OTCMJBFCY
Market cap4.98bUSD
Dec 16, Last price
17.75USD
1D
-8.74%
Jan 2017
22.25%
Name
Jollibee Foods Corp
Chart & Performance
Profile
Jollibee Foods Corporation develops, operates, and franchises quick service restaurants. The company operates quick-service restaurants under the Jollibee, Chowking, Greenwich, Red Ribbon, Yong He King, Hong Zhuang Yuan, Mang Inasal, Burger King, Highlands Coffee, PHO24, Dunkin' Donuts, Smashburger, Tim Ho Wan, Tortazo, The Coffee Bean & Tea Leaf, Yoshinoya, Milksha, and Panda Express names. As of July 20, 2022, it operated approximately 6,200 stores in the Philippines, the United States, Canada, the People's Republic of China, the United Kingdom, Italy, Spain, Vietnam, Brunei, Singapore, Saudi Arabia, the United Arab Emirates, Qatar, Oman, Kuwait, Bahrain, Indonesia, Costa Rica, Egypt, Panama, Malaysia, South Korea, Australia, and India. The company also offers property leasing, manufacturing, digital printing, advertising, financial accounting, human resources and logistics, business management, and other services. Jollibee Foods Corporation was founded in 1975 and is headquartered in Pasig, the Philippines.
Valuation
Title PHP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 244,107,348 15.27% | 211,769,554 37.89% | 153,575,590 18.76% | |||||||
Cost of revenue | 229,312,729 | 184,905,674 | 135,381,809 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,794,619 | 26,863,880 | 18,193,781 | |||||||
NOPBT Margin | 6.06% | 12.69% | 11.85% | |||||||
Operating Taxes | 3,356,901 | 3,849,107 | 641,435 | |||||||
Tax Rate | 22.69% | 14.33% | 3.53% | |||||||
NOPAT | 11,437,718 | 23,014,773 | 17,552,346 | |||||||
Net income | 8,766,116 15.98% | 7,558,503 26.36% | 5,981,690 -147.35% | |||||||
Dividends | (3,271,009) | (2,804,324) | (1,839,613) | |||||||
Dividend yield | 0.77% | |||||||||
Proceeds from repurchase of equity | 209,040 | (7,121,548) | 12,243,510 | |||||||
BB yield | -5.10% | |||||||||
Debt | ||||||||||
Debt current | 20,375,410 | 17,236,793 | 12,744,719 | |||||||
Long-term debt | 134,534,201 | 132,979,972 | 126,918,961 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,730,503 | 2,807,072 | 3,643,984 | |||||||
Net debt | 94,146,430 | 105,248,528 | 101,288,081 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 37,813,100 | 23,921,911 | 19,848,937 | |||||||
CAPEX | (11,599,517) | (9,682,661) | (7,874,955) | |||||||
Cash from investing activities | (13,771,216) | (2,970,455) | 7,964,881 | |||||||
Cash from financing activities | (19,665,107) | (16,772,346) | (24,509,718) | |||||||
FCF | 5,210,075 | 13,228,227 | 11,683,435 | |||||||
Balance | ||||||||||
Cash | 41,711,088 | 37,739,438 | 39,185,277 | |||||||
Long term investments | 19,052,093 | 7,228,799 | (809,678) | |||||||
Excess cash | 48,557,814 | 34,379,759 | 30,696,820 | |||||||
Stockholders' equity | 73,774,261 | 50,765,313 | 45,794,860 | |||||||
Invested Capital | 144,607,426 | 149,451,968 | 142,591,232 | |||||||
ROIC | 7.78% | 15.76% | 11.88% | |||||||
ROCE | 7.52% | 14.35% | 10.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,117,081 | 1,113,617 | 1,108,800 | |||||||
Price | 216.40 10.86% | |||||||||
Market cap | 239,944,238 11.54% | |||||||||
EV | 351,550,121 | |||||||||
EBITDA | 31,748,435 | 42,462,471 | 31,676,046 | |||||||
EV/EBITDA | 11.10 | |||||||||
Interest | 6,226,508 | 4,768,732 | 4,145,749 | |||||||
Interest/NOPBT | 42.09% | 17.75% | 22.79% |