Jubilant Foodworks Ltd

Jubilant FoodWorks is a food service company. The Company operates through Food and Beverages segment. The Company and its subsidiary have rights to develop and operate Domino's Pizza brand in India, Sri Lanka, Bangladesh and Nepal.

Pros:
Company is virtually debt free.
Company has good consistent profit growth of 21.21% over 5 years
Company has been maintaining a healthy dividend payout of 20.31%
Cons:
Stock is trading at 13.55 times its book value
Promoter's stake has decreased

Peer Comparison Sector: Miscellaneous // Industry: Food - Processing - MNC

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
666 659 613 679 727 795 780 855 881 929 865 940
601 595 552 599 624 658 652 713 734 758 718 721
Operating Profit 64 64 61 80 102 137 128 142 148 171 148 219
OPM % 10% 10% 10% 12% 14% 17% 16% 17% 17% 18% 17% 23%
Other Income 4 4 -9 3 4 3 13 7 11 14 7 15
Interest 0 0 0 0 0 0 0 0 0 0 0 40
Depreciation 37 38 44 46 33 39 38 37 38 37 40 81
Profit before tax 32 29 8 36 73 101 103 113 120 147 115 114
Tax % 33% 32% 17% 34% 34% 35% 34% 34% 35% 34% 36% 34%
Net Profit 22 20 7 24 48 66 68 75 78 97 74 75
EPS in Rs 1.64 1.52 0.51 1.81 3.68 5.00 5.16 5.66 5.89 7.31 5.60 5.67
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
211 281 424 678 1,017 1,408 1,724 2,074 2,410 2,546 2,980 3,531 3,616
184 246 358 558 824 1,162 1,468 1,811 2,137 2,296 2,532 2,920 2,931
Operating Profit 27 34 66 121 193 246 255 264 274 250 448 611 685
OPM % 13% 12% 15% 18% 19% 17% 15% 13% 11% 10% 15% 17% 19%
Other Income -0 -0 0 1 -1 6 9 7 10 -1 21 36 47
Interest 6 9 8 0 0 0 0 0 0 0 0 0 40
Depreciation 12 17 24 29 38 55 77 98 124 151 156 152 196
Profit before tax 8 8 33 92 155 197 188 172 159 98 313 494 496
Tax % 8% 10% 0% 22% 32% 32% 33% 28% 33% 31% 34% 35%
Net Profit 8 7 33 72 106 135 126 123 107 67 206 323 323
EPS in Rs 2.59 5.58 8.12 10.35 9.61 9.19 8.11 5.10 15.64 24.46 24.47
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 13% 15% 25% 16% 20%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:28.82%
5 Years:15.42%
3 Years:13.57%
TTM:14.54%
Compounded Profit Growth
10 Years:45.30%
5 Years:21.21%
3 Years:45.17%
TTM:25.53%
Stock Price CAGR
10 Years:%
5 Years:16.86%
3 Years:34.45%
1 Year:7.20%
Return on Equity
10 Years:23.46%
5 Years:19.64%
3 Years:20.78%
Last Year:27.85%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
58 58 64 65 65 65 65 66 66 66 66 132
Reserves -42 -34 53 127 234 371 498 606 732 786 978 1,192
Borrowings 52 82 9 0 0 0 0 0 0 0 0 0
34 43 71 117 176 227 320 438 470 499 542 613
Total Liabilities 102 149 196 309 476 663 883 1,109 1,268 1,352 1,586 1,936
72 107 140 180 251 383 529 716 806 778 768 785
CWIP 6 9 3 3 12 8 18 18 25 60 13 15
Investments 0 0 0 22 103 115 129 130 152 168 345 270
24 34 53 104 110 157 207 244 285 346 460 867
Total Assets 102 149 196 309 476 663 883 1,109 1,268 1,352 1,586 1,936

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
30 32 77 129 171 210 231 283 220 212 415 434
-43 -54 -52 -120 -172 -192 -240 -277 -201 -197 -352 -446
12 23 -21 -7 2 1 1 1 -18 -15 -18 -40
Net Cash Flow -2 1 4 2 2 20 -8 8 1 0 45 -52

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 27% 20% 36% 59% 66% 54% 38% 28% 22% 14% 33% 43%
Debtor Days 2 2 3 2 2 2 2 2 2 2 2 3
Inventory Turnover 61.29 59.64 67.34 63.75 62.34 67.25 61.71 55.53 50.18 45.27 49.14 52.02