Valuation Jubilant FoodWorks Limited

Equities

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-05-13 am EDT			5-day change	1st Jan Change
448.40 ^INR	+1.41%		-4.85%	-19.73%

02:25am	Four Indian stocks added, four excluded from key global index in MSCI's May rejig	RE
Apr. 28	KFC India operator Sapphire Foods logs second quarterly loss after Devyani merger	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	289,735	-	-
Change	-	-9.41%	-16.54%	1.98%	47.75%	-33.67%	-	-
Enterprise Value (EV) ¹	378,718	361,768	287,916	309,038	449,835	300,482	297,311	293,101
Change	-	-4.48%	-20.41%	7.34%	45.56%	-33.2%	-1.06%	-1.42%
P/E ratio	166x	82.8x	82.3x	74.2x	208x	74.5x	56.9x	43.6x
PBR	26.9x	17.9x	14.3x	13.6x	20.9x	12.3x	10.8x	9.31x
PEG	-	1x	-5.1x	5.7x	-4.4x	0.9x	1.8x	1.4x
Capitalization / Revenue	11.6x	7.9x	5.62x	5.23x	5.37x	2.98x	2.74x	2.43x
EV / Revenue	11.4x	8.23x	5.58x	5.47x	5.53x	3.21x	2.81x	2.45x
EV / EBITDA	49.1x	32.6x	25x	27x	28.6x	16.3x	13.9x	11.8x
EV / EBIT	95.7x	50.5x	43.3x	56.6x	58.7x	32.9x	27.7x	22.4x
EV / FCF	71.2x	67.2x	124x	184x	55.9x	27.2x	22.2x	17.9x
FCF Yield	1.4%	1.49%	0.81%	0.54%	1.79%	3.67%	4.5%	5.59%
Dividend per Share ²	1.2	1.2	1.2	1.2	1.2	1.429	1.762	2.287
Rate of return	0.21%	0.23%	0.27%	0.27%	0.18%	0.32%	0.4%	0.52%
EPS ²	3.51	6.37	5.35	6.05	3.19	5.934	7.765	10.14
Distribution rate	34.2%	18.8%	22.4%	19.8%	37.6%	24.1%	22.7%	22.6%
Net sales ¹	33,119	43,961	51,582	56,541	81,417	95,441	105,796	119,417
EBITDA ¹	7,712	11,088	11,516	11,435	15,722	18,403	21,322	24,905
EBIT ¹	3,958	7,157	6,657	5,455	7,657	9,141	10,751	13,060
Net income ¹	2,317	4,204	3,532	3,993	2,108	4,049	5,130	6,559
Net Debt ¹	-4,706	14,431	-1,982	13,404	13,024	10,748	7,576	3,366
Reference price ²	582.19	527.30	440.10	448.85	664.35	442.15	442.15	442.15
Nbr of stocks (in thousands)	658,588	658,710	658,710	658,649	657,501	655,286	-	-
Announcement Date	6/15/21	5/30/22	5/17/23	5/22/24	5/14/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JUBILANT FOODWORKS LIMITED	74.52x	3.21x	16.33x	0.32%	3.03B
STARBUCKS CORPORATION	52.4x	3.53x	23.58x	2.36%	121B
COMPASS GROUP PLC	23.05x	1.22x	12.02x	2.3%	54.29B
DARDEN RESTAURANTS, INC.	18.91x	1.88x	11.49x	3.01%	22.81B
MIXUE GROUP	14.56x	2.14x	9.55x	2.87%	13.58B
CAVA GROUP, INC.	144.88x	5.93x	46.36x	-.--%	8.98B
ZENSHO HOLDINGS CO., LTD.	31.91x	1.31x	12.18x	0.8%	8.92B
SODEXO	21.94x	0.4x	7.31x	4.12%	7.59B
FOOD & LIFE COMPANIES LTD.	38.65x	2.57x	14.47x	0.38%	7.47B
GUMING HOLDINGS LIMITED	14.61x	2.63x	10.43x	3.18%	7.14B
Average	43.54x	2.48x	16.37x	1.94%	25.53B
Weighted average by Cap.	41.59x	2.67x	18.50x	2.29%