Jubilant Foodworks Ltd

NSE :JUBLFOOD   BSE :533155  Sector : Quick Service Restaurant
Buy, Sell or Hold JUBLFOOD? Ask The Analyst

BSE


prev close

OPEN PRICE

bid price (qty)

offer price (qty)

volume

Today's low / high

52 WK low / high

NSE


prev close

open price

bid price (qty)

offer price (qty)

volume

Today's' low / high

52 WK low / high

24 Dec
704.15
(1.81%)
23 Dec
691.65
(2.82%)
20 Dec
672.70
(-0.98%)
19 Dec
679.35
(0.53%)
18 Dec
675.80
(-1.04%)
17 Dec
682.90
(-0.53%)
16 Dec
686.55
(0.77%)
13 Dec
681.30
(1.37%)
12 Dec
672.10
(-5.04%)
11 Dec
707.80
(0.80%)
10 Dec
702.20
(1.08%)
09 Dec
694.70
(0.03%)
06 Dec
694.50
(4.90%)
05 Dec
662.05
(0.29%)
04 Dec
660.15
(0.47%)
03 Dec
657.05
(0.79%)
02 Dec
651.90
(1.14%)
29 Nov
644.55
(0.35%)
28 Nov
642.30
(-1.37%)
27 Nov
651.20
(0.66%)
26 Nov
646.90
(2.24%)


Technical Analysis

Short Term Investors

Very Bullish

Medium Term Investors

Very Bullish

Long Term Investors

Very Bullish

Moving Averages

5 DMA
Bullish

684.84


10 DMA
Bullish

685.56


20 DMA
Bullish

675.71


50 DMA
Bullish

634.49


100 DMA
Bullish

641.78


200 DMA
Bullish

570.89



Intraday Support and Resistance
(Based on Pivot Points) |

Updated On Dec 24, 2024 04:00 PM For Next Trading Session

Pivots Classic Fibonacci Camarilla Woodie DM
R3 729.36 717.68 709.22 - -
R2 717.68 710.63 707.53 718.91 -
R1 710.91 706.28 705.84 713.37 714.3
P 699.23 699.23 699.23 700.46 700.93
S1 692.46 692.18 702.46 694.92 695.85
S2 680.78 687.83 700.77 682.01 -
S3 674.01 680.78 699.08 - -

Key Metrics

EPS

3

P/E

234.65

P/B

20.3

Dividend Yield

0.17%

Market Cap

46,463 Cr.

Face Value

2

Book Value

34.67

ROE

13%

EBITDA Growth

420.54 Cr.

Debt/Equity

1.61

Shareholding Pattern

  41.94% Total Promoter Holding
24.86% Mutual Fund Holdings
21% FIIs
6.32% Non Institution
4.9% Insurance Companies
0.35% Custodians
0.63% Other Parties

Shareholding History


Quarterly Result (Figures in Rs. Crores)


Jubilant Foodworks Ltd Quaterly Results


Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
INCOME1410.7 1397.78 1770.5 1950.2 1984.93
PROFIT97.2 65.71 50.21 58.58 69.04
EPS1.47 1 3.14 0.89 1.05

Jubilant Foodworks Ltd Quaterly Results


Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
INCOME1351.7 1359.03 1339.85 1446.83 1481.86
PROFIT72.15 60.95 33.55 51.51 52.06
EPS1.09 0.92 0.39 0.78 0.79

Profit & Loss (Figures in Rs. Crores)


Jubilant Foodworks Ltd Profit & Loss


Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
INCOME 2101.1 2449.74 2598.66 3042.95 3609.7 3997.92 3386.29 4441.22 5214.32 5887.81
PROFIT 111.69 98.02 67.37 197.37 321.63 302.16 237.83 431.76 360.79 272.84
EPS 1.65 1.47 0.88 2.97 4.82 4.23 3.49 6.34 5.35 6.06

Jubilant Foodworks Ltd Profit & Loss


Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
INCOME 2082.66 2421.74 2561.04 3004.62 3576.76 3955.62 3340.56 4375.51 5151.15 5374.89
PROFIT 123.92 107.77 77.44 207.36 329.74 311.72 239.89 449.02 397.55 253.46
EPS 1.84 1.62 1.02 3.13 4.89 4.17 3.54 6.63 5.4 3.54

Balance Sheet (Figures in Rs. Crores)

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015
SOURCES OF FUNDS :
Share Capital 131.97131.97131.97131.97131.97131.9765.9865.9565.865.57
Reserves Total 2,038.671,905.821,8131,310.751,002.131,140.83923.79739.35696.2580.49
Equity Share Warrants000000000.030
Equity Application Money000-15.89-12.07-13.16-22.04000.13
Total Shareholders Funds2,170.642,037.791,944.971,426.831,122.031,259.64967.73805.3762.03646.19
Minority Interest72.59010.119.3910.692.580000
Secured Loans 200000000000
Unsecured Loans 4,006.862,553.742,106.11,619.981,670.0600000
Other Liabilities1180.950.50.50.50.50.50.370.1313.17
Total Debt4,206.862,553.742,106.11,619.981,670.0600000
Total Liabilities6,568.094,592.484,061.683,056.72,803.281,262.72968.23805.67762.16659.36
APPLICATION OF FUNDS :
Gross Block 9,244.735,702.284,660.43,895.43,750.671,310.191,172.991,050.11946.581,081.04
Less: Accumulated Depreciation3,060.882,214.051,923.811,749.91,561.95500.73383.77249.96118.13343.76
Net Block6,183.853,488.232,736.592,145.52,188.72809.46789.22800.15828.45737.28
Capital Work in Progress117.76183.7946.5528.5541.1715.7214.2260.7726.119.88
Investments 308.03821.81926.78516.7451.18180.8263.193.5790.8174.61
Inventories 409.89177161.18133.1394.7277.0864.2160.7255.1743.34
Sundry Debtors 265.0728.7322.0516.816.6427.4415.6516.112.4811.87
Cash and Bank Balance156.95256.91563.36539.18655.88494.27129.0335.3933.1738.91
Loans and Advances 226.6999.1476.0967.6540.6932.0933.2933.633.7419.4
Total Current Assets1,058.61561.78822.68756.76807.93630.87242.18145.81134.55113.51
Current Liabilities 1,228.3747.44678.67667.83538.67518.57459.49395.46369.71327.04
Provisions 79.942.2141.3442.2527.9324.4714.0420.217.2430.53
Total Current Liabilities & Provisions1,308.2789.65720710.08566.6543.04473.53415.66386.95357.57
Net Current Assets-249.59-227.87102.6746.68241.3387.83-231.35-269.85-252.39-244.06
Deferred Tax Assets88.1674.29144.09133.57148.522.5817.9819.514.3615.33
Deferred Tax Liability249.41091.5150.573.3672.5672.9688.8187.2973.1
Net Deferred Tax-161.2574.2952.5883.0775.14-49.98-54.98-69.31-72.93-57.77
Other Assets369.29252.24196.49236.15205.75218.89188.02190.34142.12129.42
Total Assets6,568.14,592.494,061.663,056.72,803.281,262.72968.23805.67762.16659.36
Contingent Liabilities124.3117.18125.04132.1355.0849.7317.7915.381.862.89
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015
SOURCES OF FUNDS :
Share Capital 131.97131.97131.97131.97131.97131.9765.9865.9565.865.57
Reserves Total 2,079.712,013.51,928.811,365.161,050.971,191.75977.92786.24731.76605.54
Equity Share Warrants000000000.030
Equity Application Money0000000000.13
Total Shareholders Funds2,211.682,145.472,060.781,497.131,182.941,323.721,043.9852.19797.59671.24
Secured Loans 200000000000
Unsecured Loans 2,537.162,334.021,961.961,598.731,651.0400000
Total Debt2,737.162,334.021,961.961,598.731,651.0400000
Other Liabilities1.250.950.50.50.50.50.50.370.1313.1
Total Liabilities4,950.094,480.444,023.243,096.362,834.481,324.221,044.4852.56797.72684.34
APPLICATION OF FUNDS :
Gross Block 6,691.675,579.184,572.023,818.773,681.271,271.371,140.841,031.64920.111,053.86
Less: Accumulated Depreciation 2,575.092,172.411,889.171,715.371,532.52485.96372.9253.38114.61337.46
Net Block 4,116.583,406.772,682.852,103.42,148.75785.41767.94778.26805.5716.4
Capital Work in Progress115.62182.4145.726.7539.4414.9412.7459.8225.1718.12
Investments 761.9802.75954.41613.89134.57269.52345.27167.99152.49130.33
Inventories 263170.25157.05130.4792.1973.1562.5958.7253.7742.29
Sundry Debtors 58.433.0726.7517.9219.2932.6815.0815.6212.4811.87
Cash and Bank Balance71.71233.02540.89517.46639.22489.06128.5332.4331.3830.37
Loans and Advances 94.695.2773.8267.7538.8830.7232.0133.1332.7317.67
Total Current Assets487.71531.61798.51733.6789.57625.61238.21139.91130.35102.19
Current Liabilities 840.97728.61668.81663.25536.68515.88454.52390.16365.74323.49
Provisions 48.5841.640.741.9327.7724.4714.0420.0617.130.43
Total Current Liabilities & Provisions889.55770.21709.51705.18564.46540.35468.56410.22382.84353.93
Net Current Assets-401.83-238.689.0128.43225.1285.26-230.35-270.32-252.49-251.74
Deferred Tax Assets174.76151.97106.44138.2153.5322.5817.9819.514.3615.28
Deferred Tax Liability88.1374.149.4949.8272.5471.8372.9688.8187.2971.04
Net Deferred Tax86.6377.8756.9588.3880.99-49.25-54.98-69.31-72.93-55.76
Other Assets271.19249.24194.32235.52205.61218.33203.78186.11139.97127
Total Assets4,950.14,480.444,023.243,096.372,834.481,324.221,044.4852.55797.71684.35
Contingent Liabilities115.08117.18125.04132.1355.0870.8534.5415.387.742.89

Cash Flow (Figures in Rs. Crores)

Net Profit before Tax and Extr...485.04
Depreciation597.96
Interest (Net)268.36
P/L on Sales of Assets14.87
P/L on Sales of Invest-170.17
Prov. and W/O (Net)3.39
P/L in Forex-2.54
Others-59.45
Total Adjustments (PBT and Ext...709.56
Operating Profit before Workin...1,194.59
Trade and 0ther Receivables-61.59
Inventories-114.04
Trade Payables97.16
Total Adjustments (OP before W...-95.65
Cash Generated from/(used in) ...1,098.94
Direct Taxes Paid-89.3
Total Adjustments(Cash Generat...-89.3
Cash Flow before Extraordinary...1,009.64
Net Cash from Operating Activi...1,009.64
Purchased of Fixed Assets-852.96
Sale of Fixed Assets5.31
Purchase of Investments-738.49
Interest Received13.49
Net Cash used in Investing Act...-1,285.37
Proceeds from Issue of shares ...0.01
Proceed from 0ther Long Term B...1,100.98
Of the Long Tem Borrowings-91.58
Of Financial Liabilities-449.89
Dividend Paid-79.01
Interest Paid-43.82
Net Cash used in Financing Act...377.24
Net Profit before Tax and Extr...318.35
Depreciation568.39
Interest (Net)209.05
P/L on Sales of Assets14.85
Prov. and W/O (Net)14.91
Others-59.45
Total Adjustments (PBT and Ext...818.91
Operating Profit before Workin...1,137.26
Trade and 0ther Receivables-26.32
Inventories-92.75
Trade Payables92.82
Total Adjustments (OP before W...-37.76
Cash Generated from/(used in) ...1,099.49
Direct Taxes Paid-89.64
Total Adjustments(Cash Generat...-89.64
Cash Flow before Extraordinary...1,009.86
Net Cash from Operating Activi...1,009.86
Purchased of Fixed Assets-821.77
Sale of Fixed Assets5.05
Sale of Investments30.68
Interest Received8.99
Invest.In Subsidiaires-43.61
Net Cash used in Investing Act...-628.63
Proceeds from Issue of shares ...0.01
Proceed from 0ther Long Term B...210
Of the Long Tem Borrowings-2.5
Of Financial Liabilities-413.4
Dividend Paid-79.01
Interest Paid-3.31
Net Cash used in Financing Act...-347.67

Company Details

Registered Office
AddressPlot No 1A,
Sector - 16A
CityNoida
StateUttar Pradesh
Pin Code201301
Tel. No.91-0120-4090500
Fax. No.91-0120-4090599
Emailinvestor@jublfood.com; contact@jublfood.com
Internethttp://www.jubilantfoodworks.com
Registrars
AddressPlot No 1A
CityNoida
StateUttar Pradesh
Pin Code201301
Tel. No.91-0120-4090500
Fax. No.91-0120-4090599
Emailinvestor@jublfood.com; contact@jublfood.com
Internethttp://www.jubilantfoodworks.com
Management
Name Designation
Shyam S BhartiaChairman & Director
Hari S BhartiaCo-Chairman and Director
Mona AggarwalCompany Sec. & Compli. Officer
Aashti BhartiaNon-Exec & Non-Independent Dir
Berjis DesaiNon-Exec. & Independent Dir.
Ashwani WindlassNon-Exec. & Independent Dir.
Abhay Prabhakar HavaldarNon-Exec. & Independent Dir.
Shamit BhartiaNon-Exec & Non-Independent Dir
Vikram Singh MehtaNon-Exec. & Independent Dir.
Deepa Misra HarrisNon-Exec. & Independent Dir.
Sameer KhetarpalManaging Director & CEO
Amit JainIndependent Director