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.

  • Market Cap: 22,245 Cr.
  • Current Price: 1,686
  • 52 weeks High / Low 1973.85 / 1077.90
  • Book Value: 89.64
  • Stock P/E: 74.75
  • Dividend Yield: 0.36 %
  • ROCE: 42.68 %
  • ROE: 27.85 %
  • Sales Growth (3Yrs): 13.57 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
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 18.80 times its book value
Company might be capitalizing the interest cost

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

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
679 727 795 780 855 881 929 865 940 988 1,060 898
599 624 658 652 713 734 758 718 721 753 806 728
Operating Profit 80 102 137 128 142 148 171 148 219 235 254 169
OPM % 12% 14% 17% 16% 17% 17% 18% 17% 23% 24% 24% 19%
Other Income 3 4 3 13 7 11 14 7 15 5 16 -12
Interest 0 0 0 0 0 0 0 0 40 40 43 41
Depreciation 46 33 39 38 37 38 37 40 81 84 88 92
Profit before tax 36 73 101 103 113 120 147 115 114 116 139 25
Tax % 34% 34% 35% 34% 34% 35% 34% 36% 34% 34% 25% 16%
Net Profit 24 48 66 68 75 78 97 74 75 76 104 21
EPS in Rs 1.81 3.67 5.00 5.16 5.66 5.89 7.31 5.60 5.67 5.75 7.86 1.59
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 3,886
184 246 358 558 824 1,162 1,468 1,811 2,137 2,296 2,532 2,920 3,009
Operating Profit 27 34 66 121 193 246 255 264 274 250 448 611 877
OPM % 13% 12% 15% 18% 19% 17% 15% 13% 11% 10% 15% 17% 23%
Other Income -0 -0 0 1 -1 6 9 7 10 -1 21 36 24
Interest 6 9 8 0 0 0 0 0 0 0 0 0 163
Depreciation 12 17 24 29 38 55 77 98 124 151 156 152 344
Profit before tax 8 8 33 92 155 197 188 172 159 98 313 494 393
Tax % 8% 10% 0% 22% 32% 32% 33% 28% 33% 31% 34% 35%
Net Profit 8 7 33 72 106 135 126 123 107 67 206 323 275
EPS in Rs 2.59 5.58 8.11 10.35 9.61 9.19 8.10 5.10 15.64 24.46 20.87
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:10.06%
Compounded Profit Growth
10 Years:45.30%
5 Years:21.21%
3 Years:45.17%
TTM:-9.24%
Stock Price CAGR
10 Years:28.24%
5 Years:14.79%
3 Years:52.25%
1 Year:28.24%
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 Mar 2020
58 58 64 65 65 65 65 66 66 66 66 132 132
Reserves -42 -34 53 127 234 371 498 606 732 786 978 1,192 1,051
Borrowings 52 82 9 0 0 0 0 0 0 0 0 0 1,651
34 43 71 115 170 219 309 423 456 480 524 590 565
Total Liabilities 102 149 196 307 470 655 872 1,094 1,253 1,332 1,568 1,914 3,399
72 107 140 180 251 383 529 716 806 778 768 785 2,149
CWIP 6 9 3 3 12 8 18 18 25 60 13 15 39
Investments 0 0 0 22 103 115 129 130 152 168 345 270 135
24 34 53 102 105 149 196 229 270 326 442 844 1,076
Total Assets 102 149 196 307 470 655 872 1,094 1,253 1,332 1,568 1,914 3,399

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 15.43 15.26 16.67 16.03 16.00 17.54 16.07 13.95 11.87 10.95 12.39 12.91