Jubilant Foodworks Ltd

Jubilant Food. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Jubilant Foodworks Ltd

₹ 638 4.50%
22 Nov - close price
jubilantfoodworks.com BSE: 533155 NSE: JUBLFOOD
About

Jubilant FoodWorks Limited (JFL/Company) is part of the Jubilant Bhartia Group and is one of the India’s largest food service Company. The Company holds the master franchise rights for two international brands, Domino’s Pizza and Dunkin' Donuts addressing two different food market segments and now has Popeyes in its food segment. The Company also launched its first homegrown brand – Hong’s Kitchen in Chinese cuisine segment. [1]

Key Points

Exclusive right for Dominos Brand
Since 1996, company holds exclusive master franchise rights from Domino's Pizza Inc. to operate the Domino's Pizza brand in India, Bangladesh, Nepal and Bhutan. It is the largest franchisee of Domino's brand outside the USA. It has also been granted exclusive rights of domino's brand for Sri Lanka, Bangladesh & Nepal. [1]
In Sri Lanka and Bangladesh, company operates 50 and 26 stores respectively.

Website BSE NSE
  • Market Cap ₹ 42,075 Cr.
  • Current Price ₹ 638
  • High / Low ₹ 715 / 421
  • Stock P/E 212
  • Book Value ₹ 34.7
  • Dividend Yield 0.19 %
  • ROCE 12.1 %
  • ROE 11.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 24.7%

Cons

  • Stock is trading at 18.4 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Quick Service Restaurant Industry: Hotels

Part of BSE Dollex 200 BSE 400 MidSmallCap Index BSE Allcap BSE Consumer Discretionary BSE 150 MidCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
1,101 1,194 1,158 1,240 1,287 1,317 1,252 1,310 1,345 1,355 1,331 1,440 1,467
815 876 868 936 974 1,027 1,000 1,033 1,064 1,072 1,077 1,161 1,183
Operating Profit 286 317 290 305 312 290 252 276 281 283 254 278 284
OPM % 26% 27% 25% 25% 24% 22% 20% 21% 21% 21% 19% 19% 19%
8 11 12 -16 10 9 -1 9 7 4 -3 7 15
Interest 42 45 45 46 49 50 51 51 53 58 61 62 64
Depreciation 90 101 103 105 112 130 128 133 138 147 151 155 165
Profit before tax 162 183 154 138 162 119 73 101 96 82 39 68 70
Tax % 25% 25% 24% 27% 26% 26% 35% 26% 25% 26% 34% 25% 25%
122 137 116 101 119 89 48 75 72 61 26 52 52
EPS in Rs 1.84 2.08 1.76 1.53 1.81 1.34 0.72 1.14 1.09 0.92 0.39 0.78 0.79
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
1,408 1,724 2,074 2,410 2,546 2,980 3,531 3,886 3,269 4,331 5,096 5,341 5,593
1,162 1,468 1,810 2,137 2,296 2,532 2,920 3,002 2,493 3,219 3,926 4,232 4,493
Operating Profit 246 255 264 274 250 448 611 884 775 1,113 1,170 1,109 1,099
OPM % 17% 15% 13% 11% 10% 15% 17% 23% 24% 26% 23% 21% 20%
6 9 6 10 -1 21 36 17 62 25 -7 2 23
Interest 0 0 0 0 0 0 0 163 161 173 195 224 245
Depreciation 55 77 98 124 151 156 152 344 367 383 475 568 618
Profit before tax 197 188 172 159 98 313 494 394 309 582 492 318 259
Tax % 32% 33% 28% 33% 31% 34% 35% 30% 24% 25% 28% 27%
135 126 123 107 67 206 323 275 234 438 356 234 190
EPS in Rs 2.07 1.92 1.88 1.62 1.02 3.13 4.89 4.17 3.54 6.63 5.40 3.54 2.88
Dividend Payout % 0% 0% 13% 15% 25% 16% 20% 29% 34% 18% 22% 34%
Compounded Sales Growth
10 Years: 12%
5 Years: 9%
3 Years: 18%
TTM: 7%
Compounded Profit Growth
10 Years: 7%
5 Years: -5%
3 Years: 2%
TTM: -33%
Stock Price CAGR
10 Years: 16%
5 Years: 14%
3 Years: -5%
1 Year: 17%
Return on Equity
10 Years: 19%
5 Years: 19%
3 Years: 18%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 65 65 66 66 66 66 132 132 132 132 132 132 132
Reserves 371 498 606 732 786 978 1,192 1,051 1,365 1,929 2,014 2,080 2,156
0 0 0 0 0 0 0 1,651 1,599 1,962 2,334 2,737 2,794
219 309 423 456 480 524 590 565 706 710 771 891 954
Total Liabilities 655 872 1,094 1,253 1,332 1,568 1,914 3,399 3,802 4,733 5,251 5,840 6,036
383 529 716 806 778 768 785 2,149 2,103 2,683 3,407 4,117 4,253
CWIP 8 18 18 25 60 13 15 39 27 46 182 116 127
Investments 115 129 130 152 168 345 270 135 614 954 803 762 758
149 196 229 270 326 442 844 1,076 1,058 1,050 859 846 899
Total Assets 655 872 1,094 1,253 1,332 1,568 1,914 3,399 3,802 4,733 5,251 5,840 6,036

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
210 231 283 220 212 415 434 732 747 925 1,052 1,010
-192 -240 -277 -201 -197 -352 -446 -98 -614 -534 -600 -629
1 1 1 -18 -15 -18 -40 -469 -280 -424 -447 -348
Net Cash Flow 20 -8 8 1 0 45 -52 166 -148 -33 5 34

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 2 2 2 2 2 2 3 2 2 2 2 4
Inventory Days 23 26 30 34 35 30 30 35 67 59 51 76
Days Payable 131 140 168 188 185 188 174 167 270 198 163 186
Cash Conversion Cycle -106 -111 -136 -151 -148 -156 -140 -130 -201 -137 -110 -106
Working Capital Days -40 -41 -50 -43 -43 -44 -42 -39 -55 -38 -34 -32
ROCE % 54% 38% 28% 22% 14% 33% 43% 29% 16% 22% 18% 12%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94%
39.77% 31.87% 29.80% 28.66% 26.77% 25.38% 25.22% 26.14% 27.75% 23.24% 20.38% 21.01%
11.37% 15.59% 17.20% 19.74% 20.70% 21.66% 22.33% 22.16% 21.94% 25.86% 29.69% 30.19%
0.13% 0.13% 0.14% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20%
6.60% 10.22% 10.71% 9.28% 10.23% 10.63% 10.14% 9.36% 7.97% 8.42% 7.44% 6.32%
0.19% 0.25% 0.21% 0.18% 0.18% 0.18% 0.18% 0.21% 0.21% 0.36% 0.36% 0.35%
No. of Shareholders 2,11,6963,77,0384,73,9274,77,1625,35,9785,70,2535,60,7185,38,5024,78,9154,78,5894,39,1203,76,141

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls