Nifty
Sensex
:
:
12127.95
41301.89
2.05 (0.02%)
-21.11 (-0.05%)

Consumer Food

Rating :
84/99  (View)

BSE: 533155 | NSE: JUBLFOOD

1901.00
3.40 (0.18%)
20-Feb-2020 | 9:39AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1898.75
  •  1915.00
  •  1890.00
  •  1897.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  229208
  •  4357.24
  •  1973.85
  •  1077.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,041.13
  • 76.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,546.86
  • 0.26%
  • 21.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.94%
  • 1.50%
  • 3.04%
  • FII
  • DII
  • Others
  • 32.65%
  • 19.18%
  • 1.69%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.20
  • 11.22
  • 11.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.98
  • 18.25
  • 19.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.63
  • 21.23
  • 68.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 68.64
  • 72.95
  • 73.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.45
  • 19.45
  • 19.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.97
  • 30.09
  • 29.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,071.36
0.00
0.00
998.05
0.00
0.00
949.11
0.00
0.00
872.82
0.00
0.00
Expenses
816.92
0.00
0.00
763.92
0.00
0.00
731.19
0.00
0.00
728.60
0.00
0.00
EBITDA
254.44
0.00
0.00
234.13
0.00
0.00
217.92
0.00
0.00
144.22
0.00
0.00
EBIDTM
23.75%
0.00%
23.46%
0.00%
22.96%
0.00%
16.52%
0.00%
Other Income
16.17
0.00
0.00
17.30
0.00
0.00
15.39
0.00
0.00
15.36
0.00
0.00
Interest
43.06
0.00
0.00
40.82
0.00
0.00
39.93
0.00
0.00
0.00
0.00
0.00
Depreciation
90.28
0.00
0.00
85.47
0.00
0.00
82.58
0.00
0.00
41.32
0.00
0.00
PBT
137.26
0.00
0.00
112.62
0.00
0.00
110.79
0.00
0.00
118.27
0.00
0.00
Tax
35.46
0.00
0.00
39.64
0.00
0.00
39.31
0.00
0.00
40.88
0.00
0.00
PAT
101.80
0.00
0.00
72.98
0.00
0.00
71.48
0.00
0.00
77.38
0.00
0.00
PATM
9.50%
0.00%
7.31%
0.00%
7.53%
0.00%
8.87%
0.00%
EPS
7.71
0.00
0.00
5.56
0.00
0.00
5.43
0.00
0.00
5.96
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,891.34
3,563.14
3,018.40
2,583.39
2,437.98
2,092.76
1,736.31
1,414.31
1,018.88
678.28
475.52
Net Sales Growth
0.00%
18.05%
16.84%
5.96%
16.50%
20.53%
22.77%
38.81%
50.22%
42.64%
 
Cost Of Goods Sold
959.60
886.11
765.96
630.77
580.06
527.89
453.41
369.96
261.68
170.58
104.95
Gross Profit
2,931.74
2,677.04
2,252.44
1,952.62
1,857.92
1,564.87
1,282.90
1,044.35
757.21
507.70
370.56
GP Margin
75.34%
75.13%
74.62%
75.58%
76.21%
74.78%
73.89%
73.84%
74.32%
74.85%
77.93%
Total Expenditure
3,040.63
2,963.38
2,578.31
2,342.26
2,174.29
1,837.68
1,486.73
1,172.65
830.95
558.43
410.16
Power & Fuel Cost
-
168.99
160.31
145.86
139.95
123.64
104.51
73.58
47.73
34.07
23.28
% Of Sales
-
4.74%
5.31%
5.65%
5.74%
5.91%
6.02%
5.20%
4.68%
5.02%
4.90%
Employee Cost
-
681.82
613.97
594.75
576.54
444.26
341.08
271.45
197.46
135.65
78.80
% Of Sales
-
19.14%
20.34%
23.02%
23.65%
21.23%
19.64%
19.19%
19.38%
20.00%
16.57%
Manufacturing Exp.
-
358.30
288.76
259.98
236.62
204.18
169.64
135.34
104.05
69.29
44.61
% Of Sales
-
10.06%
9.57%
10.06%
9.71%
9.76%
9.77%
9.57%
10.21%
10.22%
9.38%
General & Admin Exp.
-
488.29
438.48
418.29
341.00
274.44
205.96
156.58
108.60
74.37
54.42
% Of Sales
-
13.70%
14.53%
16.19%
13.99%
13.11%
11.86%
11.07%
10.66%
10.96%
11.44%
Selling & Distn. Exp.
-
282.04
232.51
224.00
196.17
177.87
141.92
108.12
74.39
50.16
85.57
% Of Sales
-
7.92%
7.70%
8.67%
8.05%
8.50%
8.17%
7.64%
7.30%
7.40%
18.00%
Miscellaneous Exp.
-
97.84
78.31
68.61
103.95
85.40
70.20
57.62
37.05
24.32
85.57
% Of Sales
-
2.75%
2.59%
2.66%
4.26%
4.08%
4.04%
4.07%
3.64%
3.59%
3.90%
EBITDA
850.71
599.76
440.09
241.13
263.69
255.08
249.58
241.66
187.93
119.85
65.36
EBITDA Margin
21.86%
16.83%
14.58%
9.33%
10.82%
12.19%
14.37%
17.09%
18.44%
17.67%
13.74%
Other Income
64.22
47.36
23.08
14.74
11.57
7.52
9.39
7.87
5.98
2.00
0.37
Interest
123.81
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.34
8.34
Depreciation
299.65
157.45
160.11
155.43
128.24
101.12
78.72
55.58
37.74
29.34
24.34
PBT
478.94
489.67
303.06
100.44
147.02
161.48
180.25
193.88
156.17
92.16
33.05
Tax
155.29
171.69
106.83
30.50
50.13
50.40
62.01
62.78
48.83
20.43
0.08
Tax Rate
32.42%
35.06%
35.25%
34.55%
34.10%
31.21%
34.40%
32.38%
32.10%
22.17%
0.24%
PAT
323.64
319.79
196.23
57.77
96.89
111.08
118.24
131.10
103.29
71.74
32.97
PAT before Minority Interest
325.53
317.98
196.23
57.77
96.89
111.08
118.24
131.10
103.29
71.74
32.97
Minority Interest
1.89
1.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.32%
8.97%
6.50%
2.24%
3.97%
5.31%
6.81%
9.27%
10.14%
10.58%
6.93%
PAT Growth
0.00%
62.97%
239.67%
-40.38%
-12.77%
-6.06%
-9.81%
26.92%
43.98%
117.59%
 
Unadjusted EPS
24.66
24.23
29.74
8.77
14.75
16.96
18.09
20.12
15.94
11.16
5.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,259.64
967.73
805.30
762.02
646.19
550.05
429.77
296.30
191.39
117.44
Share Capital
131.97
65.98
65.95
65.80
65.57
65.44
65.28
65.08
64.53
63.62
Total Reserves
1,123.23
897.81
727.37
685.56
580.49
484.59
364.48
231.22
126.86
52.61
Non-Current Liabilities
50.48
55.48
69.67
73.07
70.94
46.38
26.11
12.99
5.01
8.59
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.59
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
5.47
0.00
Current Liabilities
543.05
473.52
415.65
386.94
357.57
265.55
195.92
157.77
106.97
74.10
Trade Payables
420.88
388.98
314.22
295.96
242.43
173.74
132.54
109.59
77.54
54.74
Other Current Liabilities
91.91
68.14
81.23
73.74
84.61
80.34
56.17
43.74
28.44
11.54
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
30.26
16.41
20.20
17.24
30.53
11.47
7.21
4.44
0.98
7.82
Total Liabilities
1,855.75
1,496.73
1,290.62
1,222.03
1,074.70
861.98
651.80
467.06
303.37
200.13
Net Block
809.43
789.19
800.11
828.45
737.28
546.37
395.04
254.27
180.15
140.32
Gross Block
1,310.16
1,172.96
1,060.40
946.58
1,081.04
806.50
580.23
393.49
290.43
227.55
Accumulated Depreciation
500.73
383.77
260.28
118.13
343.76
260.13
185.19
139.22
110.28
87.23
Non Current Assets
1,044.07
991.46
1,051.26
996.70
886.58
674.14
479.35
323.62
217.89
142.88
Capital Work in Progress
15.72
14.22
60.77
26.10
19.88
19.64
10.18
13.54
3.39
2.47
Non Current Investment
0.03
0.03
0.03
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
146.80
84.66
94.43
91.69
127.39
107.72
73.79
55.67
34.22
0.00
Other Non Current Assets
72.09
103.36
95.91
50.42
2.04
0.42
0.34
0.15
0.13
0.00
Current Assets
811.67
505.28
239.37
225.33
188.13
187.83
172.46
143.44
85.48
57.25
Current Investments
180.80
263.10
93.57
90.78
74.61
93.75
94.01
92.27
20.49
0.03
Inventories
77.08
64.21
60.72
55.17
43.34
33.08
24.03
18.70
14.22
7.06
Sundry Debtors
27.44
15.65
16.10
12.48
11.87
9.04
8.09
6.41
4.14
2.95
Cash & Bank
494.27
129.03
35.39
33.17
38.91
24.22
37.50
12.94
9.03
7.04
Other Current Assets
32.09
12.86
14.58
16.50
19.41
27.75
8.84
13.12
37.60
40.17
Short Term Loans & Adv.
21.39
20.42
19.01
17.24
15.40
25.87
8.77
13.10
36.74
40.15
Net Current Assets
268.62
31.75
-176.28
-161.61
-169.45
-77.72
-23.47
-14.33
-21.49
-16.85
Total Assets
1,855.74
1,496.74
1,290.63
1,222.03
1,074.71
861.97
651.81
467.06
303.37
200.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
425.65
409.01
203.59
211.68
276.11
225.05
208.71
167.18
128.95
76.94
PBT
489.67
303.06
88.27
147.02
161.48
180.25
193.88
152.12
92.16
33.05
Adjustment
115.33
141.06
146.23
134.02
101.00
74.27
52.16
36.99
30.49
34.38
Changes in Working Capital
-1.43
91.07
5.69
-30.79
48.82
13.19
14.44
18.44
26.41
13.74
Cash after chg. in Working capital
603.58
535.18
240.19
250.25
311.31
267.71
260.48
207.54
149.06
81.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-177.93
-126.18
-36.61
-38.57
-35.20
-42.66
-51.78
-40.36
-20.11
-4.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-457.49
-331.94
-188.30
-199.75
-262.29
-232.79
-190.57
-167.46
-119.85
-52.26
Net Fixed Assets
-132.74
-62.12
-146.14
126.70
-267.98
-228.77
-173.85
-108.14
-63.22
Net Investments
75.74
-177.27
-15.54
-22.17
-1.72
-13.55
-11.85
-81.56
-21.61
Others
-400.49
-92.55
-26.62
-304.28
7.41
9.53
-4.87
22.24
-35.02
Cash from Financing Activity
-16.70
-34.72
-14.82
-17.67
0.87
1.47
1.49
2.22
-6.68
-20.95
Net Cash Inflow / Outflow
-48.55
42.35
0.47
-5.74
14.68
-6.27
19.63
1.94
2.41
3.73
Opening Cash & Equivalents
75.99
33.64
33.17
38.91
24.22
30.49
10.86
8.92
6.51
2.78
Closing Cash & Equivalent
27.44
75.99
33.64
33.17
38.91
24.22
30.49
10.86
8.92
6.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
95.11
73.03
60.15
57.10
49.27
42.03
32.92
22.77
14.83
9.13
ROA
18.97%
14.08%
4.60%
8.44%
11.47%
15.62%
23.43%
26.81%
28.49%
16.47%
ROE
28.66%
22.34%
7.48%
13.87%
18.57%
24.14%
36.11%
42.36%
46.64%
28.36%
ROCE
43.97%
34.19%
11.26%
20.88%
27.00%
36.79%
53.42%
62.38%
58.29%
32.84%
Fixed Asset Turnover
2.87
2.70
2.57
2.40
2.22
2.50
2.90
2.98
2.62
2.09
Receivable days
2.21
1.92
2.02
1.82
1.82
1.80
1.87
1.89
1.91
2.26
Inventory Days
7.24
7.55
8.19
7.37
6.66
6.00
5.51
5.90
5.72
5.42
Payable days
58.25
57.64
55.26
52.82
48.00
43.28
43.55
47.07
49.29
54.86
Cash Conversion Cycle
-48.81
-48.17
-45.05
-43.62
-39.51
-35.47
-36.16
-39.29
-41.66
-47.18
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
3054.29
0.00
270.41
4.97

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.