AI Summary
✦ ClarthaJubilant FoodWorks is a quick-service restaurant company operating Domino’s, Dunkin’, Popeyes, Hong’s Kitchen, and COFFY across multiple markets. Domino’s remains the core revenue platform, while Dunkin’, Popeyes, and other brands broaden the restaurant portfolio; wholesale and retail food sales provide additional revenue. Revenue grew 17.4% year-on-year, while profit increased 103.3%, indicating significant earnings leverage despite stable margins. The scheduled August 13 earnings call is the next catalyst for assessing brand-level growth and profitability. ROE stands at 16.9%, but debt/equity of 2.65 means leverage materially amplifies shareholder returns and raises financial risk. Stable margins suggest current earnings quality is acceptable, though sustained profit growth requires continued revenue expansion rather than only operating leverage. At 85.5 times earnings, the stock appears rich and trades at a substantial premium to its growth rate. The key open question is whether Domino’s momentum and newer brands can justify this valuation without further leverage or margin pressure.
Price Forecast
Probabilistic Range
Probabilistic lognormal cone using 1Y realized volatility and analyst-target drift when available.
Revenue Forecast
₹ CrEPS Forecast
₹ / shareMulti-factor synthesis of 5 key dimensions
From 29 analysts
Fundamentals
Fundamentals institutional score is 64 using EVA spread proxy 4.9%; growth durability 40.4.
Valuation
Valuation institutional score is 91 using relative multiple z-scores where peer dispersion is available.
Analyst Consensus
Analyst View institutional score is 50 using mean target upside 10.3%; dispersion penalty 24.3; recommendation breadth from available consensus.
Technical Structure
Technicals institutional score is 26 using EMA-20 continuation within 5% tolerance; VCP range/volume contraction proxy.
Market Sentiment
Recent news flow is balanced or not decisive enough to tilt the tape. Based on 3 recent ticker-linked news items.
Signal Summary
Market intelligence remains Neutral. valuation provide support, while analyst consensus and technical structure remain considerations.
Composite weights: Fundamentals 25%, Valuation 20%, Analyst Consensus 20%, Technical Structure 20%, Market Sentiment 15%.
Key Data Points
Important Note: This is market intelligence, not investment advice. Always conduct your own research and consider your financial goals and risk tolerance.
Valuation Metrics
Trading 12.2% below historical median. Valuation is declining — currently in the strongly undervalued zone (z-score: -0.8). Confidence: 84%.
Live forward EPS implies next-12-month EPS of ₹9.28. Applying the stock's normalized valuation corridor produces a fair range of ₹786.29 to ₹1,023.86, with base value near ₹899.88 (+82.5% vs current price).
Live forward estimate anchored to the company's historical valuation corridor.
Forward EPS
₹9.28
Forward P/E
53.1x
Base Fair Value
₹899.88
Fair Range
₹786.29 - ₹1,023.86
Upside To Base
+82.5%
Estimate Source
Live forward EPS
Growth Estimate
-18.4%
5Y Average
97.37
Current
85.15
Overvalued
110.33
Undervalued
84.73
5Y Average
26.83
Current
23.46
Overvalued
29.97
Undervalued
23.43
5Y Average
3.90
Current
3.41
Overvalued
4.48
Undervalued
3.31
Peers & Comparison
Sector: Consumer Discretionary · Theme: Restaurants & Cafes
| Company | Rev. Growth | Margin | P/E | vs Avg | 52W Perf. |
|---|---|---|---|---|---|
DEVYANI INTERNATIONAL LTD DEVYANIRestaurants & Cafes | +16.5% | -0.5% | — | — | -13.0% |
WESTLIFE FOODWORLD LTD WESTLIFERestaurants & Cafes | +11.4% | 1.2% | 293.7x Fair | 0% vs avg | -12.3% |
SAPPHIRE FOODS INDIA LTD SAPPHIRERestaurants & Cafes | +14.7% | -0.5% | — | — | -30.5% |
RESTAURANT BRAND ASIA LTD RBARestaurants & Cafes | +17.9% | -5.9% | — | — | +15.2% |
JUBILANT FOODWORKS LTD trades at a discount (85.1x vs peer avg 293.7x), suggesting potential undervaluation relative to the Restaurants & Cafes cohort. Peers include DEVYANI INTERNATIONAL LTD, WESTLIFE FOODWORLD LTD, SAPPHIRE FOODS INDIA LTD — selected based on business model, industry classification, market cap similarity, and business theme alignment.
Financials
Real statement data for revenue, earnings quality, conversion, and balance-sheet coverage. Monetary values are shown in Rs crore.
Latest revenue
₹1.68K CrMar 2026Latest net profit
₹43 CrMar 2026Latest EPS
₹0.65Mar 2026Net margin
21.0%Mar 2026Performance
Bars show revenue and net profit. The line shows net margin.
- Revenue
- Net income
- Net margin %
Earnings
Revenue is shown in crores. EPS is rupees per share.
- Revenue
- EPS
Revenue to profit conversion
Bridge from operating numbers to profit for the latest reported period.
Latest reported period: Mar 2026
Debt level and coverage
Debt, cash and free cash flow compared on the same crore scale.
- Debt
- Free cash flow
- Cash & equivalents
Results
| Metric | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 1,252 | 1,310 | 1,345 | 1,355 | 1,332 | 1,440 | 1,467 | 1,611 | 1,579 | 1,702 | 1,699 | 1,793 | 1,680 |
| Expenses + | 1,000 | 1,033 | 1,064 | 1,072 | 1,077 | 1,161 | 1,183 | 1,298 | 1,270 | 1,378 | 1,369 | 1,423 | 1,335 |
| Operating Profit | 252 | 276 | 281 | 283 | 255 | 278 | 284 | 313 | 309 | 323 | 329 | 371 | 344 |
| OPM % | 20% | 21% | 21% | 21% | 19% | 19% | 19% | 19% | 20% | 19% | 19% | 21% | 21% |
| Other Income + | -1 | 9 | 7 | 4 | -4 | 7 | 15 | -16 | 1 | 12 | 7 | -28 | -4 |
| Interest | 51 | 51 | 53 | 58 | 61 | 62 | 64 | 68 | 66 | 66 | 67 | 69 | 74 |
| Depreciation | 128 | 133 | 138 | 147 | 151 | 155 | 165 | 174 | 174 | 182 | 184 | 199 | 208 |
| Profit before tax | 73 | 101 | 96 | 82 | 39 | 68 | 70 | 54 | 70 | 88 | 86 | 75 | 58 |
| Tax % | 35% | 26% | 25% | 26% | 34% | 25% | 25% | 24% | 29% | 24% | 25% | 28% | 27% |
| Net Profit + | 48 | 75 | 72 | 61 | 26 | 52 | 52 | 41 | 49 | 67 | 64 | 54 | 43 |
| EPS in Rs | 0.72 | 1.14 | 1.09 | 0.92 | 0.39 | 0.78 | 0.79 | 0.62 | 0.75 | 1.01 | 0.97 | 0.82 | 0.65 |
| Raw PDF |
All values in ₹ Crores unless otherwise stated. Source: Screener Master (Standalone).
Events Timeline
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations 2015