|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 473.30 INR | -1.19% |
|
-1.11% | -15.27% |
| Apr. 28 | KFC India operator Sapphire Foods logs second quarterly loss after Devyani merger | RE |
| Apr. 07 | Jubilant Foodworks says impact from LPG supply constraints limited during Q4 | RE |
Company Valuation: Jubilant FoodWorks Limited
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 | 310,147 | - | - |
| Change | - | -9.41% | -16.54% | 1.98% | 47.75% | -29% | - | - |
| Enterprise Value (EV) 1 | 378,718 | 361,768 | 287,916 | 309,038 | 449,835 | 320,895 | 317,723 | 313,513 |
| Change | - | -4.48% | -20.41% | 7.34% | 45.56% | -28.66% | -0.99% | -1.33% |
| P/E ratio | 166x | 82.8x | 82.3x | 74.2x | 208x | 79.8x | 60.9x | 46.7x |
| PBR | 26.9x | 17.9x | 14.3x | 13.6x | 20.9x | 13.2x | 11.6x | 9.97x |
| PEG | - | 1x | -5.1x | 5.7x | -4.4x | 0.9x | 2x | 1.5x |
| Capitalization / Revenue | 11.6x | 7.9x | 5.62x | 5.23x | 5.37x | 2.98x | 2.93x | 2.6x |
| EV / Revenue | 11.4x | 8.23x | 5.58x | 5.47x | 5.53x | 3.42x | 3x | 2.63x |
| EV / EBITDA | 49.1x | 32.6x | 25x | 27x | 28.6x | 17.4x | 14.9x | 12.6x |
| EV / EBIT | 95.7x | 50.5x | 43.3x | 56.6x | 58.7x | 35.1x | 29.6x | 24x |
| EV / FCF | 71.2x | 67.2x | 124x | 184x | 55.9x | 29.1x | 23.7x | 19.1x |
| FCF Yield | 1.4% | 1.49% | 0.81% | 0.54% | 1.79% | 3.44% | 4.21% | 5.23% |
| 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% | 0.3% | 0.37% | 0.48% |
| 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 | 473.30 | 473.30 | 473.30 |
| 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
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 79.77x | 3.42x | 17.44x | 0.3% | 3.28B | |
| 51.59x | 3.48x | 23.25x | 2.4% | 120B | |
| 21.16x | 1.14x | 11.33x | 2.48% | 50.16B | |
| 18.64x | 1.85x | 11.34x | 3.05% | 22.48B | |
| 14.98x | 2.21x | 9.86x | 2.79% | 13.95B | |
| 15.51x | 1.41x | 7.87x | 5.72% | 10.49B | |
| 149.37x | 6.1x | 47.8x | -.--% | 9.24B | |
| 31.25x | 1.28x | 11.96x | 0.82% | 8.79B | |
| 15.61x | 2.83x | 11.23x | 2.98% | 7.62B | |
| 21x | 0.39x | 7.1x | 4.3% | 7.29B | |
| Average | 41.89x | 2.41x | 15.92x | 2.49% | 25.29B | |
| Weighted average by Cap. | 40.38x | 2.62x | 18.05x | 2.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- JUBLFOOD Stock
- Valuation Jubilant FoodWorks Limited
Select your edition
All financial news and data tailored to specific country editions
