Valuation Jubilant FoodWorks Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:40:30 11/09/2024 BST			5-day change	1st Jan Change
663.10 ^INR	-0.41%		+1.98%	+17.35%

09-06	Jubilant FoodWorks Limited Announces Resignation of Berjis Minoo Desai, Non-Executive Independent Director	CI
09-02	Dabur, Jubilant Owners Bid for Stake in Coca-Cola's India Bottling Arm HCCB	CI

Fiscal Period: Maart	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	193,783	383,424	347,338	289,898	295,635	435,989	-	-
Change	-	97.86%	-9.41%	-16.54%	1.98%	47.48%	-	-
Enterprise Value (EV) ¹	203,391	378,718	361,768	287,916	309,038	448,782	445,601	444,053
Change	-	86.2%	-4.48%	-20.41%	7.34%	45.22%	-0.71%	-0.35%
P/E ratio	69.3x	166x	82.8x	82.3x	74.2x	117x	79x	60.4x
PBR	17.1x	26.9x	17.9x	14.3x	13.6x	17.2x	14.7x	13x
PEG	-	-9.6x	1x	-5.1x	5.7x	-17.74x	1.6x	2x
Capitalization / Revenue	4.93x	11.6x	7.9x	5.62x	5.23x	5.7x	4.93x	4.28x
EV / Revenue	5.18x	11.4x	8.23x	5.58x	5.47x	5.87x	5.04x	4.36x
EV / EBITDA	23.2x	49.1x	32.6x	25x	27x	27.9x	22.9x	19.4x
EV / EBIT	38.9x	95.7x	50.5x	43.3x	56.6x	52x	39.6x	32.9x
EV / FCF	45.8x	71.2x	67.2x	124x	184x	63.8x	45.9x	39.2x
FCF Yield	2.18%	1.4%	1.49%	0.81%	0.54%	1.57%	2.18%	2.55%
Dividend per Share ²	1.2	1.2	1.2	1.2	1.2	1.611	1.942	2.349
Rate of return	0.41%	0.21%	0.23%	0.27%	0.27%	0.24%	0.29%	0.35%
EPS ²	4.244	3.51	6.37	5.35	6.05	5.651	8.389	10.98
Distribution rate	28.3%	34.2%	18.8%	22.4%	19.8%	28.5%	23.1%	21.4%
Net sales ¹	39,273	33,119	43,961	51,582	56,541	76,490	88,420	101,956
EBITDA ¹	8,756	7,712	11,088	11,516	11,435	16,057	19,431	22,871
EBIT ¹	5,233	3,958	7,157	6,657	5,455	8,625	11,258	13,497
Net income ¹	2,800	2,317	4,204	3,532	3,993	3,729	5,528	7,264
Net Debt ¹	9,609	-4,706	14,431	-1,982	13,404	12,794	9,612	8,065
Reference price ²	294.29	582.19	527.30	440.10	448.85	663.10	663.10	663.10
Nbr of stocks (in thousands)	658,475	658,588	658,710	658,710	658,649	657,501	-	-
Announcement Date	20/05/20	15/06/21	30/05/22	17/05/23	22/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JUBILANT FOODWORKS LIMITED	117.83x	5.89x	28.06x	+0.24%	5.21B
STARBUCKS CORPORATION	26.17x	3.24x	16.26x	+2.46%	106B
COMPASS GROUP PLC	27.88x	1.41x	14.51x	+1.87%	54.84B
DARDEN RESTAURANTS, INC.	16.32x	1.66x	10.22x	+3.60%	18.5B
CAVA GROUP, INC.	282.91x	14.27x	115.07x	-.--%	13.69B
SODEXO	14.97x	0.62x	9.57x	+3.30%	13B
HAIDILAO INTERNATIONAL HOLDING LTD.	13.73x	1.24x	6.44x	+6.07%	9.02B
ZENSHO HOLDINGS CO., LTD.	29.24x	1.25x	12.45x	+0.93%	8.39B
JOLLIBEE FOODS CORPORATION	28.34x	1.07x	8.25x	+1.17%	5.03B
GREGGS PLC	23.51x	1.75x	10.44x	+2.14%	4.21B
Average	58.09x	3.24x	23.13x	+2.18%	23.77B
Weighted average by Cap.	41.62x	3.03x	20.19x	+2.32%