Jubilant FoodWorks Limited
NSE:JUBLFOOD.NS
607.25 (INR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 1,569.52 | 298.79 | 249.496 | 557.138 | 1,959.396 | 262.867 | 790.252 | 353.89 | 331.607 | 389.03 | 242.202 | 304.87 | 129.378 | 89.754 | 70.394 | 30.08 | 21.71 | 37.01 | 28.68 | 27.57 |
Short Term Investments
| 978.41 | 3,521.77 | 6,380.345 | 5,648.78 | 5,110.594 | 6,467.036 | 3,131.015 | 935.677 | 907.756 | 746.117 | 937.456 | 1,010.122 | 922.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,547.93 | 3,820.56 | 6,629.841 | 6,205.918 | 7,069.99 | 6,729.903 | 3,921.267 | 1,289.567 | 1,239.363 | 1,135.147 | 1,179.658 | 1,314.992 | 1,052.048 | 89.754 | 70.394 | 30.08 | 21.71 | 37.01 | 28.68 | 27.57 |
Net Receivables
| 2,650.74 | 287.31 | 235.695 | 179.765 | 573.302 | 526.932 | 414.362 | 422.717 | 392.061 | 118.661 | 367.819 | 80.879 | 195.115 | 743.027 | 391.526 | 250.31 | 175.94 | 110.31 | 76.51 | 71.44 |
Inventory
| 4,098.92 | 1,769.99 | 1,611.762 | 1,331.306 | 947.203 | 770.778 | 642.109 | 607.185 | 551.707 | 433.381 | 330.799 | 240.254 | 187.034 | 142.186 | 70.568 | 55.29 | 38.83 | 30.08 | 19.51 | 13.93 |
Other Current Assets
| 2,266.96 | 980.26 | 746.285 | 665.18 | 573.907 | 616.03 | 489.401 | 493.192 | 392.112 | 312.723 | 0.06 | 206.735 | 0.201 | 8.6 | 0.24 | 0.13 | 0.06 | 0.11 | 0.08 | 1.1 |
Total Current Assets
| 11,564.55 | 6,858.12 | 9,223.583 | 8,382.169 | 8,591.1 | 8,116.711 | 5,052.777 | 2,389.944 | 2,183.182 | 1,881.251 | 1,878.336 | 1,761.981 | 1,434.398 | 983.567 | 532.728 | 335.81 | 236.54 | 177.51 | 124.78 | 114.04 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 43,163.11 | 35,340.18 | 27,388.137 | 21,989.478 | 22,266.746 | 7,952.624 | 7,719.202 | 8,535.268 | 8,196.477 | 7,340.247 | 5,506.653 | 3,934.356 | 2,578.252 | 1,839.489 | 1,380.176 | 1,147.88 | 785.87 | 481.39 | 324.28 | 297.83 |
Goodwill
| 7,706.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 12,146.28 | 1,379.64 | 635.818 | 387.979 | 385.758 | 387.835 | 383.044 | 451.261 | 349.337 | 231.321 | 153.426 | 117.804 | 99.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 19,852.72 | 1,379.64 | 635.818 | 387.979 | 385.758 | 387.835 | 383.044 | 451.261 | 349.337 | 231.321 | 153.426 | 117.804 | 99.798 | 0 | 48.594 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 4,197.39 | 6,977.69 | 8,271 | 4,352.843 | -511.766 | -1,807.973 | 77.011 | -921.987 | -902.256 | -735.738 | -936.789 | 0 | 556.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 881.55 | 742.93 | 525.77 | 830.736 | 759.826 | 3,908.212 | 179.805 | 2,451.809 | 2,414.678 | 0 | 0 | 0 | 1.814 | 30.669 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,597.66 | 2,522.71 | 1,772.397 | 1,724.596 | 2,215.6 | 0.001 | 1,555.579 | 0.001 | -0.001 | 2,029.981 | 2,018.099 | 703.87 | 1.529 | 210.689 | 0.306 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 69,692.43 | 46,963.15 | 38,593.122 | 29,285.632 | 25,116.164 | 10,440.699 | 9,914.641 | 10,516.352 | 10,058.235 | 8,865.811 | 6,741.389 | 4,756.03 | 3,238.058 | 2,080.847 | 1,429.076 | 1,147.88 | 785.87 | 481.39 | 324.28 | 297.83 |
Total Assets
| 81,256.98 | 53,821.27 | 47,816.705 | 37,667.801 | 33,707.264 | 18,557.41 | 14,967.417 | 12,906.296 | 12,241.417 | 10,747.062 | 8,619.725 | 6,518.011 | 4,672.456 | 3,064.414 | 1,961.804 | 1,483.69 | 1,022.41 | 658.9 | 449.06 | 411.87 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 9,216.46 | 5,613.96 | 5,416.036 | 5,369.715 | 4,507.419 | 4,208.836 | 3,889.786 | 3,142.234 | 2,965.16 | 2,424.253 | 1,737.409 | 1,325.412 | 0 | 0 | 547.43 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 5,992.74 | 2,393.14 | 1,991.104 | 1,511.78 | 1,453.441 | 9.047 | 30.343 | 17.533 | 17.359 | 143.62 | 146.06 | 122.01 | 0 | 0 | 22.656 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.6 | 2.86 | 2.453 | 0 | 0 | 0 | 0 | 0 | 6.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.6 | 1,408.92 | 1,085.611 | 1,056.978 | 770.276 | 887.706 | 533.417 | 640.615 | 61.982 | -143.62 | -146.06 | -122.01 | 0 | 0 | 38.693 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3,957.92 | 873.61 | 698.371 | 674.165 | 388.354 | 324.89 | 281.703 | 356.146 | 1,028.718 | 1,152.765 | 918.267 | 619.016 | 1,543.658 | 1,150.467 | 92.731 | 431.02 | 344.85 | 215.39 | 149.7 | 129.11 |
Total Current Liabilities
| 19,169.72 | 10,289.63 | 9,191.122 | 8,612.638 | 7,119.49 | 5,430.479 | 4,735.249 | 4,156.528 | 4,073.219 | 3,577.018 | 2,655.676 | 1,944.428 | 1,543.658 | 1,150.467 | 701.51 | 431.02 | 344.85 | 215.39 | 149.7 | 129.11 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 11,950.73 | 23,144.24 | 19,069.849 | 14,687.986 | 15,247.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.599 | 0 | 85.905 | 824.45 | 516.77 | 360.35 | 272 | 275.6 |
Deferred Revenue Non-Current
| 24,030.08 | -741.04 | -496.094 | -401.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,494.12 | 741.04 | 496.094 | 401.797 | 8.416 | 499.775 | 549.839 | 693.096 | 678.082 | 577.705 | 374.565 | 200.861 | 70.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,180 | 9.5 | 5 | 5 | 5 | 5 | 5 | 3.65 | 166.058 | 131.718 | 89.195 | 75.067 | 56.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 39,654.93 | 23,153.74 | 19,074.849 | 14,692.986 | 15,260.595 | 504.775 | 554.839 | 696.746 | 844.14 | 709.423 | 463.76 | 275.928 | 165.777 | 0 | 85.905 | 824.45 | 516.77 | 360.35 | 272 | 275.6 |
Total Liabilities
| 58,824.65 | 33,443.37 | 28,265.971 | 23,305.624 | 22,380.085 | 5,935.254 | 5,290.088 | 4,853.274 | 4,917.359 | 4,286.441 | 3,119.436 | 2,220.356 | 1,709.435 | 1,150.467 | 787.415 | 1,255.47 | 861.62 | 575.74 | 421.7 | 404.71 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 19,182.15 | 0 | 0 | 26,277.042 | 17,173.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,319.69 | 1,319.69 | 1,319.69 | 1,319.69 | 1,319.69 | 1,319.69 | 659.845 | 659.491 | 657.951 | 655.698 | 654.39 | 652.834 | 650.779 | 645.322 | 636.217 | 581.65 | 581.65 | 581.63 | 581.63 | 581.63 |
Retained Earnings
| 20,181.45 | 17,805.71 | 15,321.402 | 11,908.081 | 9,580.7 | 10,957.019 | 8,056.508 | 6,169.461 | 5,591.933 | 4,775.426 | 3,840.658 | 2,658.238 | 0 | 0 | -403.023 | -744.05 | -811.48 | -889.05 | -944.85 | -965.05 |
Accumulated Other Comprehensive Income/Loss
| 20,386.73 | 1,195.75 | 2,860.413 | 722.114 | -15,056.785 | -4,576.779 | -3,524.658 | -2,424.982 | -4,373.125 | -3,264.858 | -2,476.844 | -1,761.53 | -1,328.65 | -1,102.799 | -846.265 | -651.29 | -502.39 | -400.73 | -358.8 | -312 |
Other Total Stockholders Equity
| -20,181.45 | -19,125.4 | -51.822 | 318.383 | -10,900.39 | -12,276.709 | 4,485.634 | 3,649.052 | 5,447.299 | 4,294.355 | 3,482.085 | 2,748.113 | 3,640.892 | 2,371.424 | 1,787.46 | 1,041.91 | 893.01 | 791.31 | 749.38 | 702.58 |
Total Shareholders Equity
| 21,706.42 | 20,377.9 | 19,449.683 | 14,268.268 | 11,220.257 | 12,596.377 | 9,677.329 | 8,053.022 | 7,324.058 | 6,460.621 | 5,500.289 | 4,297.655 | 2,963.021 | 1,913.947 | 1,174.389 | 228.22 | 160.79 | 83.16 | 27.36 | 7.16 |
Total Equity
| 22,432.33 | 20,377.9 | 19,550.734 | 14,362.177 | 11,327.179 | 12,622.156 | 9,677.329 | 8,053.022 | 7,324.058 | 6,460.621 | 5,500.289 | 4,297.655 | 2,963.021 | 1,913.947 | 1,174.389 | 228.22 | 160.79 | 83.16 | 27.36 | 7.16 |
Total Liabilities & Shareholders Equity
| 81,256.98 | 53,821.27 | 47,816.705 | 37,667.801 | 33,707.264 | 18,557.41 | 14,967.417 | 12,906.296 | 12,241.417 | 10,747.062 | 8,619.725 | 6,518.011 | 4,672.456 | 3,064.414 | 1,961.804 | 1,483.69 | 1,022.41 | 658.9 | 449.06 | 411.87 |