JUBILANT FOODWORKS LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 575.8 INR | -0.75% |
|
+1.46% | +1.83% |
| Jul. 08 | Jubilant FoodWorks Completes Acquisition of Stake in O2 Renewable Energy | MT |
| Jun. 11 | Jubilant Foodworks Opens 2,000th Domino's Pizza Store in India | MT |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 189,901 | 193,783 | 383,424 | 347,338 | 289,898 | 382,115 | - | - |
| Enterprise Value (EV) 1 | 184,958 | 203,391 | 378,718 | 361,768 | 287,916 | 295,635 | 394,554 | 392,714 |
| P/E ratio | 59.6 x | 69.3 x | 166 x | 82.8 x | 82.3 x | 74.2 x | 88.3 x | 62.7 x |
| Yield | 0.35% | 0.41% | 0.21% | 0.23% | 0.27% | 0.24% | 0.29% | 0.33% |
| Capitalization / Revenue | 5.33 x | 4.93 x | 11.6 x | 7.9 x | 5.62 x | 5.23 x | 5.21 x | 4.52 x |
| EV / Revenue | 5.19 x | 5.18 x | 11.4 x | 8.23 x | 5.58 x | 5.23 x | 5.38 x | 4.65 x |
| EV / EBITDA | 30.8 x | 23.2 x | 49.1 x | 32.6 x | 25 x | 25.9 x | 25 x | 20.7 x |
| EV / FCF | 71.5 x | 45.8 x | 71.2 x | 67.2 x | 124 x | 121 x | 62.9 x | 36.7 x |
| FCF Yield | 1.4% | 2.18% | 1.4% | 1.49% | 0.81% | 0.83% | 1.59% | 2.73% |
| Price to Book | 15.1 x | 17.1 x | 26.9 x | 17.9 x | 14.3 x | 16.9 x | 15.3 x | 12.7 x |
| Nbr of stocks (in thousands) | 657,550 | 658,475 | 658,588 | 658,710 | 658,710 | 658,649 | - | - |
| Reference price 2 | 288.8 | 294.3 | 582.2 | 527.3 | 440.1 | 580.2 | 580.2 | 580.2 |
| Announcement Date | 5/15/19 | 5/20/20 | 6/15/21 | 5/30/22 | 5/17/23 | 5/22/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 35,631 | 39,273 | 33,119 | 43,961 | 51,582 | 56,541 | 73,370 | 84,456 |
| EBITDA 1 | 5,998 | 8,756 | 7,712 | 11,088 | 11,516 | 11,435 | 15,785 | 18,986 |
| EBIT 1 | 4,423 | 5,233 | 3,958 | 7,157 | 6,657 | 5,455 | 8,856 | 11,291 |
| Operating Margin | 12.41% | 13.33% | 11.95% | 16.28% | 12.9% | 9.65% | 12.07% | 13.37% |
| Earnings before Tax (EBT) 1 | 4,897 | 4,028 | 3,062 | 5,633 | 4,887 | 4,857 | 5,934 | 8,458 |
| Net income 1 | 3,198 | 2,800 | 2,317 | 4,204 | 3,532 | 3,993 | 4,358 | 6,154 |
| Net margin | 8.97% | 7.13% | 7% | 9.56% | 6.85% | 7.06% | 5.94% | 7.29% |
| EPS 2 | 4.846 | 4.244 | 3.510 | 6.370 | 5.350 | 6.050 | 6.571 | 9.258 |
| Free Cash Flow 1 | 2,585 | 4,437 | 5,320 | 5,387 | 2,327 | 3,164 | 6,277 | 10,713 |
| FCF margin | 7.26% | 11.3% | 16.06% | 12.26% | 4.51% | 5.85% | 8.56% | 12.69% |
| FCF Conversion (EBITDA) | 43.11% | 50.67% | 68.99% | 48.59% | 20.21% | 28.27% | 39.76% | 56.43% |
| FCF Conversion (Net income) | 80.85% | 158.46% | 229.66% | 128.15% | 65.89% | 117.62% | 144.05% | 174.1% |
| Dividend per Share 2 | 1.000 | 1.200 | 1.200 | 1.200 | 1.200 | 1.369 | 1.660 | 1.895 |
| Announcement Date | 5/15/19 | 5/20/20 | 6/15/21 | 5/30/22 | 5/17/23 | 5/22/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10,693 | 10,379 | 8,932 | 11,162 | 12,108 | 11,760 | 12,551 | 13,015 | 13,318 | 12,698 | 13,345 | 13,582 | 14,104 | 13,219 | 16,273 |
| EBITDA 1 | - | - | 2,123 | - | 3,191 | 2,898 | 3,041 | 3,119 | 2,864 | 2,491 | 2,758 | 2,847 | 3,146 | 2,280 | 3,286 |
| EBIT 1 | - | - | 1,210 | 1,949 | 2,160 | 1,838 | - | 1,972 | 1,539 | - | 1,401 | 1,382 | 1,279 | 954.4 | 1,978 |
| Operating Margin | - | - | 13.55% | 17.46% | 17.84% | 15.63% | - | 15.15% | 11.55% | - | 10.5% | 10.17% | 9.07% | 7.22% | 12.16% |
| Earnings before Tax (EBT) 1 | - | - | 898.2 | - | 1,791 | 1,337 | - | 1,745 | - | 534 | 543.2 | - | - | - | - |
| Net income 1 | 1,241 | 1,054 | 695.2 | 1,202 | 1,339 | 967.6 | - | 1,315 | 803.6 | 285.4 | 289.2 | - | 1,132 | 381.5 | - |
| Net margin | 11.61% | 10.16% | 7.78% | 10.77% | 11.06% | 8.23% | - | 10.11% | 6.03% | 2.25% | 2.17% | - | 8.03% | 2.89% | - |
| EPS 2 | 1.882 | 1.598 | 1.054 | 1.822 | 2.028 | 1.470 | - | 1.990 | 1.220 | 0.4300 | 0.4400 | 1.060 | 1.000 | 0.5733 | - |
| Dividend per Share | - | 1.200 | - | - | - | 1.200 | - | - | - | 1.200 | - | - | - | 1.200 | - |
| Announcement Date | 2/3/21 | 6/15/21 | 7/21/21 | 10/20/21 | 2/2/22 | 5/30/22 | 7/28/22 | 11/8/22 | 2/1/23 | 5/17/23 | 7/25/23 | - | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 9,609 | - | 14,431 | - | 68.4 | 12,438 | 10,599 |
| Net Cash position 1 | 4,943 | - | 4,706 | - | 1,982 | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.097 x | - | 1.301 x | - | 0.006115 x | 0.788 x | 0.5583 x |
| Free Cash Flow 1 | 2,585 | 4,437 | 5,320 | 5,387 | 2,327 | 3,164 | 6,277 | 10,713 |
| ROE (net income / shareholders' equity) | 28.7% | 23.4% | 18.2% | 24.9% | 17.7% | 13.1% | 18% | 21.7% |
| ROA (Net income/ Total Assets) | 19.1% | 10.7% | 6.49% | 9.84% | 6.95% | 6.4% | 6.3% | 9.47% |
| Assets 1 | 16,762 | 26,132 | 35,688 | 42,742 | 50,819 | 42,032 | 69,167 | 65,003 |
| Book Value Per Share 2 | 19.10 | 17.20 | 21.60 | 29.50 | 30.90 | 34.40 | 38.00 | 45.80 |
| Cash Flow per Share 2 | 3.920 | 11.00 | 11.40 | 14.10 | 15.50 | 12.00 | 9.000 | 16.40 |
| Capex 1 | 1,671 | 2,841 | 2,186 | 3,913 | 7,934 | 7,283 | 7,378 | 6,736 |
| Capex / Sales | 4.69% | 7.23% | 6.6% | 8.9% | 15.38% | 13.46% | 10.06% | 7.98% |
| Announcement Date | 5/15/19 | 5/20/20 | 6/15/21 | 5/30/22 | 5/17/23 | 5/22/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
28
Last Close Price
580.2
INR
Average target price
526.9
INR
Spread / Average Target
-9.19%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.83% | 4.58B | |
| -24.48% | 82.13B | |
| +0.70% | 47.2B | |
| -15.97% | 16.48B | |
| -20.20% | 12.62B | |
| +98.46% | 9.73B | |
| -7.57% | 9.29B | |
| -17.00% | 5.79B | |
| -11.69% | 4.27B | |
| +11.45% | 3.78B |
- Stock Market
- Equities
- JUBLFOOD Stock
- Financials Jubilant FoodWorks Limited
