| Industry
Industry name |
Quick Service Restaurant |
| Variance
Full Year Net Profit Variance |
85 |
| Equity
Latest Equity |
211.25 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
2582.83 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1200.28 |
| Net Profit
Full Year Net Profit |
-35.27 |
| Full Year CPS
Full Year Cash Per Share |
4.5 |
| Earning Per Share
Full Year Earning Per Share |
-1.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Sep 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
298.18 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
132.3 |
| Networth
Full Year Return on Networth |
-1.05 |
| Price/Book Value
Price to Book value |
0.234316 |
| Yearly PE ratio
Full Year Price to Earning per share |
-18.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
7 |
| Bse value
BSE Value in lakhs |
144.63 |
| Nse value
NSE Value in lakhs |
1921.87 |
| High
52 week high |
43 |
| Low
52 week low |
21 |
| Price
NSE Current market price |
31 |
| CPM
Current market price |
31 |
| Market cap
BSE / NSE Market Cap |
665.23 |
| Net profit
Latest Quarter Net Profit |
-4.21 |
| Net profit variance
Latest Quarter Net Profit variance |
66 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
1036.97 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-424.25 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-40.91 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
323.64 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
28.48 |
| TTM NP
Trailing Twelve 12 month Net Profit |
111.16 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-170.37 |
| TTM EPS
Trailing Twelve 12 month EPS |
0 |
| 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 |
135.44 |
| Equity
Latest Equity |
211.25 |
| LTP
Latest Price (BSE/NSE) |
31 |
| Gross block
Latest Gross Block |
1750.44 |
| Loans
Total loans |
321.6 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-9.3 |
| Year GPM
Full Year Gross Profit Margin |
7.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
-4.7 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 269 | 280 | 268 | 269 | 280 | 286 | 281 | 290 |
| YOY Sales Growth % | 4% | 9% | 7% | 4% | 4% | 2% | 5% | 8% |
| Gross Sales | 269 | 280 | 268 | 269 | 280 | 286 | 281 | 290 |
| + Expenses | 245 | 244 | 240 | 237 | 248 | 251 | 230 | 243 |
| Material Cost % | 49% | 48% | 51% | 52% | 50% | 51% | 48% | 46% |
| Raw Material Cost | 131 | 135 | 138 | 140 | 140 | 146 | 135 | 133 |
| Change in Inventory | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 27% | 25% | 24% | 22% | 25% | 23% | 20% | 23% |
| Employee Cost % | 15% | 14% | 14% | 14% | 14% | 14% | 14% | 15% |
| Other Cost % | -1% | 0% | -0% | -0% | -0% | 0% | 0% | -0% |
| Raw Materials % | 49% | 48% | 51% | 52% | 50% | 51% | 48% | 46% |
| Purchase of Finished Goods % | 0% | 0% | -0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | -1% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 27% | 25% | 24% | 22% | 25% | 23% | 20% | 23% |
| Operating Profit | 24 | 36 | 28 | 32 | 32 | 35 | 51 | 47 |
| OPM % | 9% | 13% | 10% | 12% | 11% | 12% | 18% | 16% |
| + Other Income | 26 | 5 | 60 | 44 | 3 | 80 | 159 | 5 |
| Miscellaneous Income | 26 | 5 | 60 | 44 | 3 | 80 | 159 | 5 |
| Exceptional Income | 0 | 0 | 48 | 35 | 0 | 62 | 141 | 0 |
| Interest | 22 | 21 | 46 | 24 | 22 | 20 | 26 | 19 |
| Depreciation | 31 | 32 | 28 | 28 | 28 | 43 | 44 | 29 |
| Profit before tax | -4 | -11 | 15 | 23 | -16 | 51 | 140 | 5 |
| + Tax % | -19% | -0% | 865% | 0% | -0% | -39% | 6% | 0% |
| Current Tax | 1 | 0 | 129 | 0 | 0 | -20 | 8 | 0 |
| + Net Profit | -4 | -11 | -114 | 23 | -16 | 70 | 132 | 5 |
| Extraordinary Income / Expense | 0 | 0 | 48 | 35 | 0 | 62 | 141 | 0 |
| Exceptional Item | 0 | 0 | 48 | 35 | 0 | 62 | 141 | 0 |
| Minority Interest (After Tax) | 1 | 1 | 81 | 5 | 3 | -15 | 0 | -4 |
| Net Profit After Minority Interest | -3 | -10 | -33 | 28 | -12 | 55 | 132 | 1 |
| EPS in Rs | -0.16 | -0.49 | -1.56 | 1.33 | -0.59 | 2.62 | 6.25 | 0.04 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 2,831 | 4,227 | 3,967 | 2,836 | 897 | 638 | 1,008 | 1,101 | 1,171 | 1,200 |
| Sales Growth % | 49% | -6% | -29% | -68% | -29% | 58% | 9% | 6% | 3% | |
| Gross Sales | 3,120 | 3,788 | 3,685 | 2,685 | 853 | 582 | 924 | 1,013 | 1,078 | 1,116 |
| + Expenses | 2,288 | 3,611 | 3,573 | 3,398 | 1,183 | 641 | 1,254 | 1,413 | 1,054 | 1,060 |
| Material Cost % | 2% | 22% | 25% | 25% | 18% | 28% | 37% | 40% | 45% | 47% |
| Raw Material Cost | 45 | 930 | 997 | 704 | 158 | 178 | 371 | 437 | 525 | 560 |
| Change in Inventory | 6 | 0 | -4 | 16 | 6 | 0 | -1 | 0 | 0 | 0 |
| Manufacturing Cost % | 29% | 23% | 32% | 36% | 42% | 13% | 12% | 12% | 11% | 11% |
| Employee Cost % | 14% | 12% | 11% | 14% | 22% | 23% | 13% | 13% | 13% | 13% |
| Other Cost % | 36% | 29% | 22% | 44% | 49% | 37% | 63% | 64% | 21% | 18% |
| Raw Materials % | 2% | 22% | 25% | 25% | 18% | 28% | 37% | 40% | 45% | 47% |
| Purchase of Finished Goods % | 2% | 3% | 6% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | -0% | -0% | 0% | -1% | -1% | 0% | 0% | 0% | 0% | 0% |
| Power & Fuel % | 1% | 1% | 1% | 2% | 3% | 4% | 4% | 4% | 3% | 3% |
| Other Manufacturing Expenses % | 28% | 22% | 31% | 34% | 39% | 8% | 8% | 8% | 8% | 8% |
| Selling & Administration % | 31% | 24% | 19% | 18% | 19% | 26% | 20% | 19% | 19% | 17% |
| Miscellaneous Expenses % | 5% | 4% | 2% | 20% | 30% | 10% | 43% | 45% | 2% | 2% |
| Operating Profit | 544 | 616 | 394 | -562 | -286 | -3 | -247 | -313 | 117 | 141 |
| OPM % | 19% | 15% | 10% | -20% | -32% | -1% | -24% | -28% | 10% | 12% |
| + Other Income | 137 | 216 | 358 | 3,212 | 128 | 76 | 112 | 105 | 107 | 294 |
| Miscellaneous Income | 137 | 216 | 264 | 3,061 | 150 | 77 | 113 | 106 | 97 | 285 |
| Exceptional Income | 0 | 53 | 25 | 1,744 | 16 | 0 | 3 | 0 | 48 | 238 |
| Interest | 317 | 349 | 353 | 519 | 261 | 53 | 87 | 30 | 110 | 92 |
| Depreciation | 227 | 260 | 270 | 430 | 400 | 148 | 161 | 131 | 125 | 129 |
| Profit before tax | 137 | 225 | 120 | 1,665 | -820 | -128 | -382 | -369 | -12 | 199 |
| + Tax % | 40% | 34% | 27% | 1% | 20% | -2% | -1% | 17% | -1095% | -6% |
| Current Tax | 54 | 82 | 71 | 91 | -15 | 0 | 4 | 2 | -1 | -1 |
| Deferred Tax | 2 | -5 | -39 | -69 | -153 | 3 | 0 | -64 | 132 | -10 |
| + Net Profit | 79 | 148 | 86 | 1,709 | -652 | -131 | -387 | -307 | -143 | 210 |
| Profit Growth % | 87% | -42% | 1883% | -138% | -80% | 196% | -21% | -53% | -247% | |
| Extraordinary Income / Expense | 0 | 53 | 25 | 1,744 | -136 | 0 | 3 | -479 | 48 | 238 |
| Exceptional Item | 0 | 53 | 25 | 1,744 | -136 | 0 | 3 | -479 | 48 | 238 |
| Minority Interest (After Tax) | -35 | -42 | -20 | 35 | 68 | 10 | 7 | -15 | 85 | -7 |
| Net Profit After Minority Interest | 47 | 106 | 128 | 1,884 | -584 | -121 | -380 | -323 | -58 | 203 |
| EPS in Rs | 3.96 | 7.02 | 6.97 | 87.50 | -30.87 | -6.19 | -18.33 | -14.55 | -6.78 | 9.95 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 206 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 |
| Reserves | 1,929 | 2,166 | 2,318 | 4,092 | 3,505 | 3,393 | 3,007 | 2,645 | 2,379 | 2,583 |
| + Borrowings | 4,449 | 5,050 | 7,214 | 3,013 | 2,073 | 1,917 | 1,842 | 1,363 | 1,373 | 827 |
| Secured Borrowings | 3,837 | 4,040 | 6,752 | 2,607 | 1,311 | 1,178 | 1,263 | 1,083 | 1,049 | 505 |
| Unsecured Borrowings | 612 | 1,010 | 463 | 406 | 762 | 739 | 578 | 280 | 324 | 322 |
| Deferred Credit | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 1,415 | 1,412 | 1,495 | 2,203 | 813 | 774 | 782 | 883 | 974 | 915 |
| Current Liabilities | 690 | 749 | 904 | 935 | 575 | 522 | 625 | 602 | 609 | 539 |
| Provisions | 28 | 45 | 60 | 90 | 95 | 129 | 141 | 149 | 162 | 174 |
| Minority Interest | 585 | 638 | 637 | 634 | 180 | 170 | 158 | 273 | 355 | 362 |
| Equity Application Money | 129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 155 | 174 | 164 | 675 | 67 | 90 | 7 | 10 | 11 | 15 |
| Total Liabilities | 8,000 | 8,840 | 11,239 | 9,520 | 6,602 | 6,296 | 5,842 | 5,103 | 4,938 | 4,536 |
| + Fixed Assets | 3,260 | 3,356 | 3,552 | 2,823 | 1,388 | 1,205 | 1,033 | 552 | 516 | 374 |
| Gross Block | 4,229 | 4,585 | 5,066 | 4,296 | 2,456 | 2,331 | 2,079 | 1,696 | 1,772 | 1,750 |
| Accumulated Depreciation | 969 | 1,229 | 1,514 | 1,473 | 1,068 | 1,126 | 1,046 | 1,144 | 1,256 | 1,376 |
| CWIP | 816 | 957 | 1,066 | 1,287 | 7 | 2 | 6 | 8 | 7 | 6 |
| Investments | 664 | 716 | 177 | 493 | 460 | 430 | 440 | 44 | 79 | 94 |
| + Other Assets | 3,259 | 3,811 | 6,444 | 4,917 | 4,747 | 4,659 | 4,362 | 4,499 | 4,335 | 4,062 |
| Inventories | 133 | 96 | 112 | 76 | 16 | 19 | 31 | 33 | 37 | 37 |
| Trade receivables | 409 | 480 | 571 | 287 | 55 | 35 | 57 | 56 | 62 | 59 |
| Cash Equivalents | 1,449 | 1,667 | 2,367 | 100 | 46 | 53 | 71 | 225 | 244 | 26 |
| Loans n Advances | 733 | 746 | 2,394 | 4,078 | 4,263 | 4,208 | 3,864 | 3,792 | 3,617 | 3,602 |
| Other asset items | 535 | 823 | 1,000 | 377 | 367 | 344 | 339 | 393 | 376 | 337 |
| Total Assets | 8,000 | 8,840 | 11,239 | 9,520 | 6,602 | 6,296 | 5,842 | 5,103 | 4,938 | 4,536 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 368 | 534 | 375 | 611 | 67 | 108 | 172 | 189 | 196 | 172 |
| Profit from Operations | 558 | 626 | 531 | 1,292 | 21 | 83 | 189 | 178 | 160 | 162 |
| Working Capital Changes | -159 | -36 | -62 | -583 | 32 | 28 | -24 | 16 | -6 | 4 |
| Profit Before Tax & Extraordinary Items | 82 | 148 | 213 | 1,804 | -811 | -128 | -382 | -369 | -12 | 199 |
| Depreciation | 227 | 260 | 270 | 430 | 400 | 148 | 161 | 131 | 125 | 129 |
| Interest (Net) | 265 | 303 | 245 | 496 | 253 | 50 | 85 | 20 | 91 | 85 |
| Dividend Received | -1 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | -1 | -1 | -11 | 5 | -26 | -98 | -71 | -6 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | -42 | -2 | 42 | 0 | 0 | -1 | 0 | 0 |
| Provisions & Write-offs (Net) | 1 | 73 | 18 | 490 | 47 | 48 | 426 | 6 | 5 | 3 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -98 | -67 | -109 | 241 | 19 | -4 | -30 | 1 | -7 | 3 |
| Inventories | -8 | 37 | -17 | 37 | 44 | -3 | -12 | -2 | -4 | 0 |
| Trade Payables | 2 | 31 | 9 | 233 | -24 | -43 | -16 | -24 | -1 | -17 |
| Loans & Advances | -30 | -15 | 36 | -35 | 23 | 1 | 1 | 0 | 0 | 0 |
| Direct Taxes Paid | -32 | -54 | -94 | -98 | 14 | -3 | 7 | -5 | 41 | 6 |
| Extraordinary Items | 1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -544 | -534 | -1,599 | 2,169 | 65 | 46 | 117 | 298 | -19 | 216 |
| Purchase of Fixed Assets | -500 | -731 | -892 | 0 | -8 | -14 | 0 | 0 | -33 | -26 |
| Sale of Fixed Assets | 3 | 3 | 2 | 1,217 | 0 | 18 | 84 | 167 | 0 | 0 |
| Purchase of Investments | -288 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 94 | 51 | 2,288 | 36 | 27 | 0 | 350 | 0 | 0 |
| Interest Received | 45 | 50 | 107 | 27 | 8 | 3 | 2 | 3 | 18 | 14 |
| Dividend Received | 30 | 34 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 165 | 26 | -898 | -1,364 | -11 | 13 | 31 | -222 | -4 | 227 |
| + Cash from Financing Activity | 487 | 195 | 1,719 | -4,970 | -226 | -195 | -63 | -272 | -166 | -409 |
| Proceeds from Other Long-Term Borrowings | 0 | 3,354 | 7,831 | 586 | 0 | 0 | 119 | 287 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -2,844 | -5,733 | -4,962 | -47 | -56 | -27 | -481 | -23 | -282 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -188 | -90 | -94 | -99 | -71 | -83 | -81 |
| Interest Paid | -296 | -315 | -380 | -407 | -89 | -44 | -55 | -6 | -60 | -45 |
| Others | 783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 311 | 194 | 495 | -2,190 | -94 | -41 | 226 | 215 | 11 | -21 |