Jubilant Foodworks

BSE : 533155 | NSE : JUBLFOOD

Industry : Restaurants | ISIN : INE797F01012 | FreeFloat : 50.00% | FnO : Yes | LotSize : 625


Intellectual Capital (IC)2,504.09
Net Worth (NW)1,858.27
Intrinsic Worth (IW)4,362.36
Market Cap (MC)47,391.40
Economic Value Added26.18
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)57.40%
IC Gross Margin (EBITDA/IC)47.04%
IC Net Margin (NPT/IC)16.71%
Knowledge Turnover (Sales/IC)1.68
Market to Intrinsic Value (MC/IW)10.86

As OfIntrinsic ValueMarket Price
31 Dec 2021Rs. 330.56Rs. 3,591.10
26 May 2022 ---- Rs. 486.85
22.40     4.60%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 483.08BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 1,507.76
0 < M2IV < 1 : NoVol-Price trend : Rising

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Mar-19
C
872.82
888.18
144.23
102.91
118.27
77.38
78.68
Jun-19
C
949.11
964.50
217.91
135.33
110.79
71.48
71.64
Sep-19
C
998.05
1015.35
234.13
148.66
112.62
72.98
73.42
Dec-19
C
1071.36
1087.53
270.60
180.32
137.26
101.80
100.53
Mar-20
C
908.75
929.51
177.48
83.53
42.12
32.53
32.74
Jun-20
C
388.41
401.34
37.49
-55.28
-97.70
-74.48
-73.83
Sep-20
C
816.33
847.68
247.47
142.41
100.67
75.78
75.22
Dec-20
C
1069.28
1085.15
295.82
206.12
165.13
123.92
123.63
Mar-21
C
1037.86
1050.78
263.48
175.61
138.07
105.30
102.20
Jun-21
C
893.19
901.35
223.43
132.18
89.82
69.06
69.75
Sep-21
C
1116.19
1125.64
295.57
202.91
160.69
119.82
112.90
Dec-21
C
1210.77
1221.88
327.63
224.53
179.08
133.20
135.63
* C - Consolidated, S - Standalone