| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,369 | 1,378 | 1,574 | 1,933 | 1,955 | 2,151 | 2,095 | 2,261 | 2,340 | 2,429 | 2,499 | 2,570 | |
Growth YoY Revenue Growth YoY% | 5.2 | 3.5 | 23.9 | 44.9 | 42.8 | 56.1 | 33.1 | 17.0 | 19.7 | 12.9 | 19.3 | 13.7 |
| 1,091 | 1,098 | 1,262 | 1,550 | 1,556 | 1,749 | 1,703 | 1,823 | 1,864 | 1,945 | 2,015 | 2,066 | |
| 277 | 280 | 311 | 383 | 399 | 402 | 392 | 438 | 476 | 484 | 485 | 504 | |
OPM OPM% | 20.3 | 20.3 | 19.8 | 19.8 | 20.4 | 18.7 | 18.7 | 19.4 | 20.4 | 19.9 | 19.4 | 19.6 |
| 42 | 20 | 197 | 15 | 28 | 13 | 11 | 22 | 18 | -16 | 24 | 23 | |
Interest Expense Interest ExpenseCr | 57 | 62 | 114 | 134 | 138 | 133 | 116 | 111 | 106 | 103 | 117 | 120 |
Depreciation DepreciationCr | 142 | 152 | 169 | 184 | 201 | 208 | 210 | 220 | 230 | 247 | 269 | 255 |
PBT PBTCr | 121 | 86 | 225 | 80 | 87 | 73 | 77 | 129 | 158 | 118 | 122 | 151 |
| 23 | 20 | 16 | 19 | 15 | 24 | 21 | 32 | 48 | 43 | 28 | 48 | |
| 97 | 66 | 208 | 58 | 67 | 43 | 49 | 94 | 195 | 73 | 82 | 100 | |
Growth YoY PAT Growth YoY% | -26.1 | -18.2 | 629.7 | 100.6 | -31.6 | -34.2 | -76.3 | 62.6 | 192.5 | 68.5 | 67.1 | 6.0 |
NPM NPM% | 7.1 | 4.8 | 13.2 | 3.0 | 3.4 | 2.0 | 2.4 | 4.2 | 8.3 | 3.0 | 3.3 | 3.9 |
| 1.5 | 1.0 | 3.1 | 0.9 | 1.0 | 0.7 | 0.6 | 1.4 | 2.8 | 1.0 | 1.2 | 1.5 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,369 | 1,378 | 1,574 | 1,933 | 1,955 | 2,151 | 2,095 | 2,261 | 2,340 | 2,429 | 2,499 | 2,570 | |
Growth YoY Revenue Growth YoY% | 5.2 | 3.5 | 23.9 | 44.9 | 42.8 | 56.1 | 33.1 | 17.0 | 19.7 | 12.9 | 19.3 | 13.7 |
| 1,091 | 1,098 | 1,262 | 1,550 | 1,556 | 1,749 | 1,703 | 1,823 | 1,864 | 1,945 | 2,015 | 2,066 | |
| 277 | 280 | 311 | 383 | 399 | 402 | 392 | 438 | 476 | 484 | 485 | 504 | |
OPM OPM% | 20.3 | 20.3 | 19.8 | 19.8 | 20.4 | 18.7 | 18.7 | 19.4 | 20.4 | 19.9 | 19.4 | 19.6 |
| 42 | 20 | 197 | 15 | 28 | 13 | 11 | 22 | 18 | -16 | 24 | 23 | |
Interest Expense Interest ExpenseCr | 57 | 62 | 114 | 134 | 138 | 133 | 116 | 111 | 106 | 103 | 117 | 120 |
Depreciation DepreciationCr | 142 | 152 | 169 | 184 | 201 | 208 | 210 | 220 | 230 | 247 | 269 | 255 |
PBT PBTCr | 121 | 86 | 225 | 80 | 87 | 73 | 77 | 129 | 158 | 118 | 122 | 151 |
| 23 | 20 | 16 | 19 | 15 | 24 | 21 | 32 | 48 | 43 | 28 | 48 | |
| 97 | 66 | 208 | 58 | 67 | 43 | 49 | 94 | 195 | 73 | 82 | 100 | |
Growth YoY PAT Growth YoY% | -26.1 | -18.2 | 629.7 | 100.6 | -31.6 | -34.2 | -76.3 | 62.6 | 192.5 | 68.5 | 67.1 | 6.0 |
NPM NPM% | 7.1 | 4.8 | 13.2 | 3.0 | 3.4 | 2.0 | 2.4 | 4.2 | 8.3 | 3.0 | 3.3 | 3.9 |
| 1.5 | 1.0 | 3.1 | 0.9 | 1.0 | 0.7 | 0.6 | 1.4 | 2.8 | 1.0 | 1.2 | 1.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,438 | 2,583 | 3,018 | 3,563 | 3,927 | 3,312 | 4,396 | 5,158 | 5,655 | 8,104 | 9,513 | 9,838 |
Growth Revenue Growth% | 16.5 | 6.0 | 16.8 | 18.1 | 10.2 | -15.7 | 32.7 | 17.3 | 9.6 | 43.3 | 17.4 | 16.3 |
| 2,174 | 2,342 | 2,578 | 2,963 | 3,052 | 2,541 | 3,287 | 4,007 | 4,511 | 6,520 | 7,625 | 7,890 | |
| 264 | 241 | 440 | 600 | 876 | 771 | 1,109 | 1,152 | 1,144 | 1,585 | 1,888 | 1,949 | |
OPM OPM% | 10.8 | 9.3 | 14.6 | 16.8 | 22.3 | 23.3 | 25.2 | 22.3 | 20.2 | 19.6 | 19.9 | 19.8 |
| 12 | 3 | 23 | 47 | 45 | 73 | 24 | 24 | 227 | 65 | 47 | 49 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 165 | 163 | 176 | 201 | 288 | 520 | 436 | 447 |
Depreciation DepreciationCr | 128 | 155 | 160 | 157 | 352 | 375 | 393 | 486 | 598 | 795 | 959 | 1,002 |
PBT PBTCr | 147 | 88 | 303 | 490 | 403 | 306 | 563 | 489 | 486 | 333 | 541 | 549 |
| 50 | 31 | 107 | 172 | 124 | 76 | 145 | 136 | 85 | 83 | 154 | 167 | |
PAT PATCr | 97 | 58 | 196 | 318 | 279 | 231 | 418 | 353 | 401 | 250 | 386 | 450 |
Growth PAT Growth% | -12.8 | -40.4 | 239.6 | 62.0 | -12.3 | -17.3 | 81.4 | -15.6 | 13.5 | -37.6 | 54.4 | 77.5 |
NPM NPM% | 4.0 | 2.2 | 6.5 | 8.9 | 7.1 | 7.0 | 9.5 | 6.8 | 7.1 | 3.1 | 4.1 | 4.6 |
| 1.5 | 0.9 | 3.0 | 4.8 | 4.2 | 0.7 | 6.3 | 5.3 | 6.0 | 2.9 | 6.5 | 6.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,438 | 2,583 | 3,018 | 3,563 | 3,927 | 3,312 | 4,396 | 5,158 | 5,655 | 8,104 | 9,513 | 9,838 |
Growth Revenue Growth% | 16.5 | 6.0 | 16.8 | 18.1 | 10.2 | -15.7 | 32.7 | 17.3 | 9.6 | 43.3 | 17.4 | 16.3 |
| 2,174 | 2,342 | 2,578 | 2,963 | 3,052 | 2,541 | 3,287 | 4,007 | 4,511 | 6,520 | 7,625 | 7,890 | |
| 264 | 241 | 440 | 600 | 876 | 771 | 1,109 | 1,152 | 1,144 | 1,585 | 1,888 | 1,949 | |
OPM OPM% | 10.8 | 9.3 | 14.6 | 16.8 | 22.3 | 23.3 | 25.2 | 22.3 | 20.2 | 19.6 | 19.9 | 19.8 |
| 12 | 3 | 23 | 47 | 45 | 73 | 24 | 24 | 227 | 65 | 47 | 49 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 165 | 163 | 176 | 201 | 288 | 520 | 436 | 447 |
Depreciation DepreciationCr | 128 | 155 | 160 | 157 | 352 | 375 | 393 | 486 | 598 | 795 | 959 | 1,002 |
PBT PBTCr | 147 | 88 | 303 | 490 | 403 | 306 | 563 | 489 | 486 | 333 | 541 | 549 |
| 50 | 31 | 107 | 172 | 124 | 76 | 145 | 136 | 85 | 83 | 154 | 167 | |
PAT PATCr | 97 | 58 | 196 | 318 | 279 | 231 | 418 | 353 | 401 | 250 | 386 | 450 |
Growth PAT Growth% | -12.8 | -40.4 | 239.6 | 62.0 | -12.3 | -17.3 | 81.4 | -15.6 | 13.5 | -37.6 | 54.4 | 77.5 |
NPM NPM% | 4.0 | 2.2 | 6.5 | 8.9 | 7.1 | 7.0 | 9.5 | 6.8 | 7.1 | 3.1 | 4.1 | 4.6 |
| 1.5 | 0.9 | 3.0 | 4.8 | 4.2 | 0.7 | 6.3 | 5.3 | 6.0 | 2.9 | 6.5 | 6.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 66 | 66 | 66 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
Reserves ReservesCr | 696 | 739 | 924 | 1,141 | 1,002 | 1,311 | 1,813 | 1,906 | 2,039 | 1,971 | 2,160 |
| 387 | 416 | 474 | 543 | 712 | 861 | 919 | 1,029 | 1,917 | 2,097 | 3,536 | |
| 73 | 70 | 55 | 50 | 1,526 | 1,469 | 1,907 | 2,315 | 3,965 | 4,248 | 3,637 | |
| 1,222 | 1,291 | 1,497 | 1,856 | 3,371 | 3,767 | 4,782 | 5,382 | 8,126 | 8,528 | 9,561 | |
| 225 | 239 | 505 | 812 | 859 | 838 | 922 | 686 | 1,156 | 1,158 | 1,300 | |
| 997 | 1,051 | 991 | 1,044 | 2,512 | 2,929 | 3,859 | 4,696 | 6,969 | 7,370 | 8,261 | |
| 1,222 | 1,291 | 1,497 | 1,856 | 3,371 | 3,767 | 4,782 | 5,382 | 8,126 | 8,528 | 9,561 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 66 | 66 | 66 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
Reserves ReservesCr | 696 | 739 | 924 | 1,141 | 1,002 | 1,311 | 1,813 | 1,906 | 2,039 | 1,971 | 2,160 |
| 387 | 416 | 474 | 543 | 712 | 861 | 919 | 1,029 | 1,917 | 2,097 | 3,536 | |
| 73 | 70 | 55 | 50 | 1,526 | 1,469 | 1,907 | 2,315 | 3,965 | 4,248 | 3,637 | |
| 1,222 | 1,291 | 1,497 | 1,856 | 3,371 | 3,767 | 4,782 | 5,382 | 8,126 | 8,528 | 9,561 | |
| 225 | 239 | 505 | 812 | 859 | 838 | 922 | 686 | 1,156 | 1,158 | 1,300 | |
| 997 | 1,051 | 991 | 1,044 | 2,512 | 2,929 | 3,859 | 4,696 | 6,969 | 7,370 | 8,261 | |
| 1,222 | 1,291 | 1,497 | 1,856 | 3,371 | 3,767 | 4,782 | 5,382 | 8,126 | 8,528 | 9,561 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 212 | 204 | 409 | 424 | 728 | 751 | 930 | 1,026 | 1,010 | 1,658 | 1,894 | |
| -200 | -188 | -332 | -457 | -99 | -602 | -654 | -595 | -1,374 | -850 | -1,084 | |
| -18 | -15 | -35 | -17 | -461 | -289 | -307 | -426 | 377 | -839 | -780 | |
Net Cash Flow Net Cash FlowCr | -6 | 0 | 42 | -51 | 168 | -140 | -31 | 5 | 13 | -32 | 29 |
Free Cash Flow Free Cash FlowCr | -15 | 4 | 293 | 258 | 445 | 533 | 541 | 237 | 173 | 800 | 900 |
CFO To PAT CFO To PAT% | 218.5 | 352.4 | 208.4 | 133.2 | 261.0 | 325.6 | 222.4 | 290.7 | 251.9 | 663.0 | 490.5 |
CFO To EBITDA CFO To EBITDA% | 80.3 | 84.4 | 92.9 | 70.6 | 83.1 | 97.3 | 83.9 | 89.1 | 88.2 | 104.6 | 100.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 212 | 204 | 409 | 424 | 728 | 751 | 930 | 1,026 | 1,010 | 1,658 | 1,894 | |
| -200 | -188 | -332 | -457 | -99 | -602 | -654 | -595 | -1,374 | -850 | -1,084 | |
| -18 | -15 | -35 | -17 | -461 | -289 | -307 | -426 | 377 | -839 | -780 | |
Net Cash Flow Net Cash FlowCr | -6 | 0 | 42 | -51 | 168 | -140 | -31 | 5 | 13 | -32 | 29 |
Free Cash Flow Free Cash FlowCr | -15 | 4 | 293 | 258 | 445 | 533 | 541 | 237 | 173 | 800 | 900 |
CFO To PAT CFO To PAT% | 218.5 | 352.4 | 208.4 | 133.2 | 261.0 | 325.6 | 222.4 | 290.7 | 251.9 | 663.0 | 490.5 |
CFO To EBITDA CFO To EBITDA% | 80.3 | 84.4 | 92.9 | 70.6 | 83.1 | 97.3 | 83.9 | 89.1 | 88.2 | 104.6 | 100.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,379 | 7,295 | 15,352 | 19,042 | 19,403 | 38,443 | 34,780 | 29,053 | 29,584 | 43,847 | 28,670 | 31,890 |
Price To Earnings Price To Earnings | 86.5 | 126.3 | 78.2 | 59.5 | 69.3 | 166.0 | 82.7 | 82.3 | 74.1 | 208.3 | 67.0 | 73.9 |
Price To Sales Price To Sales | 3.4 | 2.8 | 5.1 | 5.3 | 4.9 | 11.6 | 7.9 | 5.6 | 5.2 | 5.4 | 3.0 | 3.2 |
Price To Book Price To Book | 11.0 | 9.1 | 15.5 | 15.0 | 17.1 | 26.6 | 17.9 | 14.3 | 13.6 | 20.9 | 12.5 | 13.9 |
EV To EBITDA EV To EBITDA | 31.6 | 30.1 | 34.6 | 30.9 | 23.3 | 51.3 | 32.8 | 27.2 | 29.4 | 30.3 | 17.7 | 19.0 |
GPM GPM% | 64.0 | 63.2 | 63.0 | 63.9 | 64.3 | 65.7 | 66.0 | 63.5 | 63.5 | 60.8 | 60.8 | 60.8 |
OPM OPM% | 10.8 | 9.3 | 14.6 | 16.8 | 22.3 | 23.3 | 25.2 | 22.3 | 20.2 | 19.6 | 19.9 | 19.8 |
NPM NPM% | 4.0 | 2.2 | 6.5 | 8.9 | 7.1 | 7.0 | 9.5 | 6.8 | 7.1 | 3.1 | 4.1 | 4.6 |
ROCE ROCE% | 19.3 | 11.0 | 30.6 | 38.5 | 20.3 | 15.3 | 18.3 | 15.0 | 12.1 | 13.2 | 13.6 | 13.6 |
ROE ROE% | 12.7 | 7.2 | 19.8 | 25.0 | 24.6 | 16.0 | 21.5 | 17.3 | 18.5 | 11.9 | 16.8 | 16.8 |
ROA ROA% | 7.9 | 4.5 | 13.1 | 17.1 | 8.3 | 6.1 | 8.7 | 6.6 | 4.9 | 2.9 | 4.0 | 4.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,379 | 7,295 | 15,352 | 19,042 | 19,403 | 38,443 | 34,780 | 29,053 | 29,584 | 43,847 | 28,670 | 31,890 |
Price To Earnings Price To Earnings | 86.5 | 126.3 | 78.2 | 59.5 | 69.3 | 166.0 | 82.7 | 82.3 | 74.1 | 208.3 | 67.0 | 73.9 |
Price To Sales Price To Sales | 3.4 | 2.8 | 5.1 | 5.3 | 4.9 | 11.6 | 7.9 | 5.6 | 5.2 | 5.4 | 3.0 | 3.2 |
Price To Book Price To Book | 11.0 | 9.1 | 15.5 | 15.0 | 17.1 | 26.6 | 17.9 | 14.3 | 13.6 | 20.9 | 12.5 | 13.9 |
EV To EBITDA EV To EBITDA | 31.6 | 30.1 | 34.6 | 30.9 | 23.3 | 51.3 | 32.8 | 27.2 | 29.4 | 30.3 | 17.7 | 19.0 |
GPM GPM% | 64.0 | 63.2 | 63.0 | 63.9 | 64.3 | 65.7 | 66.0 | 63.5 | 63.5 | 60.8 | 60.8 | 60.8 |
OPM OPM% | 10.8 | 9.3 | 14.6 | 16.8 | 22.3 | 23.3 | 25.2 | 22.3 | 20.2 | 19.6 | 19.9 | 19.8 |
NPM NPM% | 4.0 | 2.2 | 6.5 | 8.9 | 7.1 | 7.0 | 9.5 | 6.8 | 7.1 | 3.1 | 4.1 | 4.6 |
ROCE ROCE% | 19.3 | 11.0 | 30.6 | 38.5 | 20.3 | 15.3 | 18.3 | 15.0 | 12.1 | 13.2 | 13.6 | 13.6 |
ROE ROE% | 12.7 | 7.2 | 19.8 | 25.0 | 24.6 | 16.0 | 21.5 | 17.3 | 18.5 | 11.9 | 16.8 | 16.8 |
ROA ROA% | 7.9 | 4.5 | 13.1 | 17.1 | 8.3 | 6.1 | 8.7 | 6.6 | 4.9 | 2.9 | 4.0 | 4.0 |
Documents — Jubilant Foodworks Ltd
Concall Transcript Summaries — Jubilant Foodworks Ltd