| Industry
Industry name |
Quick Service Restaurant |
| Variance
Full Year Net Profit Variance |
-421 |
| Equity
Latest Equity |
123.29 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
1418.53 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
5611.48 |
| Net Profit
Full Year Net Profit |
-18.75 |
| Full Year CPS
Full Year Cash Per Share |
5.3 |
| Earning Per Share
Full Year Earning Per Share |
-0.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1580.52 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
12.5 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
11.52 |
| Yearly PE ratio
Full Year Price to Earning per share |
-946.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
27.3 |
| Bse value
BSE Value in lakhs |
1354.33 |
| Nse value
NSE Value in lakhs |
15412.14 |
| High
52 week high |
191 |
| Low
52 week low |
92 |
| Price
NSE Current market price |
144 |
| CPM
Current market price |
144 |
| Market cap
BSE / NSE Market Cap |
17766.66 |
| Net profit
Latest Quarter Net Profit |
14.65 |
| Net profit variance
Latest Quarter Net Profit variance |
277 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
4334.27 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
709.37 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
16.37 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
647.96 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
11.1 |
| TTM NP
Trailing Twelve 12 month Net Profit |
32.28 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
43.84 |
| 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 |
490.22 |
| Equity
Latest Equity |
123.29 |
| LTP
Latest Price (BSE/NSE) |
144 |
| Gross block
Latest Gross Block |
8973.39 |
| Loans
Total loans |
2557.81 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
15.3 |
| Year GPM
Full Year Gross Profit Margin |
11.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
16.1 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,222 | 1,294 | 1,213 | 1,357 | 1,377 | 1,441 | 1,437 | 1,581 |
| YOY Sales Growth % | 49% | 54% | 16% | 11% | 13% | 11% | 18% | 16% |
| Gross Sales | 1,222 | 1,294 | 1,213 | 1,357 | 1,377 | 1,441 | 1,437 | 1,581 |
| + Expenses | 1,026 | 1,081 | 1,027 | 1,151 | 1,187 | 1,232 | 1,217 | 1,326 |
| Material Cost % | 31% | 31% | 31% | 32% | 32% | 31% | 31% | 31% |
| Raw Material Cost | 374 | 404 | 381 | 431 | 443 | 447 | 447 | 488 |
| Manufacturing Cost % | 38% | 37% | 38% | 38% | 39% | 39% | 38% | 38% |
| Employee Cost % | 15% | 15% | 14% | 15% | 15% | 15% | 15% | 15% |
| Other Cost % | 0% | 1% | 1% | -0% | 0% | 0% | 1% | 0% |
| Raw Materials % | 31% | 31% | 31% | 32% | 32% | 31% | 31% | 31% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 38% | 37% | 38% | 38% | 39% | 39% | 38% | 38% |
| Loss on Forex Transaction % | 0% | -0% | 0% | -0% | 0% | 0% | 0% | 0% |
| Provisions & Contingencies % | 0% | 1% | 1% | 0% | 0% | -0% | 1% | 0% |
| Operating Profit | 196 | 213 | 186 | 206 | 190 | 208 | 220 | 254 |
| OPM % | 16% | 16% | 15% | 15% | 14% | 14% | 15% | 16% |
| + Other Income | 5 | 9 | 13 | 14 | 5 | 12 | 18 | 19 |
| Miscellaneous Income | 5 | 9 | 13 | 14 | 5 | 12 | 18 | 19 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 |
| Interest | 65 | 67 | 70 | 67 | 69 | 70 | 70 | 70 |
| Depreciation | 139 | 147 | 152 | 150 | 155 | 167 | 182 | 180 |
| Profit before tax | -4 | 9 | -22 | 3 | -29 | -16 | -15 | 23 |
| + Tax % | -26% | 190% | 25% | 19% | 18% | 31% | 32% | 25% |
| Current Tax | 5 | 1 | 3 | 8 | 2 | -1 | 0 | 9 |
| Deferred Tax | -4 | 15 | -8 | -7 | -7 | -4 | -5 | -3 |
| + Net Profit | -5 | -8 | -17 | 2 | -24 | -11 | -10 | 17 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -2 | -22 | 4 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -22 | 0 | 0 |
| Minority Interest (After Tax) | 5 | 7 | 2 | 1 | 2 | 1 | 0 | -2 |
| Net Profit After Minority Interest | 0 | 0 | -15 | 4 | -22 | -10 | -10 | 15 |
| EPS in Rs | -0.01 | 0.00 | -0.12 | 0.03 | -0.18 | -0.08 | -0.08 | 0.12 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,048 | 1,111 | 1,311 | 1,516 | 1,135 | 2,084 | 2,998 | 3,556 | 4,951 | 5,611 |
| Sales Growth % | 6% | 18% | 16% | -25% | 84% | 44% | 19% | 39% | 13% | |
| Gross Sales | 1,135 | 2,084 | 2,998 | 3,556 | 4,951 | 5,611 | ||||
| + Expenses | 1,009 | 1,043 | 1,090 | 1,305 | 959 | 1,632 | 2,362 | 3,013 | 4,141 | 4,794 |
| Material Cost % | 31% | 30% | 30% | 30% | 30% | 29% | 30% | 30% | 31% | 32% |
| Raw Material Cost | 321 | 351 | 389 | 460 | 345 | 600 | 899 | 1,057 | 1,539 | 1,772 |
| Change in Inventory | 0 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 11% | 10% | 11% | 11% | 10% | 9% | 17% | 17% | 17% | 17% |
| Employee Cost % | 17% | 16% | 15% | 15% | 14% | 12% | 12% | 14% | 14% | 15% |
| Other Cost % | 38% | 38% | 28% | 30% | 30% | 29% | 21% | 24% | 21% | 22% |
| Raw Materials % | 31% | 32% | 30% | 30% | 30% | 29% | 30% | 30% | 31% | 32% |
| Purchase of Finished Goods % | 1% | 1% | 0% | 0% | 0% | 0% | ||||
| Stock Adjustments % | 0% | 1% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Power & Fuel % | 7% | 7% | 7% | 7% | 6% | 6% | 7% | 7% | 7% | 7% |
| Other Manufacturing Expenses % | 4% | 4% | 4% | 4% | 4% | 3% | 10% | 11% | 10% | 10% |
| Selling & Administration % | 27% | 25% | 23% | 24% | 24% | 27% | 19% | 20% | 20% | 21% |
| Miscellaneous Expenses % | 12% | 10% | 5% | 6% | 6% | 2% | 1% | 4% | 1% | 1% |
| Loss on Forex Transaction % | 0% | 0% | 0% | 1% | 0% | -0% | ||||
| Provisions & Contingencies % | 4% | 0% | -0% | 0% | 0% | 0% | ||||
| Operating Profit | 38 | 68 | 221 | 211 | 176 | 452 | 636 | 543 | 811 | 818 |
| OPM % | 4% | 6% | 17% | 14% | 15% | 22% | 21% | 15% | 16% | 15% |
| + Other Income | 9 | 25 | 26 | 53 | 139 | 19 | 33 | 32 | 37 | 55 |
| Miscellaneous Income | 156 | 17 | 33 | 32 | 37 | 49 | ||||
| Exceptional Income | 54 | 1 | 0 | 0 | 0 | 4 | ||||
| Interest | 88 | 34 | 137 | 161 | 155 | 129 | 149 | 189 | 267 | 278 |
| Depreciation | 137 | 55 | 203 | 223 | 229 | 221 | 278 | 391 | 592 | 670 |
| Profit before tax | -64 | 123 | 242 | 4 | 13 | -57 | ||||
| + Tax % | 2% | -26% | -9% | 363% | 154% | 25% | ||||
| Current Tax | 1 | 2 | 1 | 1 | 1 | 7 | 27 | 33 | 23 | 9 |
| Deferred Tax | 0 | -3 | 0 | 0 | -2 | -39 | -48 | -19 | -3 | -23 |
| + Net Profit | -63 | 155 | 263 | -10 | -7 | -43 | ||||
| Profit Growth % | -346% | 69% | -104% | -29% | 517% | |||||
| Extraordinary Income / Expense | 46 | -17 | -20 | -14 | 0 | -22 | ||||
| Exceptional Item | 45 | -17 | -20 | -14 | 0 | -22 | ||||
| Minority Interest (After Tax) | 60 | 15 | 15 | 0 | 8 | 1 | 2 | 57 | 16 | 4 |
| Net Profit After Minority Interest | -120 | 46 | -79 | -122 | -55 | 156 | 265 | 47 | 9 | -39 |
| EPS in Rs | -16.94 | 2.93 | -8.87 | -11.44 | -0.55 | 1.29 | 2.18 | -0.08 | -0.06 | -0.34 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 106 | 106 | 106 | 111 | 123 | 120 | 121 | 121 | 121 | 174 |
| Reserves | -19 | 33 | -176 | -295 | -2 | 566 | 848 | 934 | 973 | 1,419 |
| + Borrowings | 306 | 371 | 488 | 1,827 | 1,328 | 1,254 | 1,565 | 2,906 | 3,188 | 3,783 |
| Secured Borrowings | 239 | 309 | 421 | 462 | 384 | 61 | 1 | 835 | 855 | 1,225 |
| Unsecured Borrowings | 67 | 62 | 67 | 1,366 | 944 | 1,193 | 1,564 | 2,071 | 2,333 | 2,558 |
| + Other Liabilities | 202 | 218 | 1,390 | 240 | 219 | 322 | 452 | 972 | 1,057 | 1,375 |
| Current Liabilities | 180 | 197 | 299 | 262 | 238 | 304 | 781 | 1,127 | 1,234 | 1,599 |
| Provisions | 2 | 4 | 3 | 5 | 9 | 14 | 14 | 16 | 14 | 26 |
| Minority Interest | -20 | -34 | -51 | -39 | -42 | -5 | -6 | 293 | 308 | 343 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Other liability items | 42 | 55 | 1,142 | 18 | 23 | 23 | 25 | 67 | 75 | 108 |
| Total Liabilities | 596 | 728 | 1,808 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 |
| + Fixed Assets | 406 | 445 | 1,578 | 1,635 | 1,392 | 1,756 | 2,427 | 4,216 | 4,622 | 5,686 |
| Gross Block | 530 | 610 | 1,987 | 2,083 | 1,797 | 2,408 | 3,324 | 6,111 | 7,114 | 8,973 |
| Accumulated Depreciation | 123 | 165 | 350 | 416 | 368 | 623 | 873 | 1,866 | 2,441 | 3,220 |
| CWIP | 15 | 56 | 12 | 14 | 14 | 7 | 15 | 11 | 3 | 8 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| + Other Assets | 174 | 226 | 218 | 235 | 262 | 500 | 543 | 705 | 712 | 1,054 |
| Inventories | 34 | 45 | 55 | 72 | 62 | 85 | 129 | 131 | 148 | 165 |
| Trade receivables | 18 | 18 | 23 | 17 | 17 | 21 | 29 | 53 | 41 | 64 |
| Cash Equivalents | 37 | 45 | 27 | 16 | 41 | 66 | 85 | 181 | 181 | 495 |
| Loans n Advances | 23 | 39 | 42 | 45 | 55 | 212 | 512 | 689 | 720 | 804 |
| Other asset items | 63 | 79 | 71 | 84 | 88 | 116 | -212 | -349 | -379 | -474 |
| Total Assets | 596 | 728 | 1,808 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 90 | 91 | 278 | 301 | 240 | 451 | 637 | 766 | 900 | 927 |
| Profit from Operations | 69 | 124 | 276 | 279 | 199 | 445 | 660 | 582 | 833 | 836 |
| Working Capital Changes | 22 | -29 | 2 | 22 | 40 | 16 | 25 | 37 | 65 | 95 |
| Profit Before Tax & Extraordinary Items | -178 | 30 | -93 | -120 | -64 | 123 | 242 | 4 | 13 | -57 |
| Depreciation | 85 | 67 | 226 | 247 | 236 | 221 | 279 | 385 | 570 | 654 |
| Interest (Net) | 0 | 0 | 135 | 159 | 152 | 118 | 135 | 174 | 250 | 260 |
| Profit / Loss on Sale of Assets | 0 | 0 | 1 | 19 | 9 | 2 | 0 | 0 | 4 | 3 |
| Profit / Loss on Sale of Investments | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 52 | -9 | 24 | 4 | 50 | 1 | 0 | 22 | 24 | 17 |
| Profit / Loss in Forex | 54 | 1 | 0 | 11 | -2 | 14 | 10 | 3 | 3 | -19 |
| Receivables | -5 | -1 | -5 | 3 | 0 | -5 | -7 | -13 | 11 | -21 |
| Inventories | -2 | -11 | -10 | -17 | 13 | -23 | -44 | 44 | -18 | -9 |
| Trade Payables | 29 | 10 | 18 | 43 | 10 | 96 | 85 | 48 | 82 | 144 |
| Loans & Advances | 0 | 0 | 0 | -7 | 16 | -52 | -9 | -41 | -10 | -20 |
| Direct Taxes Paid | 0 | -3 | 0 | -1 | 0 | -10 | -48 | -27 | 2 | -12 |
| + Cash from Investing Activity | -67 | -140 | -165 | -91 | -355 | -375 | -349 | -1,551 | -461 | -419 |
| Purchase of Fixed Assets | -71 | -142 | -142 | -100 | -137 | -306 | -437 | -478 | -491 | -459 |
| Sale of Fixed Assets | 2 | 2 | 2 | 1 | 4 | 13 | 13 | 17 | 9 | 18 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 6 | 1 | 2 | 2 | 1 | 9 | 5 | 2 | 1 | 3 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 |
| Acquisition of Companies | 0 | 0 | -29 | 0 | 0 | 0 | 0 | -1,091 | 0 | 0 |
| Others | -4 | -2 | 3 | 6 | -223 | -91 | 70 | 0 | 21 | 20 |
| + Cash from Financing Activity | -32 | 56 | -131 | -223 | 142 | -58 | -283 | 889 | -425 | -197 |
| Proceeds from Issue of Shares | 2 | 2 | 0 | 0 | 348 | 449 | 1 | 1 | 1 | 13 |
| Proceeds from Other Long-Term Borrowings | 50 | 133 | 192 | 80 | 236 | 61 | 0 | 805 | 51 | 220 |
| Proceeds from Bank Borrowings | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 28 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 255 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Repayment of Long-Term Borrowings | -60 | -52 | -62 | -65 | -309 | -394 | -61 | 0 | -80 | -170 |
| Repayment of Short-Term Borrowings | 0 | 0 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | -202 | -104 | 0 | -37 | -81 | -96 | -142 | -180 |
| Interest Paid | -24 | -27 | -34 | -156 | -132 | -123 | -143 | -191 | -260 | -276 |
| Others | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 341 | 0 | -59 |
| Net Cash Flow | -9 | 7 | -18 | -13 | 27 | 17 | 5 | 105 | 14 | 310 |