| Industry
Industry name |
Quick Service Restaurant |
| Variance
Full Year Net Profit Variance |
-151 |
| Equity
Latest Equity |
64.28 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
1326.33 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
3125.32 |
| Net Profit
Full Year Net Profit |
-14.32 |
| Full Year CPS
Full Year Cash Per Share |
11.8 |
| Earning Per Share
Full Year Earning Per Share |
-0.4 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
890.96 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
43.3 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
5.427252 |
| Yearly PE ratio
Full Year Price to Earning per share |
-527.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
20 |
| Bse value
BSE Value in lakhs |
119.99 |
| Nse value
NSE Value in lakhs |
1624.95 |
| High
52 week high |
347 |
| Low
52 week low |
140 |
| Price
NSE Current market price |
235 |
| CPM
Current market price |
235 |
| Market cap
BSE / NSE Market Cap |
7546.07 |
| Net profit
Latest Quarter Net Profit |
14.04 |
| Net profit variance
Latest Quarter Net Profit variance |
881 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2711.24 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
473.44 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
17.46 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
378.31 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
11.68 |
| TTM NP
Trailing Twelve 12 month Net Profit |
29.17 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-89.27 |
| TTM EPS
Trailing Twelve 12 month EPS |
0.08 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
352.85 |
| Equity
Latest Equity |
64.28 |
| LTP
Latest Price (BSE/NSE) |
235 |
| Gross block
Latest Gross Block |
3778.64 |
| Loans
Total loans |
1414.13 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
15.1 |
| Year GPM
Full Year Gross Profit Margin |
12.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
15.7 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 696 | 757 | 711 | 777 | 742 | 814 | 792 | 891 |
| YOY Sales Growth % | 8% | 14% | 13% | 8% | 7% | 8% | 11% | 15% |
| Gross Sales | 696 | 757 | 711 | 777 | 742 | 814 | 792 | 891 |
| + Expenses | 595 | 622 | 609 | 664 | 640 | 691 | 681 | 751 |
| Material Cost % | 31% | 31% | 32% | 33% | 32% | 31% | 31% | 31% |
| Raw Material Cost | 217 | 238 | 227 | 253 | 239 | 255 | 247 | 278 |
| Manufacturing Cost % | 41% | 38% | 40% | 40% | 40% | 40% | 41% | 40% |
| Employee Cost % | 14% | 13% | 14% | 13% | 14% | 13% | 14% | 13% |
| Raw Materials % | 31% | 31% | 32% | 33% | 32% | 31% | 31% | 31% |
| Other Manufacturing Expenses % | 41% | 38% | 40% | 40% | 40% | 40% | 41% | 40% |
| Operating Profit | 101 | 134 | 102 | 113 | 102 | 123 | 112 | 140 |
| OPM % | 14% | 18% | 14% | 15% | 14% | 15% | 14% | 16% |
| + Other Income | 8 | 11 | 13 | 7 | 9 | 7 | 5 | 6 |
| Miscellaneous Income | 8 | 11 | 13 | 7 | 9 | 7 | 5 | 6 |
| Interest | 27 | 28 | 30 | 30 | 31 | 32 | 31 | 32 |
| Depreciation | 88 | 101 | 85 | 92 | 97 | 102 | 101 | 97 |
| Profit before tax | -6 | 17 | 1 | -2 | -17 | -3 | -15 | 16 |
| + Tax % | -2% | 24% | -233% | 6% | 23% | -43% | 18% | 13% |
| Current Tax | 0 | 4 | 1 | 2 | 3 | 4 | 2 | 2 |
| Deferred Tax | 0 | 1 | -2 | -2 | -7 | -2 | -5 | 0 |
| + Net Profit | -6 | 13 | 2 | -2 | -13 | -5 | -13 | 14 |
| Extraordinary Income / Expense | -11 | 0 | -4 | 0 | 0 | -11 | -13 | 0 |
| Exceptional Item | -11 | 0 | -4 | 0 | 0 | -11 | -13 | 0 |
| Minority Interest (After Tax) | 3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | -3 | 12 | 2 | -2 | -13 | -5 | -13 | 14 |
| EPS in Rs | -0.10 | 0.37 | 0.06 | -0.06 | -0.40 | -0.15 | -0.39 | 0.44 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 617 | 957 | 1,194 | 1,340 | 1,020 | 1,722 | 2,266 | 2,594 | 2,882 | 3,125 |
| Sales Growth % | 55% | 25% | 12% | -24% | 69% | 32% | 15% | 11% | 8% | |
| Gross Sales | 1,020 | 1,722 | 2,266 | 2,594 | 2,882 | 3,125 | ||||
| + Expenses | 658 | 948 | 1,155 | 1,249 | 895 | 1,417 | 1,837 | 2,133 | 2,420 | 2,676 |
| Material Cost % | 34% | 34% | 33% | 32% | 30% | 31% | 33% | 31% | 31% | 32% |
| Raw Material Cost | 212 | 321 | 395 | 432 | 310 | 528 | 741 | 811 | 907 | 995 |
| Manufacturing Cost % | 13% | 11% | 11% | 12% | 12% | 10% | 11% | 11% | 12% | 12% |
| Employee Cost % | 20% | 19% | 17% | 17% | 19% | 16% | 13% | 13% | 13% | 14% |
| Other Cost % | 40% | 36% | 36% | 31% | 26% | 25% | 25% | 26% | 27% | 28% |
| Raw Materials % | 34% | 34% | 33% | 32% | 30% | 31% | 33% | 31% | 31% | 32% |
| Power & Fuel % | 9% | 8% | 7% | 7% | 7% | 6% | 7% | 7% | 7% | 7% |
| Other Manufacturing Expenses % | 3% | 3% | 3% | 5% | 6% | 5% | 4% | 4% | 4% | 4% |
| Selling & Administration % | 33% | 31% | 32% | 20% | 23% | 23% | 23% | 24% | 24% | 25% |
| Miscellaneous Expenses % | 7% | 5% | 4% | 11% | 3% | 2% | 2% | 2% | 3% | 3% |
| Operating Profit | -41 | 9 | 39 | 91 | 124 | 305 | 428 | 461 | 461 | 450 |
| OPM % | -7% | 1% | 3% | 7% | 12% | 18% | 19% | 18% | 16% | 14% |
| + Other Income | 30 | 8 | 10 | 11 | 62 | 38 | 31 | 33 | 37 | 28 |
| Miscellaneous Income | 62 | 38 | 31 | 33 | 37 | 28 | ||||
| Interest | 1 | 2 | 18 | 72 | 76 | 78 | 87 | 101 | 112 | 123 |
| Depreciation | 49 | 55 | 74 | 191 | 209 | 214 | 264 | 324 | 364 | 392 |
| Profit before tax | -99 | 51 | 108 | 70 | 23 | -37 | ||||
| + Tax % | -1% | 11% | -115% | 26% | 28% | 14% | ||||
| Current Tax | 0 | 3 | 2 | 1 | 2 | 6 | 3 | 5 | 6 | 10 |
| Deferred Tax | -2 | -2 | -1 | -3 | -1 | -1 | -127 | 13 | 1 | -15 |
| + Net Profit | -100 | 46 | 233 | 52 | 17 | -32 | ||||
| Profit Growth % | -146% | 407% | -78% | -68% | -291% | |||||
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -15 | -24 | ||||
| Exceptional Item | 0 | 0 | 0 | 0 | -15 | -24 | ||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 1 | 3 | 0 |
| Net Profit After Minority Interest | 0 | -41 | -45 | -158 | -98 | 46 | 233 | 53 | 19 | -32 |
| EPS in Rs | -9.90 | -10.36 | -31.69 | -18.92 | 7.24 | 36.70 | 8.16 | 0.52 | -0.99 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 42 | 42 | 43 | 50 | 53 | 64 | 64 | 64 | 64 | 64 |
| Reserves | 533 | 436 | 429 | 474 | 427 | 944 | 1,192 | 1,275 | 1,332 | 1,326 |
| + Borrowings | 0 | 31 | 96 | 646 | 645 | 789 | 963 | 1,164 | 1,292 | 1,417 |
| Secured Borrowings | 0 | 31 | 96 | 66 | 49 | 60 | 42 | 21 | 13 | 3 |
| Unsecured Borrowings | 0 | 0 | 0 | 580 | 596 | 729 | 921 | 1,143 | 1,279 | 1,414 |
| + Other Liabilities | 135 | 326 | 527 | 214 | 225 | 368 | 372 | 334 | 352 | 447 |
| Current Liabilities | 131 | 319 | 518 | 205 | 216 | 359 | 367 | 321 | 332 | 581 |
| Provisions | 5 | 8 | 8 | 9 | 7 | 7 | 7 | 8 | 7 | 9 |
| Minority Interest | 0 | -1 | 2 | 0 | -1 | -2 | -2 | 1 | -2 | -2 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| Other liability items | 4 | 7 | 7 | 9 | 10 | 11 | 11 | 15 | 22 | 41 |
| Total Liabilities | 710 | 834 | 1,095 | 1,384 | 1,349 | 2,165 | 2,591 | 2,837 | 3,040 | 3,255 |
| + Fixed Assets | 415 | 628 | 719 | 1,161 | 1,084 | 1,390 | 1,789 | 2,178 | 2,338 | 2,569 |
| Gross Block | 507 | 761 | 920 | 1,531 | 1,544 | 2,017 | 2,554 | 2,890 | 3,214 | 3,779 |
| Accumulated Depreciation | 92 | 133 | 201 | 279 | 353 | 628 | 765 | 712 | 862 | 1,196 |
| CWIP | 4 | 16 | 21 | 21 | 30 | 33 | 56 | 68 | 57 | 60 |
| Investments | 90 | 0 | 0 | 16 | 27 | 153 | 66 | 0 | 144 | 3 |
| + Other Assets | 201 | 190 | 355 | 186 | 208 | 590 | 679 | 591 | 501 | 622 |
| Inventories | 10 | 34 | 38 | 47 | 48 | 66 | 100 | 97 | 96 | 112 |
| Trade receivables | 3 | 7 | 22 | 5 | 8 | 14 | 18 | 34 | 37 | 35 |
| Cash Equivalents | 107 | 35 | 186 | 39 | 50 | 255 | 220 | 168 | 78 | 68 |
| Loans n Advances | 9 | 22 | 16 | 74 | 12 | 104 | 211 | 177 | 180 | 419 |
| Other asset items | 73 | 92 | 92 | 20 | 91 | 151 | 131 | 115 | 110 | -13 |
| Total Assets | 710 | 834 | 1,095 | 1,384 | 1,349 | 2,165 | 2,591 | 2,837 | 3,040 | 3,255 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -45 | 3 | 47 | 213 | 154 | 395 | 382 | 449 | 508 | 507 |
| Profit from Operations | 21 | 51 | 198 | 142 | 344 | 451 | 482 | 494 | 491 | |
| Working Capital Changes | -15 | -1 | 18 | 15 | 59 | -67 | -32 | 19 | 23 | |
| Profit Before Tax & Extraordinary Items | -62 | -40 | -44 | -161 | -99 | 51 | 108 | 70 | 23 | -37 |
| Depreciation | 49 | 55 | 74 | 191 | 209 | 214 | 264 | 324 | 364 | 392 |
| Interest (Net) | 1 | -3 | 8 | 62 | 70 | 68 | 67 | 81 | 99 | 107 |
| Profit / Loss on Sale of Assets | 0 | 6 | 0 | 1 | 1 | 0 | 2 | 1 | -1 | 0 |
| Profit / Loss on Sale of Investments | 7 | 0 | 0 | -1 | -1 | -7 | -4 | -3 | -9 | 0 |
| Provisions & Write-offs (Net) | 0 | 1 | 3 | 98 | 2 | 0 | 0 | -1 | 13 | -4 |
| Receivables | -1 | -3 | -18 | 18 | -3 | -6 | -4 | -16 | -2 | 2 |
| Inventories | 0 | -14 | -5 | -9 | -3 | -24 | -34 | 2 | 2 | -16 |
| Trade Payables | 19 | 28 | 1 | 17 | 13 | 55 | 18 | 14 | 12 | 36 |
| Interest Paid (Net) | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -1 | -3 | -4 | -3 | -3 | -9 | -2 | -2 | -4 | -7 |
| + Cash from Investing Activity | 29 | -54 | -335 | -2 | -78 | -692 | -204 | -187 | -337 | -233 |
| Purchase of Fixed Assets | -101 | -108 | -175 | -143 | -74 | -285 | -384 | -385 | -265 | -320 |
| Sale of Fixed Assets | 122 | 4 | 1 | 1 | 1 | 1 | 2 | 0 | 2 | 1 |
| Purchase of Investments | 0 | 0 | 0 | -15 | -54 | -657 | -1,211 | -420 | -760 | -590 |
| Sale of Investments | 0 | 0 | 0 | 0 | 44 | 538 | 1,302 | 489 | 625 | 735 |
| Interest Received | 8 | 6 | 2 | 8 | 1 | 1 | 13 | 15 | 10 | 5 |
| Others | 0 | 44 | -163 | 146 | 5 | -289 | 75 | 114 | 52 | -65 |
| + Cash from Financing Activity | -1 | 19 | 281 | -208 | -52 | 313 | -195 | -213 | -211 | -260 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 44 | 469 | 0 | 8 | 23 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 2 | 74 | 1 | 63 | 27 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 20 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -1 | -2 | -10 | -56 | -39 | -19 | -21 | -8 | -10 |
| Repayment of Short-Term Borrowings | 0 | 0 | -33 | -12 | 0 | -5 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -60 | -24 | -60 | -89 | -99 | -114 | -127 |
| Interest Paid | -2 | -16 | -70 | -76 | -78 | -86 | -101 | -112 | -123 | |
| Others | 0 | 0 | 232 | -56 | -2 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -18 | -32 | -7 | 3 | 25 | 16 | -17 | 49 | -39 | 14 |