| Jubilant Foodworks Ltd | Industry : (Quick Service Restaurant) | |
|---|---|---|
|
BSE Code : 533155 |
NSE Symbol : JUBLFOOD |
P/E(TTM) : 163.84 |
|
ISIN Demat : INE797F01020 |
Div & Yield% : 0.20 |
EPS(TTM) : 3.62 |
|
Book Value(₹) : 34.96 |
Market Cap(₹Cr) : 39,135.42 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 6,104.67 | 5,341.85 | 5,095.99 | 4,331.10 | 3,268.87 |
| Other Income | 37.14 | 27.49 | 49.71 | 40.66 | 70.37 |
| Stock Adjustments | 20.01 | 5.56 | 5.45 | 3.75 | 1.32 |
| Total Income | 6,161.82 | 5,374.90 | 5,151.15 | 4,375.51 | 3,340.56 |
| EXPENDITURE : | |||||
| Raw Materials | 1,521.52 | 1,264.68 | 1,232.61 | 977.98 | 716.29 |
| Power and Fuel Cost | 339.66 | 296.77 | 261.43 | 196.54 | 144.71 |
| Other Manufacturing Expenses | 614.44 | 548.87 | 539.22 | 451.92 | 340.17 |
| Selling and Administration Expenses | 1,226.85 | 1,010.42 | 886.78 | 748.07 | 481.53 |
| Miscellaneous Expenses | 188.34 | 152.19 | 179.21 | 111.72 | 85.21 |
| Employee Benefit Expenses | 1,077.91 | 991.35 | 889.63 | 751.36 | 735.71 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,193.10 | 1,110.62 | 1,162.28 | 1,137.93 | 836.93 |
| Interest | 260.88 | 223.88 | 195.13 | 173.01 | 160.60 |
| Gross Profit | 932.22 | 886.74 | 967.15 | 964.92 | 676.33 |
| Depreciation | 672.38 | 568.39 | 475.32 | 382.97 | 367.22 |
| Profit Before Tax | 259.84 | 318.35 | 491.83 | 581.95 | 309.11 |
| Current Tax | 87.03 | 86.58 | 127.46 | 144.20 | 92.51 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -21.27 | -2.15 | 8.16 | 0.24 | -17.09 |
| Reported Net Profit | 194.08 | 233.91 | 356.21 | 437.51 | 233.69 |
| Extraordinary Items | -25.96 | -19.55 | -41.34 | -11.51 | -6.20 |
| Adjusted Net Profit | 220.04 | 253.46 | 397.55 | 449.02 | 239.89 |
| Adjustment below Net Profit | 0.28 | 0.14 | 0.16 | 0.17 | 0.00 |
| Profit/Loss Balance carried down | 2,040.97 | 1,884.28 | 1,608.75 | 1,237.91 | 1,002.80 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 78.01 | 77.37 | 80.85 | 66.84 | -1.42 |
| P & L Balance carried down | 2,157.32 | 2,040.97 | 1,884.28 | 1,608.75 | 1,237.91 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Dividend Per Share(Rs) | 1.20 | 1.20 | 1.20 | 6.00 | 6.00 |
| Earnings Per Share-Unit Curr | 2.94 | 3.54 | 5.40 | 33.15 | 17.71 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 34.41 | 33.52 | 32.51 | 156.16 | 113.45 |
| Book Value(Adj)-Unit Curr | 34.41 | 33.52 | 32.51 | 31.23 | 22.69 |