Valuation Jubilant FoodWorks Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:49:45 07/11/2025 GMT			5-day change	1st Jan Change
576.50 ^INR	-1.16%		-3.57%	-19.72%

10-17	Indian KFC operator Sapphire Foods' quarterly loss widens on muted fast-food demand	RE
08-14	INDIA STOCKS-India's benchmarks flat as investors focus on Russia-US talks	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	383,424	347,338	289,898	295,635	436,811	377,773	-	-
Change	-	-9.41%	-16.54%	1.98%	47.75%	-13.52%	-	-
Enterprise Value (EV) ¹	378,718	361,768	287,916	309,038	449,835	388,440	384,825	380,394
Change	-	-4.48%	-20.41%	7.34%	45.56%	-13.65%	-0.93%	-1.15%
P/E ratio	166x	82.8x	82.3x	74.2x	208x	96.8x	69.1x	52.6x
PBR	26.9x	17.9x	14.3x	13.6x	20.9x	16.1x	13.9x	11.8x
PEG	-	1x	-5.1x	5.7x	-4.4x	1.1x	1.7x	1.7x
Capitalization / Revenue	11.6x	7.9x	5.62x	5.23x	5.37x	4.05x	3.55x	3.14x
EV / Revenue	11.4x	8.23x	5.58x	5.47x	5.53x	4.17x	3.62x	3.16x
EV / EBITDA	49.1x	32.6x	25x	27x	28.6x	21x	17.6x	15x
EV / EBIT	95.7x	50.5x	43.3x	56.6x	58.7x	41.6x	33.2x	27.4x
EV / FCF	71.2x	67.2x	124x	184x	55.9x	33.7x	27.4x	22.3x
FCF Yield	1.4%	1.49%	0.81%	0.54%	1.79%	2.97%	3.64%	4.48%
Dividend per Share ²	1.2	1.2	1.2	1.2	1.2	1.62	1.991	2.342
Rate of return	0.21%	0.23%	0.27%	0.27%	0.18%	0.28%	0.35%	0.41%
EPS ²	3.51	6.37	5.35	6.05	3.19	5.953	8.34	10.95
Distribution rate	34.2%	18.8%	22.4%	19.8%	37.6%	27.2%	23.9%	21.4%
Net sales ¹	33,119	43,961	51,582	56,541	81,417	93,250	106,349	120,407
EBITDA ¹	7,712	11,088	11,516	11,435	15,722	18,472	21,923	25,416
EBIT ¹	3,958	7,157	6,657	5,455	7,657	9,342	11,582	13,895
Net income ¹	2,317	4,204	3,532	3,993	2,108	3,787	5,343	7,061
Net Debt ¹	-4,706	14,431	-1,982	13,404	13,024	10,667	7,052	2,621
Reference price ²	582.19	527.30	440.10	448.85	664.35	576.50	576.50	576.50
Nbr of stocks (in thousands)	658,588	658,710	658,710	658,649	657,501	655,286	-	-
Announcement Date	15/06/21	30/05/22	17/05/23	22/05/24	14/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JUBILANT FOODWORKS LIMITED	97.98x	4.21x	21.27x	0.28%	4.31B
STARBUCKS CORPORATION	39.87x	2.88x	19.58x	2.97%	93.48B
COMPASS GROUP PLC	26.4x	1.35x	13.53x	2.01%	55.45B
DARDEN RESTAURANTS, INC.	16.37x	1.72x	10.37x	3.44%	20.65B
MIXUE GROUP	24.23x	3.95x	16.68x	0.48%	19.56B
ZENSHO HOLDINGS CO., LTD.	31.14x	1.34x	12.06x	0.82%	9.44B
HAIDILAO INTERNATIONAL HOLDING LTD.	15.38x	1.4x	7.56x	5.98%	9.36B
SODEXO	10.91x	0.41x	6.2x	5.43%	7.71B
GUMING HOLDINGS LIMITED	18.69x	3.64x	14.81x	6.2%	6.69B
FOOD & LIFE COMPANIES LTD.	38.49x	2.4x	14.3x	0.39%	5.7B
Average	31.95x	2.33x	13.64x	2.8%	23.23B
Weighted average by Cap.	31.38x	2.33x	15.61x	2.67%