133.85
278.80
317.98
196.23
57.77
96.89
111.08
118.24
131.10
103.29
71.74
Minority Interest
1.01
1.18
1.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.95%
7.13%
8.97%
6.50%
2.24%
3.97%
5.31%
6.81%
9.27%
10.14%
10.58%
PAT Growth
-58.14%
-12.45%
62.97%
239.67%
-40.38%
-12.77%
-6.06%
-9.81%
26.92%
43.98%
 
EPS
10.06
21.21
24.23
14.87
4.38
7.34
8.42
8.96
9.93
7.83
5.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,122.03
1,259.64
967.73
805.30
762.02
646.19
550.05
429.77
296.30
191.39
Share Capital
131.97
131.97
65.98
65.95
65.80
65.57
65.44
65.28
65.08
64.53
Total Reserves
984.11
1,123.23
897.81
727.37
685.56
580.49
484.59
364.48
231.22
126.86
Non-Current Liabilities
1,450.08
50.48
55.48
69.67
73.07
70.94
46.38
26.11
12.99
5.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
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
0.00
0.00
2.25
5.47
Current Liabilities
711.95
543.05
473.52
415.65
386.94
357.57
265.55
195.92
157.77
106.97
Trade Payables
447.02
420.88
388.98
314.22
295.96
242.43
173.74
132.54
109.59
77.54
Other Current Liabilities
236.99
97.69
68.14
81.23
73.74
84.61
80.34
56.17
43.74
28.44
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
27.93
24.47
16.41
20.20
17.24
30.53
11.47
7.21
4.44
0.98
Total Liabilities
3,294.75
1,855.75
1,496.73
1,290.62
1,222.03
1,074.70
861.98
651.80
467.06
303.37
Net Block
2,188.68
809.43
789.19
800.11
828.45
737.28
546.37
395.04
254.27
180.15
Gross Block
3,750.63
1,310.16
1,172.96
1,060.40
946.58
1,081.04
806.50
580.23
393.49
290.43
Accumulated Depreciation
1,561.95
500.73
383.77
260.28
118.13
343.76
260.13
185.19
139.22
110.28
Non Current Assets
2,435.63
1,044.07
991.46
1,051.26
996.70
886.58
674.14
479.35
323.62
217.89
Capital Work in Progress
41.17
15.72
14.22
60.77
26.10
19.88
19.64
10.18
13.54
3.39
Non Current Investment
0.03
0.03
0.03
0.03
0.03
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
204.71
146.80
84.66
94.43
91.69
127.39
107.72
73.79
55.67
34.22
Other Non Current Assets
1.04
72.09
103.36
95.91
50.42
2.04
0.42
0.34
0.15
0.13
Current Assets
859.11
811.67
505.28
239.37
225.33
188.13
187.83
172.46
143.44
85.48
Current Investments
51.18
180.80
263.10
93.57
90.78
74.61
93.75
94.01
92.27
20.49
Inventories
94.72
77.08
64.21
60.72
55.17
43.34
33.08
24.03
18.70
14.22
Sundry Debtors
16.64
27.44
15.65
16.10
12.48
11.87
9.04
8.09
6.41
4.14
Cash & Bank
655.88
494.27
129.03
35.39
33.17
38.91
24.22
37.50
12.94
9.03
Other Current Assets
40.69
10.70
12.86
14.58
33.74
19.41
27.75
8.84
13.12
37.60
Short Term Loans & Adv.
28.06
21.39
20.42
19.01
17.24
15.40
25.87
8.77
13.10
36.74
Net Current Assets
147.16
268.62
31.75
-176.28
-161.61
-169.45
-77.72
-23.47
-14.33
-21.49
Total Assets
3,294.74
1,855.74
1,496.74
1,290.63
1,222.03
1,074.71
861.97
651.81
467.06
303.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
727.79
423.52
409.01
203.59
211.68
276.11
225.05
208.71
167.18
128.95
PBT
402.79
489.67
303.06
88.27
147.02
161.48
180.25
193.88
152.12
92.16
Adjustment
473.39
115.33
141.06
146.23
134.02
101.00
74.27
52.16
36.99
30.49
Changes in Working Capital
-8.19
-3.56
91.07
5.69
-30.79
48.82
13.19
14.44
18.44
26.41
Cash after chg. in Working capital
867.98
601.45
535.18
240.19
250.25
311.31
267.71
260.48
207.54
149.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-140.19
-177.93
-126.18
-36.61
-38.57
-35.20
-42.66
-51.78
-40.36
-20.11
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
-98.70
-457.49
-331.94
-188.30
-199.75
-262.29
-232.79
-190.57
-167.46
-119.85
Net Fixed Assets
-2,434.40
-132.74
-62.12
-146.14
126.70
-267.98
-228.77
-173.85
-108.14
-63.22
Net Investments
134.95
75.74
-177.27
-15.54
-22.17
-1.72
-13.55
-11.85
-81.56
-21.61
Others
2,200.75
-400.49
-92.55
-26.62
-304.28
7.41
9.53
-4.87
22.24
-35.02
Cash from Financing Activity
-461.43
-16.70
-34.72
-14.82
-17.67
0.87
1.47
1.49
2.22
-6.68
Net Cash Inflow / Outflow
167.65
-50.68
42.35
0.47
-5.74
14.68
-6.27
19.63
1.94
2.41
Opening Cash & Equivalents
28.35
79.03
33.64
33.17
38.91
24.22
30.49
10.86
8.92
6.51
Closing Cash & Equivalent
196.00
28.35
75.99
33.64
33.17
38.91
24.22
30.49
10.86
8.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
84.57
95.11
73.03
60.15
57.10
49.27
42.03
32.92
22.77
14.83
ROA
10.83%
18.97%
14.08%
4.60%
8.44%
11.47%
15.62%
23.43%
26.81%
28.49%
ROE
23.51%
28.66%
22.34%
7.48%
13.87%
18.57%
24.14%
36.11%
42.36%
46.64%
ROCE
47.70%
43.97%
34.19%
11.26%
20.88%
27.00%
36.79%
53.42%
62.38%
58.29%
Fixed Asset Turnover
1.55
2.87
2.70
2.57
2.40
2.22
2.50
2.90
2.98
2.62
Receivable days
2.05
2.21
1.92
2.02
1.82
1.82
1.80
1.87
1.89
1.91
Inventory Days
7.98
7.24
7.55
8.19
7.37
6.66
6.00
5.51
5.90
5.72
Payable days
51.74
58.25
57.64
55.26
52.82
48.00
43.28
43.55
47.07
49.29
Cash Conversion Cycle
-41.71
-48.81
-48.17
-45.05
-43.62
-39.51
-35.47
-36.16
-39.29
-41.66
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
3.44
0.00
0.00
0.00
0.00
0.00
0.00
3054.29
0.00
270.41

News Update:


  • Jubilant FoodWorks looking to scale up smaller sized Dunkin' Donuts outlets
    31st Aug 2020, 11:16 AM

    For Dunkin' Donuts, the company opened 4 restaurants with a smaller format to pilot and test the effectiveness of the format

    Read More
  • Jubilant FoodWorks launches new brand 'ChefBoss'
    7th Aug 2020, 09:02 AM

    The 'ChefBoss' range of sauces and pastes includes eight different products across two types of cuisines

    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.