Valuation Jubilant FoodWorks Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:05:03 13/03/2026 GMT			5-day change	1st Jan Change
458.15 ^INR	-0.78%		-6.88%	-17.98%

03-11	Jubilant FoodWorks starts commercial production from commissary at Raigad	RE
03-02	R R Kabel Limited Appoints Kamaljeet Kaur as Chief Human Resource Officer, Effective March 9, 2026	CI

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	300,219	-	-
Change	-	-9.41%	-16.54%	1.98%	47.75%	-31.27%	-	-
Enterprise Value (EV) ¹	378,718	361,768	287,916	309,038	449,835	311,004	307,817	303,029
Change	-	-4.48%	-20.41%	7.34%	45.56%	-30.86%	-1.02%	-1.56%
P/E ratio	166x	82.8x	82.3x	74.2x	208x	76x	54.7x	42.5x
PBR	26.9x	17.9x	14.3x	13.6x	20.9x	12.8x	11x	9.38x
PEG	-	1x	-5.1x	5.7x	-4.4x	0.9x	1.4x	1.5x
Capitalization / Revenue	11.6x	7.9x	5.62x	5.23x	5.37x	3.21x	2.82x	2.49x
EV / Revenue	11.4x	8.23x	5.58x	5.47x	5.53x	3.32x	2.89x	2.51x
EV / EBITDA	49.1x	32.6x	25x	27x	28.6x	16.8x	14.2x	12x
EV / EBIT	95.7x	50.5x	43.3x	56.6x	58.7x	33.8x	27.3x	22.4x
EV / FCF	71.2x	67.2x	124x	184x	55.9x	28.2x	22.7x	18.3x
FCF Yield	1.4%	1.49%	0.81%	0.54%	1.79%	3.54%	4.4%	5.46%
Dividend per Share ²	1.2	1.2	1.2	1.2	1.2	1.409	1.765	2.355
Rate of return	0.21%	0.23%	0.27%	0.27%	0.18%	0.31%	0.39%	0.51%
EPS ²	3.51	6.37	5.35	6.05	3.19	6.025	8.374	10.78
Distribution rate	34.2%	18.8%	22.4%	19.8%	37.6%	23.4%	21.1%	21.9%
Net sales ¹	33,119	43,961	51,582	56,541	81,417	93,583	106,468	120,584
EBITDA ¹	7,712	11,088	11,516	11,435	15,722	18,475	21,738	25,289
EBIT ¹	3,958	7,157	6,657	5,455	7,657	9,196	11,265	13,534
Net income ¹	2,317	4,204	3,532	3,993	2,108	4,013	5,489	7,094
Net Debt ¹	-4,706	14,431	-1,982	13,404	13,024	10,784	7,597	2,809
Reference price ²	582.19	527.30	440.10	448.85	664.35	458.15	458.15	458.15
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	76.04x	3.32x	16.83x	0.31%	3.25B
STARBUCKS CORPORATION	48.95x	3.22x	21.94x	2.54%	113B
COMPASS GROUP PLC	21.5x	1.15x	11.44x	2.43%	51.11B
DARDEN RESTAURANTS, INC.	18.84x	1.92x	11.72x	2.97%	23.3B
MIXUE GROUP	19.16x	3.03x	12.73x	0.04%	16.18B
HAIDILAO INTERNATIONAL HOLDING LTD.	18.28x	1.67x	8.94x	5.06%	11.4B
CAVA GROUP, INC.	161.98x	6.34x	50.2x	-.--%	9.54B
ZENSHO HOLDINGS CO., LTD.	33.94x	1.38x	12.84x	0.76%	9.37B
GUMING HOLDINGS LIMITED	20.54x	4.2x	17.8x	4.35%	8.23B
SODEXO	12.07x	0.39x	5.98x	5.31%	7.33B
Average	43.13x	2.66x	17.04x	2.38%	25.27B
Weighted average by Cap.	39.39x	2.60x	17.76x	2.46%