Jubilant Foodworks Ltd

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

Jubilant Foodworks Ltd

₹ 430 -1.98%
26 May - 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 Popeyes in its food segment. The Company also launched its first homegrown brand – Hong’s Kitchen in Chinese cuisine segment. [1]

Key Points

Brand Portfolio
1) Domino’s: The company is a leading player in the pizza segment, holding exclusive rights to operate Domino’s Pizza outlets in India, Sri Lanka, Bangladesh, Nepal, Turkey, Azerbaijan, and Georgia.
2) Popeyes: It exclusively operates Popeyes in India. Popeyes is the world’s 2nd-largest chicken QSR, offering Louisiana-style Cajun fried chicken and chicken sandwiches.
3) Dunkin’: The company holds exclusive rights to develop and operate Dunkin' restaurants in India, the largest coffee and donut brand in the USA, serving coffee and baked goods.
4) Hong’s Kitchen: Hong’s Kitchen is the company’s first homegrown brand and India’s only Chinese QSR.
5) COFFY: Through the acquisition of DP Eurasia, the company has entered Turkey’s high-frequency coffee consumption market under the “COFFY” brand, which ranks as the 8th largest café brand in Turkey. [1] [2] [3]

Website BSE NSE
  • Market Cap ₹ 28,377 Cr.
  • Current Price ₹ 430
  • High / Low ₹ 720 / 409
  • Stock P/E 105
  • Book Value ₹ 36.4
  • Dividend Yield 0.28 %
  • ROCE 11.8 %
  • ROE 11.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 36.5%

Cons

  • Stock is trading at 11.8 times its book value
  • Company has a low return on equity of 11.0% over last 3 years.

* 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

Consumer Discretionary Consumer Services Leisure Services Restaurants

Part of BSE 500 BSE 200 BSE Dollex 200 Nifty 500 Nifty Midcap 100

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
1,252 1,310 1,345 1,355 1,332 1,440 1,467 1,611 1,579 1,702 1,699 1,793 1,680
1,000 1,033 1,064 1,072 1,077 1,161 1,183 1,298 1,270 1,378 1,369 1,423 1,335
Operating Profit 252 276 281 283 255 278 284 313 309 323 329 371 344
OPM % 20% 21% 21% 21% 19% 19% 19% 19% 20% 19% 19% 21% 21%
-1 9 7 4 -4 7 15 -16 1 12 7 -28 -4
Interest 51 51 53 58 61 62 64 68 66 66 67 69 74
Depreciation 128 133 138 147 151 155 165 174 174 182 184 199 208
Profit before tax 73 101 96 82 39 68 70 54 70 88 86 75 58
Tax % 35% 26% 25% 26% 34% 25% 25% 24% 29% 24% 25% 28% 27%
48 75 72 61 26 52 52 41 49 67 64 54 43
EPS in Rs 0.72 1.14 1.09 0.92 0.39 0.78 0.79 0.62 0.75 1.01 0.97 0.82 0.65
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
2,074 2,410 2,546 2,980 3,531 3,886 3,269 4,331 5,096 5,342 6,105 6,856
1,810 2,137 2,296 2,532 2,920 3,002 2,493 3,219 3,926 4,232 4,910 5,483
Operating Profit 264 274 250 448 611 884 775 1,113 1,170 1,110 1,195 1,373
OPM % 13% 11% 10% 15% 17% 23% 24% 26% 23% 21% 20% 20%
6 10 -1 21 36 17 62 25 -7 1 -2 -22
Interest 0 0 0 0 0 163 161 173 195 224 261 276
Depreciation 98 124 151 156 152 344 367 383 475 568 672 764
Profit before tax 172 159 98 313 494 394 309 582 492 318 260 311
Tax % 28% 33% 31% 34% 35% 30% 24% 25% 28% 27% 25% 27%
123 107 67 206 323 275 234 438 356 234 194 227
EPS in Rs 1.88 1.62 1.02 3.13 4.89 4.17 3.54 6.63 5.40 3.54 2.94 3.44
Dividend Payout % 13% 15% 25% 16% 20% 29% 34% 18% 22% 34% 41% 35%
Compounded Sales Growth
10 Years: 11%
5 Years: 16%
3 Years: 10%
TTM: 12%
Compounded Profit Growth
10 Years: 10%
5 Years: 2%
3 Years: -12%
TTM: 23%
Stock Price CAGR
10 Years: 14%
5 Years: -7%
3 Years: -4%
1 Year: -35%
Return on Equity
10 Years: 17%
5 Years: 15%
3 Years: 11%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 66 66 66 66 132 132 132 132 132 132 132 132
Reserves 606 732 786 978 1,192 1,051 1,365 1,929 2,014 2,080 2,139 2,270
0 0 0 0 0 1,651 1,599 1,962 2,334 2,737 2,977 3,308
423 456 480 524 590 565 706 710 771 891 1,035 1,213
Total Liabilities 1,094 1,253 1,332 1,568 1,914 3,399 3,802 4,733 5,251 5,840 6,282 6,923
716 806 778 768 785 2,149 2,103 2,683 3,407 4,117 4,343 5,074
CWIP 18 25 60 13 15 39 27 46 182 116 253 109
Investments 130 152 168 345 270 135 614 954 803 762 680 716
229 270 326 442 844 1,076 1,058 1,050 859 846 1,006 1,023
Total Assets 1,094 1,253 1,332 1,568 1,914 3,399 3,802 4,733 5,251 5,840 6,282 6,923

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
283 220 212 415 434 732 747 925 1,052 1,010 1,205 1,417
-277 -201 -197 -352 -446 -98 -614 -534 -600 -629 -768 -926
1 -18 -15 -18 -40 -469 -280 -424 -447 -348 -431 -521
Net Cash Flow 8 1 0 45 -52 166 -148 -33 5 34 6 -30
Free Cash Flow 4 -2 17 304 276 450 510 482 234 193 479 603
CFO/OP 121% 102% 100% 121% 100% 99% 108% 96% 101% 99% 108% 110%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 2 2 2 2 3 2 2 2 2 4 4 4
Inventory Days 30 34 35 30 30 35 67 59 51 76 70 39
Days Payable 168 188 185 188 174 167 270 198 163 149 144 132
Cash Conversion Cycle -136 -151 -148 -156 -140 -130 -201 -137 -110 -68 -70 -89
Working Capital Days -50 -43 -43 -44 -42 -52 -71 -55 -51 -50 -52 -59
ROCE % 28% 22% 14% 33% 43% 29% 16% 22% 18% 12% 11% 12%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Domino's India City Coverage
Number

Log in to view insights

Please log in to see hidden values.

Login
Domino's India Store Count
Number
Dunkin' Store Count (India)
Number
Domino's India Same Store Sales Growth (SSSG)
%
Domino's India Like-for-Like (LFL) Growth
%
Popeyes Store Count (India)
Number
Group Store Network (Total)
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 40.27% 40.27% 40.27% 40.27%
25.22% 26.14% 27.75% 23.24% 20.38% 21.01% 21.26% 20.54% 21.05% 20.11% 18.59% 17.29%
22.33% 22.16% 21.94% 25.86% 29.69% 30.19% 30.18% 31.03% 32.32% 33.06% 34.79% 36.38%
0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20%
10.14% 9.36% 7.97% 8.42% 7.44% 6.32% 6.07% 5.94% 5.83% 6.03% 5.83% 5.54%
0.18% 0.21% 0.21% 0.36% 0.36% 0.35% 0.34% 0.34% 0.33% 0.36% 0.33% 0.33%
No. of Shareholders 5,60,7185,38,5024,78,9154,78,5894,39,1203,76,1413,63,1433,52,5363,38,5693,35,7053,33,2813,29,084

* 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