Jubilant FoodWorks (JUBI IN)

Rating: ACCUMULATE | CMP: Rs3,176 | TP: Rs3,370

June 15, 2021 Dominos powers growth and new ventures

Q4FY21 Result Update Quick Pointers:

☑ Change in Estimates | ☑ Target |  Reco . Opened 50 Domino’s stores and 1 store each of Dunkin Donuts (4 closed), Hongs Kitchen and Ekdum! Change in Estimates Current Previous . Recovery on track as Overall sales grew 14.3% driven by 28.7/76.9% growth FY22E FY23E FY22E FY23E Rating ACCUMULATE ACCUMULATE in Delivery/Takeaway. Target Price 3,370 3,279 Sales (Rs. m) 44,292 53,188 42,978 51,206 . Recovery at 94.4% /87.7 in April’21/May’21 even during peak of wave 2. % Chng. 3.1 3.9 EBITDA (Rs. m) 11,871 14,842 12,031 14,409 % Chng. (1.3) 3.0 We are decreasing our FY22/23 EPS by 6.3/0.7% due to 1) Lower EBITDA EPS (Rs.) 36.5 50.5 38.9 50.9 % Chng. (6.3) (0.7) margins in FY22 on account of lower than expected margins in FY21 and 2) Increased Ad spends to promote . We remain postive on JUBI given

Key Financials - Standalone 1) Increased focus on store opening in coming years with medium term Y/e Mar FY20 FY21 FY22E FY23E potential of 3000 Dominos 2) lower competition given covid led shakeout 3) Sales (Rs. m) 38,858 32,689 44,292 53,188 Investment in App being rewarded by record downloads and improved mix/ EBITDA (Rs. m) 8,771 7,666 11,871 14,842 order value 4) Ability to capitalize on increasing convenience sales given Margin (%) 22.6 23.5 26.8 27.9 PAT (Rs. m) 3,203 2,337 4,814 6,664 strong digital/delivery network. EPS (Rs.) 24.3 17.7 36.5 50.5 Gr. (%) (3.2) (27.0) 106.0 38.4 We believe JUBI is in the process of emerging as a multi cuisine multi brand DPS (Rs.) 6.0 6.0 12.0 16.0 Yield (%) 0.2 0.2 0.4 0.5 play with entry into biryani (EkDum), chinese foods (Hongs Kitchen) and RoE (%) 25.6 17.4 29.9 33.7 chicken segment (Popeyes). We believe JUBI will have to undertake RoCE (%) 42.5 29.8 46.8 50.5 significant investments over the years to make Popeyes a success, more so EV/Sales (x) 10.6 12.6 9.3 7.6 EV/EBITDA (x) 47.0 53.9 34.6 27.3 given the brand positioning of KFC. We believe Popeyes has better chances PE (x) 130.9 179.3 87.1 62.9 of success than Dunkin Donuts, which we don’t rule out as an exit from JUBI P/BV (x) 35.4 28.0 24.3 18.8 over next couple of years. We remain positive given strong growth and positioninig and growth in core Dominos business. We value the stock on Key Data JUBI.BO | JUBI IN DCF and assign a target price of Rs3370 with Accumulate rating. 52-W High / Low Rs.3,252 / Rs.1,596 Sensex / Nifty 52,773 / 15,869 Market Cap Rs.419bn/ $ 5,717m Concall Takeaways: 1) Store expansion in FY22 will be similar to FY21 levels (134 Shares Outstanding 132m 3M Avg. Daily Value Rs.3583.36m stores) 2) See store expansion opportunity in same towns, by entering new towns and by entering new channels 3) No price hike taken in the last 3 years, may do Shareholding Pattern (%) so only if required in the future 4) Increase in EBITDA margins due to aggressive Promoter’s 42.11 expansion in network and prudent cost cutting measures 5) Smaller towns have Foreign 40.87 shown higher growth than Tier 1 towns in delivery channel 6) No plans to increase Domestic Institution 11.36 Public & Others 5.66 stake in DP Eurasia in near future 7) Domino, Popeye, Ekdum etc. will have Promoter Pledge (Rs bn) 3.81 individual apps as each of them have different customer footprints 8) Retained most attractive offers on own app 9) Higher frequency, ticket size and LTV customers Stock Performance (%) seen on own app 10) Dine in revenues are expected to come back as lockdown 1M 6M 12M Absolute 13.2 23.0 87.1 restrictions get lifted 11) Chicken is a Rs40bn market with strong delivery bias Relative 4.5 7.8 17.8 playing to JUBI’s strength.

Amnish Aggarwal SSG grew 11.8%: Net Sales increased 14.3% to Rs 10.26bn (Est Rs 9.95bn). SSG [email protected] | 91-22-66322233 growth at 11.8% and Like-for-like (LFL) Sales growth 15.1%.Gross margin Charmi Mehta expanded 300bps YoY to 77.5% (Est 77.1%). EBIDTA increased 47% to Rs 2.49bn [email protected] | 91-22-66322256 (est Rs 2.69bn). EBITDA margins expanded 540bps to 24.3% (Est 27%) mainly on Heet Vora account of gross margin expansion. Adj PAT increased 95.5% to Rs 1.04bn (Est [email protected] | 91-22-66322381 Rs 1.07bn).

June 15, 2021 1 Jubilant FoodWorks

4QFY21 Sales grew 14.3%, Margins aided by GRM expansion Y/e March Q4FY21 Q4FY20 YoY gr. (%) Q3FY21 FY21 FY20 YoY gr. (%) Net Sales 10,259 8,979 14.3 10,572 32,689 38,858 (15.9) Gross Profit 7,947 6,682 18.9 8,278 25,539 29,151 (12.4) % of NS 77.5 74.4 3.0 78.3 78.1 75.0 3.1 EBITDA 2,492 1,695 47.0 2,786 7,666 8,771 (12.6) Margins % 24.3 18.9 5.4 26.4 23.5 22.6 0.9 Depreciation 858 916 (6.3) 876 3,672 3,441 6.7 Interest 370 410 (9.6) 405 1,606 1,635 (1.7) Other Income 110 204 (46.2) 156 704 688 2.2 PBT 1,373 573 139.8 1,661 3,091 4,383 (29.5) Tax 330 39 738.9 410 754 1,181 (36.1) Tax rate % 24.0 6.9 17.2 24.7 24.4 26.9 (2.5) Adjusted PAT 1,043 533 95.5 1,251 2,337 3,203 (27.0) Source: Company, PL

Closed 3 stores (net) during the quarter Dominos opened 50 stores during 4Q

Dunkin Donut Stores Stores Cities 40 37 34 32 32 32 35 31 30 30 30

1600 1360

27 1354

1335 1325

30 26 1314

1283

1264

1249 1227

24 1200

1400 1167 1144 25 1200 1134 20 1000 15 800

600

293

288

285

282

282

281 276

10 276

273

271

269 268 400 266 5 200

0 0

Q1FY19

Q2FY19

Q3FY19

4QFY19

1QFY20

2QFY20

3QFY20

4QFY20

1QFY21

2QFY21

3QFY21

4QFY21

4QFY18

1QFY19

2QFY19

3QFY19

4QFY19

1QFY20

2QFY20

3QFY20

4QFY20

1QFY21

2QFY21 3QFY21 4QFY21 Source: Company, PL Source: Company, PL

SSG at 11.8%; LTL at 15.1% OLO contribution at 98%

40.0 Online sales Mobile (% of online)

26.5

25.9 20.5

30.0 17.8

14.6 App Download (m) 11.8

20.0 5.5

6.5

4.9

4.2

2.9

6.0 4.1 10.0 5.9 120 99 99 98 98 70 0.0 88.9 100 81 85 87 60

-10.0 1.7 75 - 3.2 73 50

- 68

3.3 3.4

(%) 80 63 65 -

-20.0 - 7.5

- 40 -30.0 60 30 -40.0 20.0 -50.0 - 40 20 -60.0 20 10

-70.0 0 0

61.4

-

4QFY16

1QFY17

2QFY17

3QFY17

4QFY17

1QFY18

2QFY18

3QFY18

4QFY18

1QFY19

2QFY19

3QFY19

4QFY19

1QFY20

2QFY20

3QFY20

4QFY20

1QFY21

2QFY21

3QFY21 4QFY21

Q4FY18

Q1FY19

Q2FY19

Q3FY19

4QFY19

1QFY20

2QFY20

3QFY20

Q4FY20

Q1FY21

Q2FY21 Q3FY21 Q4FY21 Source: Company, PL Source: Company, PL

June 15, 2021 2 Jubilant FoodWorks

System Sales Recovery during Q4FY21

Source: PL, Company

Like for Like (LFL) Sales recovery during Q4FY21

Source: Company, PL

Announced Master Franchise Agreement with Popeyes.

Source: Company, PL

June 15, 2021 3 Jubilant FoodWorks

Financials

Income Statement (Rs m) Balance Sheet Abstract (Rs m) Y/e Mar FY20 FY21 FY22E FY23E Y/e Mar FY20 FY21 FY22E FY23E Net Revenues 38,858 32,689 44,292 53,188 Non-Current Assets YoY gr. (%) 10.1 (15.9) 35.5 20.1 Cost of Goods Sold 9,707 7,150 9,976 12,017 Gross Block 18,110 20,108 23,981 28,312 Gross Profit 29,151 25,540 34,316 41,171 Tangibles 17,023 18,865 22,557 26,681 Margin (%) 75.0 78.1 77.5 77.4 Intangibles 1,088 1,243 1,424 1,631 Employee Cost 7,846 7,357 8,628 9,652 Other Expenses 12,534 5,292 6,838 8,002 Acc: Dep / Amortization 9,771 11,575 13,910 16,665 Tangibles 9,050 10,686 12,829 15,364 EBITDA 8,771 7,666 11,871 14,842 Intangibles 721 889 1,081 1,301 YoY gr. (%) 44.3 (12.6) 54.9 25.0 Margin (%) 22.6 23.5 26.8 27.9 Net fixed assets 8,340 8,533 10,070 11,646 Tangibles 7,973 8,179 9,727 11,317 Depreciation and Amortization 3,441 3,672 4,332 4,865 Intangibles 367 354 343 330

EBIT 5,329 3,994 7,539 9,977 Capital Work In Progress 394 267 200 200 Margin (%) 13.7 12.2 17.0 18.8 Goodwill - - - - Non-Current Investments 1,888 6,400 7,288 8,306 Net Interest 1,635 1,606 1,717 1,855 Net Deferred tax assets 810 884 972 1,069 Other Income 688 704 698 905 Other Non-Current Assets 14,150 13,781 12,877 12,224

Profit Before Tax 3,935 3,091 6,520 9,026 Current Assets Margin (%) 10.1 9.5 14.7 17.0 Investments 512 815 2,071 2,647 Inventories 922 1,305 876 1,072 Total Tax 1,181 754 1,706 2,362 Trade receivables 193 179 388 466 Effective tax rate (%) 30.0 24.4 26.2 26.2 Cash & Bank Balance 6,392 5,175 6,396 10,715 Other Current Assets 369 653 443 532 Profit after tax 2,755 2,337 4,814 6,664 Total Assets 33,989 38,015 41,607 48,902 Minority interest - - - - Share Profit from Associate - - - - Equity Equity Share Capital 1,320 1,320 1,320 1,320 Adjusted PAT 3,203 2,337 4,814 6,664 Other Equity 10,510 13,652 15,914 20,995 YoY gr. (%) (3.2) (27.0) 106.0 38.4 Total Networth 11,829 14,971 17,234 22,314 Margin (%) 8.2 7.1 10.9 12.5 Extra Ord. Income / (Exp) (448) - - - Non-Current Liabilities Long Term borrowings - - - - Reported PAT 2,755 2,337 4,814 6,664 Provisions - - - - YoY gr. (%) (14.7) (15.2) 106.0 38.4 Other non current liabilities 15,076 14,500 15,605 16,868 Margin (%) 7.1 7.1 10.9 12.5 Current Liabilities Other Comprehensive Income (28) 780 - - ST Debt / Current of LT Debt - - - - Total Comprehensive Income 2,726 3,117 4,814 6,664 Trade payables 4,485 5,333 5,266 5,831 Equity Shares O/s (m) 132 132 132 132 Other current liabilities 2,594 3,206 3,497 3,883 EPS (Rs) 24.3 17.7 36.5 50.5 Total Equity & Liabilities 33,989 38,015 41,607 48,902 Source: Company Data, PL Research Source: Company Data, PL Research

June 15, 2021 4 Jubilant FoodWorks

Cash Flow (Rs m) Key Financial Metrics

Y/e Mar FY20 FY21 FY22E FY23E YearY/e Mar FY20 FY21 FY22E FY23E

PBT 4,383 3,091 6,520 9,026 Per Share(Rs) Add. Depreciation 3,441 3,672 4,332 4,865 EPS 24.3 17.7 36.5 50.5 Add. Interest 1,635 1,606 1,717 1,855 CEPS 50.3 45.5 69.3 87.4 Less Financial Other Income 688 704 698 905 BVPS 89.6 113.4 130.6 169.1 Add. Other 13,425 (170) 1,184 1,013 FCF 55.1 2.9 41.6 58.8 Op. profit before WC changes 22,884 8,200 13,753 16,760 DPS 6.0 6.0 12.0 16.0 Net Changes-WC 2,833 514 (603) 13 Return Ratio(%) Direct tax (1,181) (754) (1,706) (2,362) RoCE 42.5 29.8 46.8 50.5 Net cash from Op. activities 24,537 7,959 11,444 14,410 ROIC 19.7 12.5 22.8 28.1 Capital expenditures (17,266) (7,582) (5,955) (6,653) RoE 25.6 17.4 29.9 33.7 Interest / Dividend Income - - - - Balance Sheet Others - - - - Net Debt : Equity (x) (0.6) (0.4) (0.5) (0.6) Net Cash from Invt. activities (17,266) (7,582) (5,955) (6,653) Net Working Capital (Days) (32) (43) (33) (29) Issue of share cap. / premium 23 1,759 (1,759) - Valuation(x) Debt changes - - - - PER 130.9 179.3 87.1 62.9 Dividend paid (1,750) (955) (792) (1,584) P/B 35.4 28.0 24.3 18.8 Interest paid (1,635) (1,606) (1,717) (1,855) P/CEPS 63.1 69.7 45.8 36.4 Others (2,407) (794) - - EV/EBITDA 47.0 53.9 34.6 27.3 Net cash from Fin. activities (5,769) (1,595) (4,268) (3,439) EV/Sales 10.6 12.6 9.3 7.6 Net change in cash 1,502 (1,218) 1,221 4,319 Dividend Yield (%) 0.2 0.2 0.4 0.5 Free Cash Flow 7,270 377 5,489 7,758 Source: Company Data, PL Research Source: Company Data, PL Research

Quarterly Financials (Rs m) Y/e Mar Q1FY21 Q2FY21 Q3FY21 Q4FY21 Net Revenue 3,803 8,055 10,572 10,259 YoY gr. (%) (59.5) (18.5) (0.2) 14.3 Raw Material Expenses 836 1,709 2,294 2,311 Gross Profit 2,967 6,346 8,278 7,947 Margin (%) 78.0 78.8 78.3 77.5 EBITDA 241 2,147 2,786 2,492 YoY gr. (%) (89.0) (8.7) 9.9 47.0 Margin (%) 6.3 26.7 26.4 24.3 Depreciation / Depletion 908 1,030 876 858 EBIT (667) 1,117 1,910 1,634 Margin (%) (17.5) 13.9 18.1 15.9 Net Interest 419 412 405 370 Other Income 127 311 156 110 Profit before Tax (959) 1,016 1,661 1,373 Margin (%) (25.2) 12.6 15.7 13.4 Total Tax (233) 247 410 330 Effective tax rate (%) 24.3 24.3 24.7 24.0 Profit after Tax (726) 769 1,251 1,043 Minority interest - - - - Share Profit from Associates - - - - Adjusted PAT (726) 769 1,251 1,043 YoY gr. (%) (197.1) (13.0) 20.6 130.6 Margin (%) (19.1) 9.5 11.8 10.2 Extra Ord. Income / (Exp) - - - - Reported PAT (726) 769 1,251 1,043 YoY gr. (%) (197.1) (23.8) 20.6 705.6 Margin (%) (19.1) 9.5 11.8 10.2 Other Comprehensive Income (40) 24 (7) 804 Total Comprehensive Income (766) 794 1,244 1,847 Avg. Shares O/s (m) 12 12 12 12 EPS (Rs) (60.5) 64.1 104.3 86.9 Source: Company Data, PL Research

June 15, 2021 5 Jubilant FoodWorks

Price Chart Recommendation History

(Rs)

3225

2680

2134

1589

1043

Jun -18 Jun

Jun -19 Jun

Jun -20 Jun

Jun -21 Jun

Dec -18 Dec

Dec -19 Dec Dec -20 Dec

Analyst Coverage Universe Sr. No. Company Name Rating TP (Rs) Share Price (Rs) 1 BUY 3,136 2,556 2 Avenue Supermarts BUY 3,360 2,896 3 Bajaj Electricals Hold 1,084 1,131 4 Accumulate 3,755 3,541 5 Burger King BUY 250 152 6 Colgate Palmolive Accumulate 1,794 1,597 7 Crompton Greaves Consumer Electricals BUY 454 398 8 India Hold 531 535 9 BUY 579 500 10 GlaxoSmithKline Consumer Healthcare Hold 9,377 9,247 11 India Hold 1,066 1,028 12 BUY 2,562 2,408 13 ITC BUY 258 215 14 Jubilant FoodWorks Accumulate 3,279 2,862 15 Kansai Nerolac Paints Accumulate 620 566 16 Accumulate 452 410 17 Nestle India Accumulate 18,450 17,096 18 Hold 1,819 1,880 19 Polycab India BUY 1,480 1,376 20 Accumulate 1,663 1,507 21 Hold 955 999 22 Westlife Development BUY 572 420

PL’s Recommendation Nomenclature (Absolute Performance) Buy : > 15% Accumulate : 5% to 15% Hold : +5% to -5% Reduce : -5% to -15% Sell : < -15% Not Rated (NR) : No specific call on the stock Under Review (UR) : Rating likely to change shortly

June 15, 2021 6 Jubilant FoodWorks

ANALYST CERTIFICATION (Indian Clients)

We/I, Mr. Amnish Aggarwal- MBA, CFA, Ms. Charmi Mehta- CA, Mr. Heet Vora- CA Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. (US Clients)

The research analysts, with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is or will be directly related to the specific recommendation or views expressed in this research report. DISCLAIMER Indian Clients Prabhudas Lilladher Pvt. Ltd, Mumbai, India (hereinafter referred to as “PL”) is engaged in the business of Stock Broking, Portfolio Manager, Depository Participant and distribution for third party financial products. PL is a subsidiary of Prabhudas Lilladher Advisory Services Pvt Ltd. which has its various subsidiaries engaged in business of commodity broking, investment banking, financial services (margin funding) and distribution of third party financial/other products, details in respect of which are available at www.plindia.com. This document has been prepared by the Research Division of PL and is meant for use by the recipient only as information and is not for circulation. This document is not to be reported or copied or made available to others without prior permission of PL. It should not be considered or taken as an offer to sell or a solicitation to buy or sell any security. The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy or completeness of the same. Neither PL nor any of its affiliates, its directors or its employees accepts any responsibility of whatsoever nature for the information, statements and opinion given, made available or expressed herein or for any omission therein. Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The suitability or otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an independent expert/advisor. Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or engage in transactions of securities of companies referred to in this report and they may have used the research material prior to publication. PL may from time to time solicit or perform investment banking or other services for any company mentioned in this document. PL is in the process of applying for certificate of registration as Research Analyst under Securities and Exchange Board of India (Research Analysts) Regulations, 2014 PL submits that no material disciplinary action has been taken on us by any Regulatory Authority impacting Equity Research Analysis activities. PL or its research analysts or its associates or his relatives do not have any financial interest in the subject company. PL or its research analysts or its associates or his relatives do not have actual/beneficial ownership of one per cent or more securities of the subject company at the end of the month immediately preceding the date of publication of the research report. PL or its research analysts or its associates or his relatives do not have any material conflict of interest at the time of publication of the research report. PL or its associates might have received compensation from the subject company in the past twelve months. PL or its associates might have managed or co-managed public offering of securities for the subject company in the past twelve months or mandated by the subject company for any other assignment in the past twelve months. PL or its associates might have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months. PL or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months PL or its associates might have received any compensation or other benefits from the subject company or third party in connection with the research report. PL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. PL or its analysts did not receive any compensation or other benefits from the subject Company or third party in connection with the preparation of the research report. PL or its Research Analysts do not have any material conflict of interest at the time of publication of this report. It is confirmed that Mr. Amnish Aggarwal- MBA, CFA, Ms. Charmi Mehta- CA, Mr. Heet Vora- CA Research Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. The Research analysts for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report. The research analysts for this report has not served as an officer, director or employee of the subject company PL or its research analysts have not engaged in market making activity for the subject company Our sales people, traders, and other professionals or affiliates may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed herein. In reviewing these materials, you should be aware that any or all of the foregoing, among other things, may give rise to real or potential conflicts of interest. PL and its associates, their directors and employees may (a) from time to time, have a long or short position in, and buy or sell the securities of the subject company or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the subject company or act as an advisor or lender/borrower to the subject company or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. US Clients This research report is a product of Prabhudas Lilladher Pvt. Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account. This report is intended for distribution by Prabhudas Lilladher Pvt. Ltd. only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor. In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, Prabhudas Lilladher Pvt. Ltd. has entered into an agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo"). Transactions in securities discussed in this research report should be effected through Marco Polo or another U.S. registered broker dealer.

Prabhudas Lilladher Pvt. Ltd. 3rd Floor, Sadhana House, 570, P. B. Marg, Worli, Mumbai-400 018, India | Tel: (91 22) 6632 2222 Fax: (91 22) 6632 2209 www.plindia.com

June 15, 2021 7