Jubilant FoodWorks Ltd.

Financial

	Jubilant FoodWorks	Sapphire Foods India	Restau. Brands Asia
Operational Metrics
QSR Sector
Number of Restaurants	2277.0	872.0	605.0
Same Restaurant Sales Growth	0.1 %	n/a	1.9 %
Online Ordering to Delivery Sales	98.2 %	n/a	n/a
Average Daily Sales Per Restaurant	67564.13 Rs	81404.82 Rs	128374.21 Rs
Unclassified
Advertisement Spend as a % of Total Sales	6.22 %	n/a	n/a
Financials
5 yr Average ROE	21.1 %	-8.99 %	-111.74 %
5yr average Equity Multiplier	2.91	2.69	9.48
5yr Average Asset Turnover Ratio	0.96	0.84	0.65
5yr Avg Net Profit Margin	7.9 %	-2.87 %	-16.13 %
Price to Book	17.49	7.43	8.11
P/E	95.06	188.46	0.0
5yr Avg Cash Conversion Cycle	-146.88 Days	-86.7 Days	-130.13 Days
Inventory Days	10.39 Days	12.9 Days	5.72 Days
Days Receivable	1.8 Days	2.58 Days	2.69 Days
Days Payable	186.41 Days	118.39 Days	180.6 Days
5yr Average Interest Coverage Ratio	2.79	0.48	-1.49
5yr Avg ROCE	17.47 %	3.26 %	-10.51 %
5yr Avg Operating Profit Margin	23.44 %	17.28 %	7.01 %
5 yr average Debt to Equity	0.03	0.13	1.07
5yr CAGR Net Profit	2.01 %	n/a	-2.09 %
5yr Average Return on Assets	7.74 %	-2.33 %	-9.88 %
Shareholdings
Promoter Holding	41.94 %	30.84 %	15.39 %
Share Pledged by Promoters	4.98 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-20.42 %	-37.3 %
Change in Mutual Fund Holding (3 Yrs)	11.17 %	24.96 %	6.66 %

Business

	Jubilant FoodWorks	Sapphire Foods India	Restau. Brands Asia
Product Wise Break-Up	Product Wise Break-Up Pizza 72.93 Beverages 3.25 Dips 0 Dessert 0 Food & Beverages 0 Restaurant & Management 0 Others 23.82	Product Wise Break-Up Dessert 0 Food & Beverages 100.0 Restaurant & Management 0 Pizza 0 Dips 0 Beverages 0	Product Wise Break-Up Dessert 0 Food & Beverages 0 Restaurant 100.0 Pizza 0 Dips 0 Beverages 0
Location Wise Break-Up	Location Wise Break-Up India 98.53 Rest of the World 1.47 Indonesia 0 East 0 South 0 West 0 North 0	Location Wise Break-Up Indonesia 0 South 0 North 0 Rest of the World 0 East 0 West 0 India 86.91 Others 13.09	Location Wise Break-Up Indonesia 26.47 South 0 North 0 Rest of the World 0 East 0 West 0 India 73.53
Capex	Capex India 96.75 Others 3.25	-	-
Raw Material Break-Up	Raw Material Break-Up Cheese 38.81 Others 61.19	-	-