Shares Bazaar

Jubilant FoodWorks Ltd.

NSE   0.00  
OPEN PRICE(₹)
0.00
HIGH PRICE(₹)
0.00
LOW PRICE(₹)
0.00
CLOSE PRICE(₹)
0.00
VOLUME
0.00
52 WK LOW (₹)
1138.25 (19-03-2020)
52 WK HIGH (₹)
2988.1 (11-01-2021)
BSE   2741.35  
OPEN PRICE₹)
2855
HIGH PRICE(₹)
2855
LOW PRICE (₹)
2735.3
CLOSE PRICE(₹)
2741.35
VOLUME
8466
VALUE
23576600
BID QTY
0
OFFER QTY
0

Stock Summary

Trade Value (₹ in Lacs) : 1319.69 MCap (₹ in Mn) : 357642.7 Dividend Yield(%) : 0.22 Price/Earning (TTM) : 279.31
TTM EPS (₹) : 0 Price/Sales (TTM) : 0 P/E Ratio : 0.08 Price/Book (MRQ) : 30.13
Book Value(₹) : 0 Face Value(₹) : 0 Latest Reserve (₹ in Mn): 10549.11 EPSc : 20.87
PE : 129.84 TTMNP : 1280.46 TTMTAX : 554.73 TTMINTEREST : 1658.45
TTMDEPRECIATION : 3541.69 TTMNetSales : 33259.69 EV_Sales : 10.56 EV (in Mn) : 351250.51
TTMEBITDA : 7483.43 EV_EBITDA : 46.94 TTMCashProfit : 4822.15 TTMCEPS : 36.54
Price_CEPS : 74.17 TTMNPAEX : 1280.46

Peer Group Compare

Comp. Name Price M.Cap Div Yld % P/E Ratio Price/Earning (TTM) TTM EPS (₹)
Nestle India Ltd. (BSE)

16753.6 ( 0.16%)

167526.16 1.97 0.13 80.85 214.92
Britannia Industries Ltd. (BSE)

3460.6 ( 0.3%)

86824.59 0.97 0.03 50.49 71.4
Marico Ltd. (BSE)

472.8 ( -0.6%)

53187.6 1.64 0.01 48.89 8.43
Tata Consumer Products Ltd. (BSE)

629 ( -3.73%)

52044.63 0.48 0.01 91.81 6.15
Varun Beverages Ltd. (BSE)

998 ( 0.51%)

24925.38 0.29 0.02 111.24 7.76

Management Info

Chairman : Shyam S Bhartia
Managing Director :
Company Secretory : Mona Aggarwal
Incorporation Year : 1995

Registered Office

Address : Plot No.1a
Sector - 16a

City-Pincode : Noida-201301
Phone :
Website : www.jubilantfoodworks.com / www.dominos.co.in / www.dunkinindia.com
Email : investor@jublfood.com

Registrars Details

Registrars Details : Link Intime India Pvt Ltd.
Address : Noble Heights, 1st Floor, Plot NH 2C-1 Block LSC, Near Savitri MarketJanakpuriNew Delhi-11005891-4141-0592/93/9491-4141-0591
Listing : BSE, NSE, MCX

loading..

Balance Sheet

(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
SOURCES OF FUNDS:
Share Capital 13.2 13.2 6.6 6.59 6.58
  Equity - Authorised 15 15 8 8 8
  Equity - Issued 13.2 13.2 6.6 6.59 6.58
 Equity Paid Up 13.2 13.2 6.6 6.59 6.58
  Equity Shares Forfeited 0.00 0.00 0.00 0.00 0.00
  Adjustments to Equity 0.00 0.00 0.00 0.00 0.00
  Preference Capital Paid Up 0.00 0 0.00 0 0.00
  Face Value 0.01 0.01 0.01 0.01 0.01
Share Warrants & Outstandings 0.00 0.00 0.00 0.00 0.00
Total Reserves 98.41 112.32 89.78 72.74 68.56
  Securities Premium 4.77 4.77 11.37 11.18 10.69
  Capital Reserves 0.00 0.00 0.00 0.00 0.00
  Profit & Loss Account Balances 95.81 109.57 80.57 61.64 57.81
  General Reserves 0.00 0.00 0.00 0.00 0.00
Reserve excluding Revaluation Reserve 98.41 112.32 89.78 72.74 68.56
Revaluation Reserves 0.00 0 0.00 0 0.00
Deposits 0.00 0.00 0.00 0.00 0.00
  Demand Deposits 0.00 0.00 0.00 0.00 0.00
  Savings Deposit 0.00 0.00 0.00 0.00 0.00
  Term Deposits / Fixed Deposits 0.00 0.00 0.00 0.00 0.00
  Current Deposits 0.00 0.00 0.00 0.00 0.00
  Recurring Deposits 0.00 0.00 0.00 0.00 0.00
  Other Deposits 0.00 0.00 0.00 0.00 0.00
Borrowings 0.00 0.00 0.00 0.00 0.00
  Borrowings From Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Banks 0.00 0.00 0.00 0.00 0.00
  Borrowings From GOI 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Financial Institutions 0.00 0.00 0.00 0.00 0.00
  Borrowings in the form of Bonds / Debentures 0.00 0.00 0.00 0.00 0.00
  Borrowings in Other Form 0.00 0.00 0.00 0.00 0.00
Other Liabilities & Provisions 0.00 0.00 0.00 0.00 0.00
  Bills Payable 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Liabilities 0.00 0.00 0.00 0.00 0.00
  Interest Accrued 0.00 0.00 0.00 0.00 0.00
  Proposed Dividend 0.00 0.00 0.00 0.00 0.00
  Corporate dividend tax payable 0.00 0.00 0.00 0.00 0.00
  Other Liabilities & Provisions 0.00 0.00 0.00 0.00 0.00
Total Liabilities 265.79 126.27 96.82 80.57 76.21
APPLICATION OF FUNDS :
Cash and balance with Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Cash with RBI 0.00 0.00 0.00 0.00 0.00
  Cash in hand & others 0.00 0.00 0.00 0.00 0.00
Balances with banks and money at call 0.00 0.00 0.00 0.00 0.00
Investments 25.7 39.97 45.12 28.39 23.29
Investments in India 0.00 0.00 0.00 0.00 0.00
  GOI/State Govt. Securities 0.00 0.00 0.00 0.00 0.00
  Equity Shares - Corporate 0.00 0.00 0.00 0.00 0.00
  Debentures & Bonds 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures/Associates 0.00 0.00 0.00 0.00 0.00
  Units - MF/ Insurance/CP/PTC 0.00 0.00 0.00 0.00 0.00
Investments outside India 0.00 0.00 0.00 0.00 0.00
  Government securitiesC 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures abroad 0.00 0.00 0.00 0.00 0.00
  Other investments outside India 0.00 0.00 0.00 0.00 0.00
  Less: Prov for Diminution in Value of Invest. 0.00 0.00 0.00 0.00 0.00
Advances 0.00 0.00 0.00 0.00 0.00
  Bills Purchased & Discounted 0.00 0.00 0.00 0.00 0.00
  Cash Credit, Over Draft & Loans repayable 0.00 0.00 0.00 0.00 0.00
  Term Loans 0.00 0.00 0.00 0.00 0.00
  Finance lease and hire purchase receivable 0.00 0.00 0.00 0.00 0.00
Gross block 375.06 131.02 117.3 106.04 94.66
  Premises 5.53 5.51 5.16 0.00 0.00
  Assets Given on Lease 0.00 0.00 0.00 0.00 0.00
  Other Fixed Assets 219.91 0.00 0.00 0.00 0.00
Less: Accumulated Depreciation 156.19 50.07 38.38 26.03 11.81
Net Block 218.87 80.94 78.92 80.01 82.84
Less: Impairment of Assets 0.00 0.00 0.00 0.00 0.00
Lease Adjustment 0.00 0.00 0.00 0.00 0.00
Capital Work in Progress 4.12 1.57 1.42 6.08 2.61
Other Assets 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Assets 0.00 0.00 0.00 0.00 0.00
  Interest Accrued Assets 0.00 0.00 0.00 0.00 0.00
  Tax paid in advance/TDS 0.00 0.00 0.00 0.00 0.00
  Stationery and stamps 0.00 0.00 0.00 0.00 0.00
  Non-banking assets acquired 0.00 0.00 0.00 0.00 0.00
  Deferred tax asset 0.00 0.00 0.00 0.00 0.00
  Miscellaneous Expenditure not written off 0.00 0.00 0.00 0.00 0.00
Total Assets 265.79 126.27 96.82 80.57 76.21
Contingent Liabilities 5.3 4.87 1.78 1.54 0.77
  Claims not acknowledged as debts 5.3 4.87 1.78 1.54 0.77
  Outstanding forward exchange contracts 0.00 0.00 0.00 0.00 0.00
  Guarantees given in India 0.00 0.00 0.00 0.00 0.00
  Guarantees given Outside India 0.00 0.00 0.00 0.00 0.00
  Acceptances, endorsements & other obligations 0.00 0.00 0.00 0.00 0.00
Bills for collection 0.00 0.00 0.00 0.00 0.00
Book Value 0.08 0.1 0.15 0.12 0.11
Adjusted Book Value 0.08 0.1 0.07 0.06 0.06
(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
SOURCES OF FUNDS:
Share Capital 13.2 13.2 6.6 6.59 6.58
  Equity - Authorised 15 15 8 8 8
  Equity - Issued 13.2 13.2 6.6 6.59 6.58
 Equity Paid Up 13.2 13.2 6.6 6.59 6.58
  Equity Shares Forfeited 0.00 0.00 0.00 0.00 0.00
  Adjustments to Equity 0.00 0.00 0.00 0.00 0.00
  Preference Capital Paid Up 0.00 0.00 0.00 0.00 0.00
  Face Value 0.01 0.01 0.01 0.01 0.01
Share Warrants & Outstandings 0.00 0.00 0.00 0.00 0.00
Total Reserves 104.5 118.73 97.4 77.43 72.11
  Securities Premium 4.77 4.77 11.37 11.18 10.69
  Capital Reserves 0 0 0 0 0
  Profit & Loss Account Balances 100.28 114.23 85.8 66.2 61.42
  General Reserves 0 0 0 0 0
Reserve excluding Revaluation Reserve 104.5 118.73 97.4 77.43 72.11
Revaluation Reserves 0.00 0.00 0.00 0.00 0.00
Deposits 0.00 0.00 0.00 0.00 0.00
  Demand Deposits 0.00 0.00 0.00 0.00 0.00
  Savings Deposit 0.00 0.00 0.00 0.00 0.00
  Term Deposits / Fixed Deposits 0.00 0.00 0.00 0.00 0.00
  Current Deposits 0.00 0.00 0.00 0.00 0.00
  Recurring Deposits 0.00 0.00 0.00 0.00 0.00
  Other Deposits 0.00 0.00 0.00 0.00 0.00
Borrowings 0.00 0.00 0.00 0.00 0.00
  Borrowings From Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Banks 0.00 0.00 0.00 0.00 0.00
  Borrowings From GOI 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Financial Institutions 0.00 0.00 0.00 0.00 0.00
  Borrowings in the form of Bonds / Debentures 0.00 0.00 0.00 0.00 0.00
  Borrowings in Other Form 0.00 0.00 0.00 0.00 0.00
Other Liabilities & Provisions 0.00 0.00 0.00 0.00 0.00
  Bills Payable 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Liabilities 0.00 0.00 0.00 0.00 0.00
  Interest Accrued 0.00 0.00 0.00 0.00 0.00
  Proposed Dividend 0.00 0.00 0.00 0.00 0.00
  Corporate dividend tax payable 0.00 0.00 0.00 0.00 0.00
  Other Liabilities & Provisions 0 0 0 0 0
Total Liabilities 269.11 132.42 104.44 85.26 79.77
APPLICATION OF FUNDS :
Cash and balance with Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Cash with RBI 0.00 0.00 0.00 0.00 0.00
  Cash in hand & others 0.00 0.00 0.00 0.00 0.00
Balances with banks and money at call 0.00 0.00 0.00 0.00 0.00
Investments 34.02 48.79 54.91 35.41 29.25
Investments in India 0.00 0.00 0.00 0.00 0.00
  GOI/State Govt. Securities 0.00 0.00 0.00 0.00 0.00
  Equity Shares - Corporate 0.00 0.00 0.00 0.00 0.00
  Debentures & Bonds 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures/Associates 0.00 0.00 0.00 0.00 0.00
  Units - MF/ Insurance/CP/PTC 0.00 0.00 0.00 0.00 0.00
Investments outside India 0.00 0.00 0.00 0.00 0.00
  Government securitiesC 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures abroad 0.00 0.00 0.00 0.00 0.00
  Other investments outside India 0.00 0.00 0.00 0.00 0.00
  Less: Prov for Diminution in Value of Invest. 0.00 0.00 0.00 0.00 0.00
Advances 0.00 0.00 0.00 0.00 0.00
  Bills Purchased & Discounted 0.00 0.00 0.00 0.00 0.00
  Cash Credit, Over Draft & Loans repayable 0.00 0.00 0.00 0.00 0.00
  Term Loans 0.00 0.00 0.00 0.00 0.00
  Finance lease and hire purchase receivable 0.00 0.00 0.00 0.00 0.00
Gross block 368.12 127.13 114.08 103.16 92.01
  Premises 5.53 5.51 5.16 0 0
  Assets Given on Lease 0.00 0.00 0.00 0.00 0.00
  Other Fixed Assets 217.37 0.00 0.00 0.00 0.00
Less: Accumulated Depreciation 153.25 48.6 37.29 25.34 11.46
Net Block 214.87 78.54 76.79 77.82 80.55
Less: Impairment of Assets 0 0 0 0 0
Lease Adjustment 0.00 0.00 0.00 0.00 0.00
Capital Work in Progress 3.94 1.49 1.27 5.98 2.52
Other Assets 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Assets 0.00 0.00 0.00 0.00 0.00
  Interest Accrued Assets 0.00 0.00 0.00 0.00 0.00
  Tax paid in advance/TDS 0.00 0.00 0.00 0.00 0.00
  Stationery and stamps 0.00 0.00 0.00 0.00 0.00
  Non-banking assets acquired 0.00 0.00 0.00 0.00 0.00
  Deferred tax asset 0.00 0.00 0.00 0.00 0.00
  Miscellaneous Expenditure not written off 0.00 0.00 0.00 0.00 0.00
Total Assets 269.11 132.42 104.44 85.26 79.77
Contingent Liabilities 5.51 4.97 1.78 1.54 0.77
  Claims not acknowledged as debts 5.51 4.97 1.78 1.54 0.77
  Outstanding forward exchange contracts 0.00 0.00 0.00 0.00 0.00
  Guarantees given in India 0.00 0.00 0.00 0.00 0.00
  Guarantees given Outside India 0.00 0.00 0.00 0.00 0.00
  Acceptances, endorsements & other obligations 0.00 0.00 0.00 0.00 0.00
Bills for collection 0.00 0.00 0.00 0.00 0.00
Book Value 0.09 0.1 0.16 0.13 0.12
Adjusted Book Value 0.09 0.1 0.08 0.06 0.06

Quarterly Results

Particulars Jun-2020 Mar-2020 Feb-2019 Sep-2019
Date End Audited Audited Audited Audited
Interest Earned 3884.10 9087.51 10713.61 9980.51
Income On Investments 0.00 0.00 0.00 0.00
Interest On Balances With Rbi Other Inter Bank Funds 0.00 0.00 0.00 0.00
Interest / Discount On Advances / Bills 0 0 0 0
Others 0 0 0 0
Other Income 129.27 207.59 161.67 173.02
Total Income 4013.37 9295.1 10875.28 10153.53
Interest Expended 424.17 414.17 430.6 408.24
Operating Expenses 0 0 0 0
Total Expenditure 3638.45 7396.41 8169.24 7639.24
Operating Profit Before Provisions and Contingencies 374.92 1898.69 2706.04 2514.29
Exceptional Items 0 -123.9 0 -125.2
Provisions and contingencies 0 0 0 0
Profit Before Tax -976.97 421.16 1372.63 1126.18
Tax -232.18 95.81 354.62 396.38
Profit After Tax -744.79 325.35 1018.01 729.8
+/- Extraordinary Items 0 0 0 0
+/- Prior period items 0 0 0 0
Net Profit -744.79 325.35 1018.01 729.8
Minority Interest 5.84 5.93 -0.11 4.41
Shares of Associates 0 0 0 0
Other related items 0 0 0 0
Misc. Expenses Written off 0.00 0.00 0.00 0.00
Consolidated Net Profit -744.79 325.35 1018.01 729.8
Equity Capital -738.95 331.27 1017.91 734.21
Face Value (IN RS) 10 10 10 10
Reserves 0 0 0 0
% of Shares held by Govt 0 0 0 0
Capital Adequacy Ratio 0.00 0.00 0.00 0.00
Gross / Net NPAs 0.00 0.00 0.00 0.00
Amount of Gross NPAs 0.00 0.00 0.00 0.00
Amount of Net NPAs 0 0 0 0
% of Gross / Net NPAs NA NA NA NA
% of Net NPAs 0 0 0 0
% of Gross NPAs 0 0 0 0
Return on Assets 0 0 0 0
No of Public Share Holdings NA NA NA NA
% of Public Share Holdings NA NA NA NA
Basic Eps After Extraordinary Items -5.6 2.51 7.71 5.56
Basic Eps Before Extraordinary Items -5.6 2.51 7.71 5.56
PBIDTM% 9.65 20.89 25.26 25.19
PBDTM% -1.27 14.97 21.24 19.85
PBTM% -25.15 4.63 12.81 11.28
PATM% -19.18 3.58 9.5 7.31
Particulars Jun-2020 Mar-2020 Feb-2019 Sep-2019
Date End Audited Audited Audited Audited
Interest Earned 3802.8 8978.5 10596.0 9882.3
Income On Investments 0 0 0 0
Interest On Balances With Rbi Other Inter Bank Funds 0 0 0 0
Interest / Discount On Advances / Bills 0 0 0 0
Others 0.00 0.00 0.00 0.00
Other Income 126.9 204.1 159.1 172.3
Total Income 3929.7 9182.6 10755.2 10054.6
Interest Expended 418.9 409.6 426 404
Operating Expenses 0.00 0.00 0.00 0.00
Total Expenditure 3562.1 7284 8060.4 7532.2
Operating Profit Before Provisions and Contingencies 367.6 1898.7 2694.8 2522.4
Exceptional Items 0 -322.9 0 -125.2
Provisions and contingencies 0.00 0.00 0.00 0.00
Profit Before Tax -959.3 249.9 1389.3 1155.4
Tax -233 39.4 352.3 396.1
Profit After Tax -726.3 210.5 1037 759.3
+/- Extraordinary Items 0.00 0.00 0.00 0.00
+/- Prior period items 0.00 0.00 0.00 0.00
Net Profit -726.3 210.5 1037 759.3
Minority Interest 0.00 0.00 0.00 0.00
Shares of Associates 0.00 0.00 0.00 0.00
Other related items 0.00 0.00 0.00 0.00
Misc. Expenses Written off 0.00 0.00 0.00 0.00
Consolidated Net Profit -726.3 210.5 1037 759.3
Equity Capital -726.3 210.5 1037 759.3
Face Value (IN RS) 10 10 10 10
Reserves 0 0 0 0
% of Shares held by Govt 0.00 0.00 0.00 0.00
Capital Adequacy Ratio 0.00 0.00 0.00 0.00
Gross / Net NPAs 0.00 0.00 0.00 0.00
Amount of Gross NPAs 0.00 0.00 0.00 0.00
Amount of Net NPAs 0.00 0.00 0.00 0.00
% of Gross / Net NPAs NA NA NA NA
% of Net NPAs 0.00 0.00 0.00 0.00
% of Gross NPAs 0.00 0.00 0.00 0.00
Return on Assets 0.00 0.00 0.00 0.00
No of Public Share Holdings NA NA NA NA
% of Public Share Holdings NA NA NA NA
Basic Eps After Extraordinary Items -5.5 1.59 7.86 5.75
Basic Eps Before Extraordinary Items -5.5 1.59 7.86 5.75
PBIDTM% 9.67 21.15 25.43 25.52
PBDTM% -1.35 12.99 21.41 20.17
PBTM% -25.23 2.78 13.11 11.69
PATM% -19.1 2.34 9.79 7.68

Profit-Loss

-
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
I. INCOME
Interest Earned 0 0 0 0 0
     Interest / Discount on advances / Bills 0 0 0 0 0
     Interest on balances with RBI and other Inter-bank funds 0 0 0 0 0
     Income on investments 0 0 0 0 0
     Others 0 0 0 0 0
Other Income
     Commission,exchange and brokerage 0 0 0 0 0
     Profit / (loss)on sale of investments(net) 0 0 0 0 0.53
     Profit on sale of Fixed Assets 0 0 0 0 0
     Foreign Exchange Gains 0 0 0 0 0
     Income earned from subsidiaries/joint venture 0 0 0 0 0
     Rent / Lease Income
     Provisions Written Back 0.78 0.01 0.52 0 0
     Miscellaneous income 0 0 0 1474.25 0
Total Income 399.69 361.05 304.15 259.81 244.95
II. EXPENDITURE
Interest Expended 16.52 0 0 0 0
     Intereston Deposits 0 0 0 0 0
     Interest on RBI / inter-bank borrowings 0 0 0 0 0
     Other Interest 16.52 0 0 0 0
Operating Expenses 0 0 0 0 0
     Payments to and provisions for employees 79.64 68.18 61.4 59.48 57.65
     Rent,Taxes and lighting 9.51 34.84 32.48 31.05 27.02
     Depreciation on Banks property 35.23 15.75 16.01 15.54 12.82
     Depreciation on leased assets
     Auditor's fees and expenses 0.1 0.1 0.08 0.1 0.1
     Law charges 4.2 4.48 3.46 2.39 2.36
     Communication Expenses 3.83 3.48 2.87 2.74 2.45
     Repairs and Maintenance 0 0 0 0 0
     Insurance 0.26 0.24 0.28 0.28 0.26
     Other expenses -132.79 -127.06 -116.58 -111.57 -102.67
Provisions and Contingencies
     Provision for investments
     Provision for advances
     Others Provisions
Profit Before Tax 383.17 361.05 304.15 259.81 244.95
Taxes
     Current Income Tax 11.96 17.47 12.21 3.4 4.04
     Deferred Tax 0.43 -0.31 -1.53 -0.35 1.05
     Other taxes 0 0 0 0 0
Profit After Tax 27.88 31.8 19.62 5.78 9.69
Extra items
Minority Interest 0.12 0.18
Share of Associate
Other Consolidated Items
Consolidated Net Profit 28 31.98 19.62 5.78 9.69
Adjustments to PAT 0.12 1 1.29 0.17
IV. APPROPRIATIONS
     Transfer to Statutory Reserve
     Appropriation to General Reserve
     Appropriation to Revenue Reserve
     Appropriation to Other Reserves 32.33 3.98 1.99 1.98 -0.13
     Equity Dividend 1.64
     Corporate dividend tax 1.63 0.34
     Other appropriations 103.73 109.57 80.57 61.64 57.81
Equity Dividend % 60.00 50.00 50.00 25.00 25.00
Earnings Per Share 21.2158 24.2322 29.7383 8.7605 14.7260
Adjusted EPS 21.2158 24.2322 14.8691 4.3803 7.3630
-
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
I. INCOME
Interest Earned 0 0 0 0 0
     Interest / Discount on advances / Bills 0 0 0 0 0
     Interest on balances with RBI and other Inter-bank funds 0 0 0 0 0
     Income on investments 0 0 0 0 0
     Others 0 0 0 0 0
Other Income
     Commission,exchange and brokerage 0 0 0 0 0
     Profit / (loss)on sale of investments(net) 0 0 0 0 0
     Profit on sale of Fixed Assets 0 0 0 0 0
     Foreign Exchange Gains 0 0 0 0 0
     Income earned from subsidiaries/joint venture 0 0 0 0 0
     Rent / Lease Income
     Provisions Written Back 0.78 0.01 0.52 0 0
     Miscellaneous income -13764.88 -9382.88 -4544.78 -2896.98 -2265.48
Total Income 395.46 357.76 300.32 256.06 242.15
II. EXPENDITURE
Interest Expended 16.35 0 0 0 0
     Intereston Deposits 0 0 0 0 0
     Interest on RBI / inter-bank borrowings 0 0 0 0 0
     Other Interest 16.35 0 0 0 0
Operating Expenses 0 0 0 0 0
     Payments to and provisions for employees 78.46 67.25 60.41 58.45 56.84
     Rent,Taxes and lighting 9.43 34.51 32.17 30.72 26.74
     Depreciation on Banks property 34.41 15.23 15.59 15.12 12.43
     Depreciation on leased assets
     Auditor's fees and expenses 0.1 0.09 0.08 0.09 0.1
     Law charges 4.12 4.44 3.45 2.37 2.34
     Communication Expenses 3.7 3.36 2.76 2.65 2.38
     Repairs and Maintenance 0 0 0 0 0
     Insurance 0.25 0.22 0.26 0.26 0.24
     Other expenses -130.48 -125.1 -114.7 -109.66 -101.07
Provisions and Contingencies
     Provision for investments
     Provision for advances
     Others Provisions
Profit Before Tax 379.11 357.76 300.32 256.06 242.15
Taxes
     Current Income Tax 11.87 17.47 12.21 3.4 4.05
     Deferred Tax -0.07 -0.31 -1.53 -0.35 1.25
     Other taxes 0 0 0 0 0
Profit After Tax 27.55 32.28 20.64 6.73 10.66
Extra items
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit 27.55 32.28 20.64 6.73 10.66
Adjustments to PAT 0.08 0.13 0.94 0.17
IV. APPROPRIATIONS
     Transfer to Statutory Reserve
     Appropriation to General Reserve
     Appropriation to Revenue Reserve
     Appropriation to Other Reserves 32.02 3.98 1.99 1.98 -0.13
     Equity Dividend 1.64
     Corporate dividend tax 1.63 0.34
     Other appropriations 108.2 114.23 85.8 66.2 61.42
Equity Dividend % 60 50 50 25 25
Earnings Per Share 20.87 24.46 31.28 10.20 16.21
Adjusted EPS 20.87 24.46 15.64 5.10 8.10

Financial Ratios

Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Operational & Financial Ratios
Earnings Per Share (Rs) 21.22 24.23 29.74 8.76 14.73
DPS(Rs) 6 5 5 2.5 2.5
Book NAV/Share(Rs) 84.57 95.11 146.06 120.29 114.2
Margin Ratios
Yield on Advances 0 0 0 0 0
Yield on Investments 0 0 0 0 0
Cost of Liabilities 0 0 0 0 0
NIM 0 0 0 0 0
Interest Spread 0 0 0 0 0
Performance Ratios
ROA(%) 10.83 18.97 14.08 4.6 8.44
ROE(%) 23.51 28.66 22.34 7.48 13.87
ROCE(%) 47.7 43.97 34.19 11.26 20.88
Efficiency Ratios
Cost Income Ratio 0 0 0 0 0
Core Cost Income Ratio 0 0 0 0 0
Operating Costs to Assets 0 0 0 0 0
Capital Adequacy
Basel I
Total CAR (Basel I) 0 0 0 0 0
Tier-1 (Basel I) 0 0 0 0 0
Tier-2 (Basel I) 0 0 0 0 0
Basel II
Total CAR (Basel II) 0 0 0 0 0
Tier-1 (Basel II) 0 0 0 0 0
Tier-2 (Basel II) 0 0 0 0 0
Basel III
Total CAR (Basel III) 0 0 0 0 0
Tier - 1 (Basel III) 0 0 0 0 0
Tier - 2 (Basel III) 0 0 0 0 0
Valuation Parameters
PER(x) 69.3 59.54 39.12 63.13 86.48
PCE(x) 30.75 40.05 43.08 34.22 37.22
Price/Book(x) 17.38 15.17 15.93 9.2 11.15
Yield(%) 0.41 0.35 0.21 0.23 0.2
EV/Net Sales(x) 4.77 5.21 5.04 2.81 3.42
EV/Core EBITDA(x) 19.83 28.66 32.87 28.37 30.32
EV/EBIT(x) 33 37.88 50.23 82.24 56.77
EV/CE(x) 5.69 9.99 10.17 5.62 6.83
M Cap / Sales 4.94 5.34 5.09 2.82 3.44
Growth Ratio
Core Operating Income Growth 0 0 0 0 0
Operating Profit Growth 46.06 39.72 81.01 -7.04 4.82
Net Profit Growth -12.32 62.05 239.64 -40.37 -12.78
BVPS Growth -11.08 -34.88 21.42 5.34 15.9
Advances Growth 0 0 0 0 0
EPS Growth(%) -12.45 -18.52 239.46 -40.51 -13.08
Liquidity Ratios
Loans/Deposits(x) 0 0 0 0 0
Total Debt/Equity(x) 0 0 0 0 0
Current Ratio(x) 0 0 0 0 0
Quick Ratio(x) 0 0 0 0 0
Interest Cover(x)
Total Debt/Mcap(x) 0 0 0 0 0
Net NPA in Rs. Million 0 0 0 0 0
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Operational & Financial Ratios
Earnings Per Share (Rs) 20.87 24.46 31.28 10.2 16.21
DPS(Rs) 6 5 5 2.5 2.5
Book NAV/Share(Rs) 89.19 99.97 100 100 100
Margin Ratios
Yield on Advances 0 0 0 0 0
Yield on Investments 0 0 0 0 0
Cost of Liabilities 0 0 0 0 0
NIM 0 0 0 0 0
Interest Spread 0 0 0 0 0
Performance Ratios
ROA(%) 10.53 18.54 14.23 5.2 9.08
ROE(%) 22.07 27.37 21.96 8.27 14.63
ROCE(%) 44.44 41.77 33.04 11.85 21.63
Efficiency Ratios
Cost Income Ratio 0 0 0 0 0
Core Cost Income Ratio 0 0 0 0 0
Operating Costs to Assets 0 0 0 0 0
Capital Adequacy
Basel I
Total CAR (Basel I) 0 0 0 0 0
Tier-1 (Basel I) 0 0 0 0 0
Tier-2 (Basel I) 0 0 0 0 0
Basel II
Total CAR (Basel II) 0 0 0 0 0
Tier-1 (Basel II) 0 0 0 0 0
Tier-2 (Basel II) 0 0 0 0 0
Basel III
Total CAR (Basel III) 0 0 0 0 0
Tier - 1 (Basel III) 0 0 0 0 0
Tier - 2 (Basel III) 0 0 0 0 0
Valuation Parameters
PER(x) 70.44 58.99 37.19 54.23 78.58
PCE(x) 31.32 40.08 42.38 33.4 36.29
Price/Book(x) 16.48 14.43 14.76 8.68 10.65
Yield(%) 0.41 0.35 0.21 0.23 0.2
EV/Net Sales(x) 4.83 5.25 5.11 2.85 3.46
EV/Core EBITDA(x) 19.84 28.34 32.45 27.82 29.49
EV/EBIT(x) 33.69 37.52 48.6 74.3 52.55
EV/CE(x) 5.66 9.69 9.71 5.45 6.66
M Cap / Sales 4.99 5.39 5.15 2.87 3.48
Growth Ratio
Core Operating Income Growth 0 0 0 0 0
Operating Profit Growth 44.48 39.56 79.69 -7.78 4.77
Net Profit Growth -14.67 56.39 100 -36.92 -13.51
BVPS Growth -10.78 -36.57 23.71 6.52 16.85
Advances Growth 0 0 0 0 0
EPS Growth(%) -14.67 -21.8 100 -37.07 -13.81
Liquidity Ratios
Loans/Deposits(x) 0 0 0 0 0
Total Debt/Equity(x) 0 0 0 0 0
Current Ratio(x) 0 0 0 0 0
Quick Ratio(x) 0 0 0 0 0
Interest Cover(x)
Total Debt/Mcap(x) 0 0 0 0 0
Net NPA in Rs. Million 0 0 0 0 0

Cash Flow

(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Net Profit Before Taxes 40.28 48.97 30.31 8.83 14.7
Adjustments for Expenses & Provisions : 47.34 11.53 14.11 14.62 13.4
Adjustments for Liabilities & Assets: -0.82 -0.36 9.11 0.57 -3.08
Refund/(payment) of direct taxes -14.02 -17.79 -12.62 -3.66 -3.86
Other Direct payments 0 0 0 0 0
Cash Flow from operating activities 72.78 42.35 40.9 20.36 21.17
Cash Flow from investing activities -9.87 -45.75 -33.19 -18.83 -19.97
Cash Flow from financing activities -46.14 -1.67 -3.47 -1.48 -1.77
Effect of exchange fluctuation on translation reserve 0 0 0 0 0
Net increase/(decrease) in cash and cash equivalents 16.77 -5.07 4.24 0.05 -0.57
Opening Cash & Cash Equivalents 2.83 7.9 3.36 3.32 3.89
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0 0 0 0 0
Closing Cash & Cash Equivalent 19.6 2.83 7.6 3.36 3.32
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0 0 0 0 0
(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Net Profit Before Taxes 40.28 48.97 30.31 8.83 14.7
Adjustments for Expenses & Provisions : 47.34 11.53 14.11 14.62 13.4
Adjustments for Liabilities & Assets: -0.82 -0.36 9.11 0.57 -3.08
Refund/(payment) of direct taxes -14.02 -17.79 -12.62 -3.66 -3.86
Other Direct payments 0 0 0 0 0
Cash Flow from operating activities 72.78 42.35 40.9 20.36 21.17
Cash Flow from investing activities -9.87 -45.75 -33.19 -18.83 -19.97
Cash Flow from financing activities -46.14 -1.67 -3.47 -1.48 -1.77
Effect of exchange fluctuation on translation reserve 0 0 0 0 0
Net increase/(decrease) in cash and cash equivalents 16.77 -5.07 4.24 0.05 -0.57
Opening Cash & Cash Equivalents 2.83 7.9 3.36 3.32 3.89
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0 0 0 0 0
Closing Cash & Cash Equivalent 19.6 2.83 7.6 3.36 3.32
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0 0 0 0 0

Share Price

Year Open Price (₹) High Price (₹) Low Price (₹) Close Price (₹) Volume (000's) Value (in Lakhs)
February-2021 2615 2893.7 2545 2788.4 464.47 12831.19
January-2021 2806 2987 2571.5 2591.8 1019.27 28569.86
December-2020 2520 2927.5 2466.55 2681.7 1017.15 27459.68
November-2020 2135 2659.85 2099.6 2497.7 542.82 13038.15
October-2020 2355 2417.3 2101 2176.5 291.79 6658.48
September-2020 2090 2457.5 2090 2345 798.48 18278.17
August-2020 1730 2215.3 1720.5 2091 933.1 18340.65
Jubilant FoodWorks informs about grant of options under ESOP scheme 201125-Mar-2021 01:21 PM  
Jubilant FoodWorks shines on inking pact with PLK APAC to bring Popeyes to India, Bangladesh, Nepal, Bhutan 25-Mar-2021 09:27 AM  
Jubilant FoodWorks inks pact with PLK APAC to bring Popeyes to India, Bangladesh, Nepal, Bhutan25-Mar-2021 09:13 AM  
Jubilant FoodWorks rises as its arm completes acquisition of 100% stake in Fides Food Systems Cooperatief U.A.10-Mar-2021 10:49 AM  
Jubilant FoodWorks’ arm completes acquisition of 100% stake in Fides Food Systems Cooperatief U.A.10-Mar-2021 10:42 AM  
Jubilant FoodWorks soars as its arm enters into purchase agreement with Turkish Private Equity Fund II L.P22-Feb-2021 10:10 AM  
Jubilant FoodWorks’ arm enters into purchase agreement with Turkish Private Equity Fund II L.P20-Feb-2021 09:18 AM  
Jubilant Foodworks gains on incorporating wholly owned subsidiary company16-Feb-2021 01:37 PM  
Jubilant Foodworks incorporates wholly owned subsidiary company16-Feb-2021 01:04 PM  
Jubilant FoodWorks awaiting relaxations in dine-in restrictions imposed by government08-Feb-2021 12:33 PM  
Jubilant FoodWorks informs about press release04-Feb-2021 04:15 PM  
Jubilant Foodworks shines on reporting 22% rise in Q3 consolidated net profit04-Feb-2021 10:40 AM  
Jubilant Foodworks reports 22% rise in Q3 consolidated net profit04-Feb-2021 10:20 AM  
Jubilant FoodWorks completes acquisition of 10.76% stake in Barbeque-Nation Hospitality27-Jan-2021 11:20 AM  
Jubilant FoodWorks informs about disclosure31-Dec-2020 03:36 PM  
Jubilant Foodworks shines on the bourses31-Dec-2020 03:22 PM  
Jubilant Foodworks to invest Rs 92 crore in Barbeque-Nation Hospitality for 10.76% stake31-Dec-2020 03:15 PM  
Jubilant FoodWorks informs about press release22-Dec-2020 04:31 PM  
Jubilant FoodWorks jumps on launching Biryani brand 'Ekdum!' 17-Dec-2020 09:56 AM  
Jubilant FoodWorks launches Biryani brand 'Ekdum!'17-Dec-2020 09:31 AM  
Jubilant FoodWorks informs about disclosure of related party transactions07-Dec-2020 02:36 PM