Subscribe

Jubilant FoodWorks Limited (JUBLFOOD.NS)

INR429.05 +7.55 (+1.79%)
IN NSE Consumer Cyclical Restaurants
Address Tower D, Logix Techno Park 201304
Noida, IN
CEO Sameer Khetarpal
IPO 2010-02-08
ISIN INE797F01020

Explore sections of this company profile

Also trades on Bombay Stock Exchange · JUBLFOOD.BO (INR) National Stock Exchange of India · JUBLFOOD.NS (INR)
Description

Jubilant FoodWorks Limited is a prominent entity in the food service industry. The company is responsible for the establishment and management of Domino's Pizza outlets across India, Sri Lanka, Bangladesh, and Nepal. Furthermore, it oversees Dunkin' Donuts and Hong's Kitchen restaurants within India, alongside Popeyes locations in India, Bangladesh, Nepal, and Bhutan. Its offerings also extend to ready-to-prepare culinary products such as sauces, gravies, dips, and pastes, sold under the ChefBoss brand. As of March 31, 2022, the firm's extensive network comprised 1,625 Domino's Pizza establishments spanning 349 cities; 28 Dunkin' Donuts branches in 8 cities; 15 Hong's Kitchen eateries across 4 cities; 4 Popeyes restaurants situated in Bengaluru; and 9 Ekdum! Restaurants in 3 cities. The company also provides its products for purchase through online channels. Incorporated in 1995, its headquarters are located in Noida, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR429.05 +7.55 (+1.79%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.06
Float Shares
391.88M
Free Float %
59.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.39% -0.94% -6.48% -8.47% -28.14% -24.93% -38.46% -13.54% -34.47% +303.57% +1,730.42%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
429.05
DCF (Unlevered) 1,816.68 +323.4%
DCF (Levered) 1,670.13 +289.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 69% Bullish
Rating 2026-06 Change
Strong Buy 4 0
Buy 16 -2
Hold 5 0
Sell 2 0
Strong Sell 2 0
Quality scores
Altman Z-Score
3.32
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +16.8% Q1'26: +18.8% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +102.5% Q1'26: +65.8% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +5.2% Q1'26: +17.2% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +10.3% Q1'26: +9.6% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +10.0% Q1'26: +10.6% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +0.4% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    2.52× Q1'26: 2.41× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.06) × ERP
WACC = 85% × Ke + 15% × Kd (8.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,781.46 Current price: 429.05
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2010
actual
Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
18 Rev. Ana.
14 EPS Ana.
Mar 2027
19 Rev. Ana.
15 EPS Ana.
Mar 2028
19 Rev. Ana.
16 EPS Ana.
Mar 2029
7 Rev. Ana.
6 EPS Ana.
Mar 2030
3 Rev. Ana.
2 EPS Ana.
Mar 2031
5 Rev. Ana.
3 EPS Ana.
Revenue
4.24B
est: 4.12B (+2.8%)
6.78B
est: 6.52B (+4.0%)
10.19B
est: 10.41B (-2.1%)
14.14B
est: 14.55B (-2.8%)
17.36B
est: 17.98B (-3.5%)
20.92B
est: 20.86B (+0.3%)
24.38B
est: 24.56B (-0.7%)
25.83B
est: 26.41B (-2.2%)
30.18B
est: 29.54B (+2.2%)
35.63B
est: 35.79B (-0.4%)
39.27B
est: 39.41B (-0.4%)
33.12B
est: 32.81B (+0.9%)
43.96B
est: 43.88B (+0.2%)
51.58B
est: 51.63B (-0.1%)
56.55B
est: 62.53B (-9.6%)
81.42B
est: 80.91B (+0.6%)
93.94B
89.37B – 95.83B
+16.1% YoY
106.57B
103.95B – 112.42B
+13.4% YoY
120.04B
114.29B – 129.19B
+12.6% YoY
134.46B
134.09B – 134.83B
+12.0% YoY
133.33B
128.41B – 142.16B
-0.8% YoY
147.97B
142.50B – 157.76B
+11.0% YoY
EBITDA
657.29M
est: 981.25M (-33.0%)
1.22B
est: 778.09M (+56.6%)
1.90B
est: 1.96B (-3.4%)
2.50B
est: 2.74B (-8.8%)
2.59B
est: 3.18B (-18.5%)
2.63B
est: 3.16B (-16.8%)
2.75B
est: 3.17B (-13.3%)
2.44B
est: 3.03B (-19.5%)
4.63B
est: 2.76B (+67.7%)
6.47B
est: 5.82B (+11.1%)
9.20B
est: 7.57B (+21.5%)
8.44B
est: 4.97B (+69.9%)
11.43B
est: 6.66B (+71.7%)
12.02B
est: 7.54B (+59.4%)
13.56B
est: 14.24B (-4.8%)
16.43B
est: 18.37B (-10.6%)
21.40B
20.36B – 21.83B
+16.5% YoY
24.28B
23.68B – 25.61B
+13.4% YoY
27.35B
26.04B – 29.43B
+12.6% YoY
30.63B
30.55B – 30.72B
+12.0% YoY
30.37B
29.25B – 32.38B
-0.8% YoY
33.71B
32.46B – 35.94B
+11.0% YoY
EBIT
413.84M
est: 567.31M (-27.1%)
925.06M
est: 652.49M (+41.8%)
1.52B
est: 1.45B (+4.8%)
1.94B
est: 2.08B (-6.7%)
1.80B
est: 2.32B (-22.3%)
1.61B
est: 2.02B (-20.1%)
1.47B
est: 1.83B (-19.8%)
882.72M
est: 1.48B (-40.3%)
3.03B
est: 842.32M (+259.8%)
4.90B
est: 3.46B (+41.3%)
5.68B
est: 4.90B (+16.0%)
4.69B
est: 4.41B (+6.3%)
7.50B
est: 5.91B (+26.9%)
7.16B
est: 6.69B (+7.0%)
7.58B
est: 8.11B (-6.6%)
8.37B
est: 10.47B (-20.1%)
12.19B
11.60B – 12.43B
+16.5% YoY
13.83B
13.49B – 14.59B
+13.4% YoY
15.57B
14.83B – 16.76B
+12.6% YoY
17.45B
17.40B – 17.49B
+12.0% YoY
17.30B
16.66B – 18.44B
-0.8% YoY
19.20B
18.49B – 20.47B
+11.0% YoY
Net Income
329.70M
est: 1.86B (-82.3%)
717.35M
est: 521.36M (+37.6%)
1.03B
est: 1.14B (-9.8%)
1.31B
est: 1.44B (-9.2%)
1.18B
est: 1.62B (-27.0%)
1.11B
est: 1.40B (-20.4%)
968.90M
est: 1.31B (-26.0%)
577.75M
est: 1.04B (-44.7%)
1.96B
est: 632.30M (+210.3%)
3.20B
est: 2.41B (+32.6%)
2.80B
est: 3.52B (-20.4%)
2.32B
est: 2.44B (-5.2%)
4.20B
est: 3.27B (+28.4%)
3.53B
est: 3.71B (-4.7%)
3.99B
est: 4.30B (-7.1%)
2.11B
est: 2.62B (-19.5%)
3.70B
2.97B – 4.19B
+41.5% YoY
4.65B
3.48B – 5.33B
+25.7% YoY
6.38B
4.17B – 7.64B
+37.1% YoY
7.79B
5.31B – 7.82B
+22.1% YoY
10.83B
10.31B – 11.76B
+39.0% YoY
— – —
-100.0% YoY
SGA
1.20B
est: 476.09M (+152.6%)
1.76B
est: 3.00B (-41.4%)
2.45B
est: 4.69B (-47.9%)
3.50B
est: 6.02B (-41.9%)
4.06B
est: 7.45B (-45.5%)
5.91B
est: 9.16B (-35.4%)
6.23B
est: 11.90B (-47.6%)
6.96B
est: 13.47B (-48.4%)
7.38B
est: 14.94B (-50.6%)
3.65B
est: 18.02B (-79.8%)
4.53B
est: 18.45B (-75.5%)
4.44B
est: 14.41B (-69.2%)
6.84B
est: 19.30B (-64.5%)
7.80B
est: 21.86B (-64.3%)
3.60B
est: 5.54B (-34.9%)
5.89B
est: 7.14B (-17.6%)
8.32B
7.92B – 8.49B
+16.5% YoY
9.44B
9.21B – 9.96B
+13.4% YoY
10.63B
10.12B – 11.44B
+12.6% YoY
11.91B
11.88B – 11.94B
+12.0% YoY
11.81B
11.37B – 12.59B
-0.8% YoY
13.11B
12.62B – 13.97B
+11.0% YoY
EPS
0.55
est: 2.83 (-80.4%)
1.12
est: 6.07 (-81.6%)
1.59
est: 8.46 (-81.2%)
2.01
est: 11.46 (-82.4%)
1.81
est: 10.79 (-83.2%)
1.70
est: 1.91 (-11.2%)
1.48
est: 1.79 (-17.7%)
0.88
est: 1.39 (-36.8%)
2.97
est: 2.87 (+3.7%)
4.85
est: 4.94 (-1.9%)
4.24
est: 5.33 (-20.4%)
3.52
est: 3.47 (+1.4%)
6.39
est: 6.83 (-6.5%)
5.36
est: 6.54 (-18.0%)
6.07
est: 6.51 (-6.7%)
3.20
est: 3.89 (-17.6%)
5.19
4.50 – 6.35
+33.5% YoY
6.31
5.27 – 8.08
+21.6% YoY
8.38
6.32 – 11.57
+32.8% YoY
9.91
8.04 – 11.85
+18.3% YoY
16.40
15.61 – 17.81
+65.4% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-11 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-10 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-09 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-08 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-05 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-04 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-03 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-02 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-06-01 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-05-29 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-05-27 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-05-26 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-05-25 B 3/5 4/5 5/5 4/5 1/5 1/5 1/5
2026-05-22 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
16.61B
OE per share TTM
25.24
Owner's Yield
6.01%
Maintenance CapEx ratio
128.01%
Maint CapEx / Avg PPE
62.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 25 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Desjardins RI Emerging Markets Multifactor - Net-Zero Emissions Pathway ETF DRFE.TO 0.04% 89.2K 0.65%
2 Vanguard Emerging Markets Ex-China ETF VEXC 0.02% 50.8K 0.07%
3 Vanguard FTSE Emerging Markets UCITS ETF (USD) Distributing VDEM.L 0.02% 930.4K 0.17%
4 Vanguard FTSE Emerging Markets UCITS ETF (USD) Accumulating VFEA.L 0.02% 930.4K 0.17%
5 Schwab Emerging Markets Equity ETF SCHE 0.02% 1.99M 0.06%
6 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.01% 203.7K 0.48%
7 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.01% 459.4K 0.26%
8 Vanguard FTSE Asia ex Japan Shares Index ETF VAE.AX 0.01% 87.5K 0.40%
9 Vanguard FTSE Emerging Markets ETF VWO 0.01% 22.67M 0.06%
10 Vanguard ESG International Stock ETF VSGX 0.01% 357.7K 0.10%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.06M
Shares Outstanding
657.67M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Sameer Khetarpal MD, Chief Executive Officer & Director 130M male
Hari Shanker Bhartia Founder & Non-Executive Co-Chairman 3M male
Shyam Sunder Bhartia Founder & Chairman 2M male
Narottam Sharma Senior Vice President & Chief Information Officer male
Neeraj Katoch Senior Vice President of Strategic Expansion & Alternate Channels male
Pawan Bhargav Executive Vice President & Chief Technology Officer male
Apaar Saraswat Head of M&A and Investor Relations male
Suman Satyanath Executive Vice President & Chief Financial Officer female
Deepti Gupta Executive VP & Chief Human Resources Officer female
Mona Aggarwal Assistant Vice President, Company Secretary & Compliance Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits