Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Quick Service Restaurants

Rating :
N/A

BSE: 533155 | NSE: JUBLFOOD

694.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  726.00
  •  726.40
  •  689.65
  •  725.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1097015
  •  7710.54
  •  796.75
  •  429.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45,694.28
  • 121.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 47,067.12
  • 0.17%
  • 20.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.94%
  • 1.17%
  • 4.39%
  • FII
  • DII
  • Others
  • 21.26%
  • 29.97%
  • 1.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 7.56
  • 8.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.19
  • 5.48
  • 0.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.67
  • 7.40
  • -1.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 96.09
  • 110.50
  • 94.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.33
  • 21.54
  • 17.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.54
  • 33.98
  • 29.42

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
6.05
4.95
7.69
9.83
P/E Ratio
107.46
131.45
84.65
66.22
Revenue
5588
7731
8552
9920
EBITDA
1143
1509
1814
2119
Net Income
399
324
501
641
ROA
5.9
8.2
10.6
12.3
P/B Ratio
19.8
17.48
15.22
13.92
ROE
18.98
14.65
19.33
21.64
FCFF
126.36
900.84
981.89
1282.84
FCFF Yield
0.27
1.93
2.1
2.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
2,150.76
1,378.12
56.06%
1,954.72
1,368.63
42.82%
1,933.06
1,334.54
44.85%
1,572.80
1,269.85
23.86%
Expenses
1,748.73
1,098.00
59.27%
1,556.13
1,091.45
42.57%
1,550.01
1,058.71
46.41%
1,262.45
1,020.74
23.68%
EBITDA
402.04
280.11
43.53%
398.58
277.18
43.80%
383.06
275.83
38.88%
310.35
249.11
24.58%
EBIDTM
18.69%
20.33%
20.39%
20.25%
19.82%
20.67%
19.73%
19.62%
Other Income
17.33
4.16
316.59%
30.21
7.06
327.90%
17.13
9.34
83.40%
21.33
19.75
8.00%
Interest
133.44
62.43
113.74%
138.11
56.84
142.98%
134.39
54.31
147.45%
114.18
52.87
115.96%
Depreciation
207.83
151.50
37.18%
201.43
141.88
41.97%
183.54
135.72
35.23%
168.85
131.55
28.35%
PBT
73.60
70.33
4.65%
89.26
85.53
4.36%
82.26
95.14
-13.54%
218.82
84.45
159.11%
Tax
23.67
20.13
17.59%
15.47
23.33
-33.69%
18.83
25.40
-25.87%
16.10
24.86
-35.24%
PAT
49.93
50.20
-0.54%
73.78
62.20
18.62%
63.44
69.73
-9.02%
202.71
59.59
240.17%
PATM
2.32%
3.64%
3.77%
4.54%
3.28%
5.23%
12.89%
4.69%
EPS
0.65
1.00
-35.00%
0.97
1.47
-34.01%
0.85
0.44
93.18%
3.14
0.43
630.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
7,611.34
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
Net Sales Growth
42.24%
9.61%
17.34%
32.74%
-15.67%
10.22%
18.05%
16.84%
5.96%
16.50%
 
Cost Of Goods Sold
2,037.63
1,341.10
1,247.80
989.90
726.24
983.47
886.11
765.96
630.77
580.06
527.89
Gross Profit
5,573.71
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
GP Margin
73.23%
76.28%
75.81%
77.48%
78.07%
74.96%
75.13%
74.62%
75.58%
76.21%
74.78%
Total Expenditure
6,117.32
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
Power & Fuel Cost
-
309.61
267.25
200.66
147.60
172.62
168.99
160.31
145.86
139.95
123.64
% Of Sales
-
5.48%
5.18%
4.56%
4.46%
4.40%
4.74%
5.31%
5.65%
5.74%
5.91%
Employee Cost
-
1,058.79
906.38
768.38
746.88
796.44
681.82
613.97
594.75
576.54
444.26
% Of Sales
-
18.73%
17.57%
17.48%
22.55%
20.28%
19.14%
20.34%
23.02%
23.65%
21.23%
Manufacturing Exp.
-
618.93
546.85
459.13
344.34
382.95
358.30
288.76
259.98
236.62
204.18
% Of Sales
-
10.95%
10.60%
10.44%
10.40%
9.75%
10.06%
9.57%
10.06%
9.71%
9.76%
General & Admin Exp.
-
355.35
305.50
181.02
102.30
240.23
488.29
438.48
418.29
341.00
274.44
% Of Sales
-
6.28%
5.92%
4.12%
3.09%
6.12%
13.70%
14.53%
16.19%
13.99%
13.11%
Selling & Distn. Exp.
-
710.11
596.05
580.06
386.68
368.74
282.04
232.51
224.00
196.17
177.87
% Of Sales
-
12.56%
11.56%
13.19%
11.68%
9.39%
7.92%
7.70%
8.67%
8.05%
8.50%
Miscellaneous Exp.
-
116.72
136.86
108.19
86.64
107.23
97.84
78.31
68.61
103.95
177.87
% Of Sales
-
2.06%
2.65%
2.46%
2.62%
2.73%
2.75%
2.59%
2.66%
4.26%
4.08%
EBITDA
1,494.03
1,143.48
1,151.55
1,108.77
771.19
875.59
599.76
440.09
241.13
263.69
255.08
EBITDA Margin
19.63%
20.22%
22.32%
25.22%
23.29%
22.30%
16.83%
14.58%
9.33%
10.82%
12.19%
Other Income
86.00
41.88
50.41
41.35
73.08
69.62
47.36
23.08
14.74
11.57
7.52
Interest
520.12
287.76
201.23
176.09
162.70
165.24
0.00
0.00
0.00
0.00
0.00
Depreciation
761.65
597.96
485.88
393.05
375.40
352.28
157.45
160.11
155.43
128.24
101.12
PBT
463.94
299.64
514.85
580.99
306.17
427.70
489.67
303.06
100.44
147.02
161.48
Tax
74.07
84.96
135.70
145.17
75.65
123.99
171.69
106.83
30.50
50.13
50.40
Tax Rate
15.97%
18.08%
26.36%
25.31%
24.71%
30.78%
35.06%
35.25%
34.55%
34.10%
31.21%
PAT
389.86
400.02
353.20
420.39
231.66
279.98
319.79
196.23
57.77
96.89
111.08
PAT before Minority Interest
384.10
400.75
353.03
418.09
230.52
278.80
317.98
196.23
57.77
96.89
111.08
Minority Interest
-5.76
-0.73
0.17
2.30
1.14
1.18
1.81
0.00
0.00
0.00
0.00
PAT Margin
5.12%
7.07%
6.85%
9.56%
6.99%
7.13%
8.97%
6.50%
2.24%
3.97%
5.31%
PAT Growth
61.29%
13.26%
-15.98%
81.47%
-17.26%
-12.45%
62.97%
239.67%
-40.38%
-12.77%
 
EPS
5.91
6.06
5.35
6.37
3.51
4.24
4.85
2.97
0.88
1.47
1.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,170.64
2,037.79
1,944.97
1,426.83
1,122.03
1,259.64
967.73
805.30
762.02
646.19
Share Capital
131.97
131.97
131.97
131.97
131.97
131.97
65.98
65.95
65.80
65.57
Total Reserves
1,995.44
1,893.51
1,803.32
1,287.89
984.11
1,123.23
897.81
727.37
685.56
580.49
Non-Current Liabilities
4,991.96
3,266.22
1,854.91
1,386.22
1,450.08
50.48
55.48
69.67
73.07
70.94
Secured Loans
190.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
1,004.57
182.71
119.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1,114.62
1,025.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,916.97
1,028.96
919.11
1,615.28
1,372.63
543.05
473.52
415.65
386.94
357.57
Trade Payables
921.65
561.40
536.96
533.02
447.02
420.88
388.98
314.22
295.96
242.43
Other Current Liabilities
613.19
425.36
340.82
285.99
236.99
97.69
68.14
81.23
73.74
84.61
Short Term Borrowings
302.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
79.90
42.21
41.34
796.27
688.62
24.47
16.41
20.20
17.24
30.53
Total Liabilities
9,152.16
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
Net Block
6,183.82
3,488.20
2,736.56
2,145.50
2,188.68
809.43
789.19
800.11
828.45
737.28
Gross Block
9,244.70
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
Accumulated Depreciation
3,060.88
2,214.05
1,923.81
1,749.90
1,561.95
500.73
383.77
260.28
118.13
343.76
Non Current Assets
7,995.71
5,647.17
3,806.74
3,599.51
3,096.32
1,044.07
991.46
1,051.26
996.70
886.58
Capital Work in Progress
117.76
183.79
46.55
28.55
41.17
15.72
14.22
60.77
26.10
19.88
Non Current Investment
210.19
697.77
827.10
435.28
0.03
0.03
0.03
0.03
0.03
0.00
Long Term Loans & Adv.
1,402.07
1,273.65
191.76
986.64
865.40
146.80
84.66
94.43
91.69
127.39
Other Non Current Assets
81.84
3.73
4.73
3.52
1.04
72.09
103.36
95.91
50.42
2.04
Current Assets
1,156.45
685.81
922.36
838.22
859.11
811.67
505.28
239.37
225.33
188.13
Current Investments
97.84
124.04
99.68
81.45
51.18
180.80
263.10
93.57
90.78
74.61
Inventories
409.89
177.00
161.18
133.13
94.72
77.08
64.21
60.72
55.17
43.34
Sundry Debtors
265.07
28.73
22.05
16.80
16.64
27.44
15.65
16.10
12.48
11.87
Cash & Bank
156.95
256.91
563.36
539.18
655.88
494.27
129.03
35.39
33.17
38.91
Other Current Assets
226.70
1.53
2.10
39.62
40.69
32.09
33.28
33.59
33.74
19.41
Short Term Loans & Adv.
210.11
97.61
73.99
28.03
28.06
21.39
20.42
19.01
17.24
15.40
Net Current Assets
-760.52
-343.15
3.25
-777.06
-513.52
268.62
31.75
-176.28
-161.61
-169.45
Total Assets
9,152.16
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,009.64
1,026.16
930.03
750.64
727.79
423.52
409.01
203.59
211.68
276.11
PBT
485.04
488.73
563.26
306.17
402.79
489.67
303.06
88.27
147.02
161.48
Adjustment
709.55
672.06
548.81
480.45
473.39
115.33
141.06
146.23
134.02
101.00
Changes in Working Capital
-95.65
-8.33
-41.01
50.91
-8.19
-3.56
91.07
5.69
-30.79
48.82
Cash after chg. in Working capital
1,098.94
1,152.46
1,071.06
837.53
867.98
601.45
535.18
240.19
250.25
311.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-89.30
-126.30
-141.03
-86.89
-140.19
-177.93
-126.18
-36.61
-38.57
-35.20
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
-1,374.02
-594.86
-654.17
-602.14
-98.70
-457.49
-331.94
-188.30
-199.75
-262.29
Net Fixed Assets
-1,045.70
-1,143.88
-772.16
-124.84
-2,434.40
-132.74
-62.12
-146.14
126.70
-267.98
Net Investments
40.84
151.68
-340.54
-479.27
134.95
75.74
-177.27
-15.54
-22.17
-1.72
Others
-369.16
397.34
458.53
1.97
2,200.75
-400.49
-92.55
-26.62
-304.28
7.41
Cash from Financing Activity
377.24
-426.43
-306.62
-288.74
-461.43
-16.70
-34.72
-14.82
-17.67
0.87
Net Cash Inflow / Outflow
12.87
4.88
-30.76
-140.24
167.65
-50.68
42.35
0.47
-5.74
14.68
Opening Cash & Equivalents
29.88
25.00
55.76
196.00
28.35
79.03
33.64
33.17
38.91
24.22
Closing Cash & Equivalent
131.39
29.88
25.00
55.76
196.00
28.35
75.99
33.64
33.17
38.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
32.24
30.70
29.33
21.52
84.57
95.11
73.03
60.15
57.10
49.27
ROA
5.18%
5.90%
9.12%
5.49%
9.60%
18.97%
14.08%
4.60%
8.44%
11.47%
ROE
19.30%
17.83%
24.92%
18.18%
23.51%
28.66%
22.34%
7.48%
13.87%
18.57%
ROCE
26.23%
32.20%
42.35%
36.79%
47.70%
43.97%
34.19%
11.26%
20.88%
27.00%
Fixed Asset Turnover
0.76
1.00
1.03
0.87
1.55
2.87
2.70
2.57
2.40
2.22
Receivable days
9.48
1.80
1.61
1.84
2.05
2.21
1.92
2.02
1.82
1.82
Inventory Days
18.94
11.96
12.22
12.56
7.98
7.24
7.55
8.19
7.37
6.66
Payable days
201.82
160.64
197.26
246.28
51.74
58.25
57.64
55.26
52.82
48.00
Cash Conversion Cycle
-173.39
-146.88
-183.43
-231.88
-41.71
-48.81
-48.17
-45.05
-43.62
-39.51
Total Debt/Equity
0.71
0.09
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
2.69
3.43
4.20
2.88
3.44
0.00
0.00
0.00
0.00
0.00

News Update:


  • Jubilant FoodWorks reports 34% fall in Q3 consolidated net profit
    12th Feb 2025, 17:31 PM

    Total consolidated income of the increased by 56.85% at Rs 2168.09 crore for Q3FY25

    Read More
  • Jubilant FoodWorks - Quarterly Results
    12th Feb 2025, 15:17 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.