Jubilant Foodworks Ltd

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

Jubilant Foodworks Ltd

₹ 593 0.39%
05 Dec - 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

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 ₹ 39,142 Cr.
  • Current Price ₹ 593
  • High / Low ₹ 797 / 565
  • Stock P/E 131
  • Book Value ₹ 32.8
  • Dividend Yield 0.20 %
  • ROCE 13.1 %
  • ROE 10.4 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 26.6%

Cons

  • Stock is trading at 18.1 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 13.7% 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 BSE MidCap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
1,301 1,332 1,270 1,335 1,369 1,378 1,574 1,933 1,955 2,151 2,103 2,261 2,340
990 1,046 1,052 1,100 1,091 1,098 1,262 1,553 1,558 1,749 1,715 1,823 1,864
Operating Profit 312 286 218 235 277 280 311 380 396 402 389 438 476
OPM % 24% 22% 17% 18% 20% 20% 20% 20% 20% 19% 18% 19% 20%
27 10 20 9 42 20 196 14 25 6 11 19 102
Interest 50 52 53 54 57 62 114 134 138 133 117 111 106
Depreciation 115 133 132 136 142 152 169 184 201 208 214 220 230
Profit before tax 174 111 53 54 121 86 224 77 82 67 69 126 242
Tax % 25% 28% 47% 47% 19% 23% 7% 24% 19% 35% 28% 25% 20%
132 80 29 29 97 66 208 58 67 43 49 94 195
EPS in Rs 1.99 1.22 0.43 0.44 1.47 1.00 3.14 0.85 0.97 0.65 0.73 1.39 2.82
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
1,736 2,093 2,438 2,583 3,018 3,563 3,927 3,312 4,396 5,158 5,655 8,142 8,855
1,486 1,836 2,173 2,339 2,576 2,961 3,045 2,532 3,290 4,022 4,496 6,560 7,150
Operating Profit 250 256 265 245 442 603 883 780 1,106 1,136 1,159 1,582 1,704
OPM % 14% 12% 11% 9% 15% 17% 22% 24% 25% 22% 20% 19% 19%
9 6 10 -1 21 44 38 64 26 40 211 42 138
Interest 0 0 0 0 0 0 165 163 176 201 288 523 466
Depreciation 79 101 128 155 160 157 352 375 393 486 598 807 872
Profit before tax 180 161 147 88 303 490 403 306 563 489 485 294 504
Tax % 34% 31% 34% 35% 35% 35% 31% 25% 26% 28% 18% 26%
118 111 97 58 196 318 279 231 418 353 400 217 382
EPS in Rs 1.81 1.69 1.47 0.88 2.97 4.85 4.24 3.51 6.37 5.35 6.05 3.19 5.59
Dividend Payout % 0% 15% 17% 29% 17% 21% 28% 34% 19% 22% 20% 38%
Compounded Sales Growth
10 Years: 15%
5 Years: 16%
3 Years: 23%
TTM: 29%
Compounded Profit Growth
10 Years: 7%
5 Years: -6%
3 Years: -20%
TTM: 23%
Stock Price CAGR
10 Years: 15%
5 Years: 3%
3 Years: 3%
1 Year: -15%
Return on Equity
10 Years: 18%
5 Years: 17%
3 Years: 14%
Last Year: 10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 65 66 66 66 66 132 132 132 132 132 132 132 132
Reserves 485 581 696 739 902 1,128 990 1,295 1,813 1,906 2,039 1,971 2,036
0 0 0 0 0 0 1,670 1,620 2,106 2,554 4,207 4,372 4,564
312 429 460 485 529 596 578 720 731 791 1,660 1,929 2,046
Total Liabilities 862 1,075 1,222 1,291 1,497 1,856 3,370 3,767 4,782 5,382 8,038 8,404 8,778
546 737 828 800 789 809 2,189 2,146 2,737 3,488 6,184 6,434 6,744
CWIP 20 20 26 61 14 16 41 29 47 184 118 255 263
Investments 94 75 91 94 263 181 51 517 927 822 308 176 111
202 243 277 336 430 850 1,089 1,076 1,072 888 1,428 1,538 1,660
Total Assets 862 1,075 1,222 1,291 1,497 1,856 3,370 3,767 4,782 5,382 8,038 8,404 8,778

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
225 276 212 204 409 424 728 751 930 1,026 1,010 1,668
-233 -262 -200 -188 -332 -457 -99 -602 -654 -595 -1,285 -850
1 1 -18 -15 -35 -17 -461 -289 -307 -426 377 -849
Net Cash Flow -6 15 -6 0 42 -51 168 -140 -31 5 102 -32

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 2 2 2 2 2 3 2 2 2 2 17 15
Inventory Days 27 30 35 35 31 32 35 67 59 52 112 65
Days Payable 140 168 186 182 185 173 166 268 198 164 251 145
Cash Conversion Cycle -111 -136 -150 -144 -153 -139 -129 -199 -137 -110 -122 -65
Working Capital Days -41 -49 -43 -43 -44 -42 -52 -71 -55 -51 -66 -52
ROCE % 37% 27% 21% 13% 34% 44% 30% 16% 21% 16% 11% 13%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 41.94% 40.27% 40.27%
26.77% 25.38% 25.22% 26.14% 27.75% 23.24% 20.38% 21.01% 21.26% 20.54% 21.05% 20.11%
20.70% 21.66% 22.33% 22.16% 21.94% 25.86% 29.69% 30.19% 30.18% 31.03% 32.32% 33.06%
0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20% 0.20%
10.23% 10.63% 10.14% 9.36% 7.97% 8.42% 7.44% 6.32% 6.07% 5.94% 5.83% 6.03%
0.18% 0.18% 0.18% 0.21% 0.21% 0.36% 0.36% 0.35% 0.34% 0.34% 0.33% 0.36%
No. of Shareholders 5,35,9785,70,2535,60,7185,38,5024,78,9154,78,5894,39,1203,76,1413,63,1433,52,5363,38,5693,35,705

* 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