| Industry
Industry name |
Quick Service Restaurant |
| Variance
Full Year Net Profit Variance |
15 |
| Equity
Latest Equity |
711.72 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
909.66 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
2822.64 |
| Net Profit
Full Year Net Profit |
-184.83 |
| Full Year CPS
Full Year Cash Per Share |
2.9 |
| Earning Per Share
Full Year Earning Per Share |
-2.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
706.84 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
22.8 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
2.850877 |
| Yearly PE ratio
Full Year Price to Earning per share |
-25 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
22.6 |
| Bse value
BSE Value in lakhs |
83.31 |
| Nse value
NSE Value in lakhs |
2505.13 |
| High
52 week high |
88 |
| Low
52 week low |
57 |
| Price
NSE Current market price |
65 |
| CPM
Current market price |
65 |
| Market cap
BSE / NSE Market Cap |
4635.42 |
| Net profit
Latest Quarter Net Profit |
-43.01 |
| Net profit variance
Latest Quarter Net Profit variance |
24 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2480.49 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
266.23 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
10.73 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
185.25 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.56 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-230.97 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
14.53 |
| 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 |
381.14 |
| Equity
Latest Equity |
711.72 |
| LTP
Latest Price (BSE/NSE) |
65 |
| Gross block
Latest Gross Block |
4336.68 |
| Loans
Total loans |
1536.29 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
11.6 |
| Year GPM
Full Year Gross Profit Margin |
6.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
13.4 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 647 | 632 | 639 | 633 | 698 | 703 | 715 | 707 |
| YOY Sales Growth % | 6% | 1% | 6% | 6% | 8% | 11% | 12% | 12% |
| Gross Sales | 647 | 632 | 639 | 633 | 698 | 703 | 715 | 707 |
| + Expenses | 584 | 569 | 570 | 559 | 625 | 632 | 627 | 612 |
| Material Cost % | 36% | 35% | 34% | 35% | 35% | 34% | 33% | 32% |
| Raw Material Cost | 230 | 222 | 220 | 220 | 241 | 238 | 235 | 226 |
| Manufacturing Cost % | 39% | 37% | 38% | 36% | 38% | 39% | 38% | 37% |
| Employee Cost % | 16% | 17% | 17% | 17% | 17% | 18% | 17% | 18% |
| Raw Materials % | 36% | 35% | 34% | 35% | 35% | 34% | 33% | 32% |
| Other Manufacturing Expenses % | 39% | 37% | 38% | 36% | 38% | 39% | 38% | 37% |
| Operating Profit | 63 | 63 | 70 | 73 | 73 | 71 | 87 | 95 |
| OPM % | 10% | 10% | 11% | 12% | 10% | 10% | 12% | 13% |
| + Other Income | 14 | 0 | 9 | 8 | 22 | 8 | 10 | 8 |
| Miscellaneous Income | 14 | 0 | 9 | 8 | 22 | 8 | 10 | 8 |
| Interest | 37 | 38 | 40 | 46 | 47 | 46 | 47 | 50 |
| Depreciation | 92 | 91 | 93 | 96 | 93 | 97 | 98 | 101 |
| Profit before tax | -52 | -65 | -55 | -60 | -45 | -63 | -48 | -47 |
| Tax % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| + Net Profit | -52 | -65 | -55 | -60 | -45 | -63 | -48 | -47 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
| Minority Interest (After Tax) | 3 | 5 | 4 | 4 | 3 | 5 | 4 | 4 |
| Net Profit After Minority Interest | -49 | -60 | -50 | -56 | -42 | -59 | -44 | -43 |
| EPS in Rs | -0.99 | -1.21 | -1.01 | -1.13 | -0.72 | -1.01 | -0.75 | -0.73 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 139 | 230 | 378 | 633 | 841 | 1,004 | 1,490 | 2,054 | 2,437 | 2,551 |
| Sales Growth % | 66% | 64% | 67% | 33% | 19% | 48% | 38% | 19% | 5% | |
| Gross Sales | 620 | 1,490 | 2,054 | 2,437 | 2,551 | |||||
| + Expenses | 170 | 234 | 370 | 554 | 742 | 1,006 | 1,419 | 1,943 | 2,195 | 2,282 |
| Material Cost % | 43% | 40% | 38% | 36% | 36% | 40% | 37% | 36% | 36% | 35% |
| Raw Material Cost | 60 | 92 | 144 | 230 | 301 | 397 | 550 | 736 | 872 | 891 |
| Manufacturing Cost % | 11% | 14% | 13% | 11% | 13% | 15% | 14% | 15% | 14% | 14% |
| Employee Cost % | 26% | 22% | 19% | 15% | 16% | 22% | 18% | 18% | 17% | 17% |
| Other Cost % | 43% | 25% | 28% | 24% | 23% | 24% | 27% | 26% | 24% | 24% |
| Raw Materials % | 43% | 40% | 38% | 36% | 36% | 40% | 37% | 36% | 36% | 35% |
| Power & Fuel % | 8% | 9% | 9% | 7% | 8% | 9% | 9% | 9% | 9% | 9% |
| Other Manufacturing Expenses % | 3% | 5% | 5% | 4% | 4% | 6% | 5% | 5% | 5% | 5% |
| Selling & Administration % | 37% | 23% | 26% | 24% | 22% | 19% | 24% | 25% | 22% | 23% |
| Miscellaneous Expenses % | 6% | 2% | 2% | 1% | 1% | 3% | 3% | 1% | 1% | 1% |
| Operating Profit | -32 | -4 | 8 | 79 | 100 | -2 | 71 | 111 | 242 | 268 |
| OPM % | -23% | -2% | 2% | 12% | 12% | -0% | 5% | 5% | 10% | 11% |
| + Other Income | 2 | 4 | 11 | 11 | 6 | 34 | 22 | 36 | 19 | 31 |
| Miscellaneous Income | 33 | 22 | 36 | 18 | 30 | |||||
| Interest | 0 | 27 | 37 | 46 | 65 | 104 | 95 | 105 | 141 | 161 |
| Depreciation | 9 | 45 | 64 | 82 | 116 | 229 | 234 | 284 | 356 | 371 |
| Profit before tax | -208 | -235 | -242 | -237 | -233 | |||||
| Tax % | -0% | -0% | -0% | -0% | -0% | |||||
| + Net Profit | -208 | -235 | -242 | -237 | -233 | |||||
| Profit Growth % | 13% | 3% | -2% | -2% | ||||||
| Extraordinary Income / Expense | -8 | -25 | 0 | 0 | 0 | |||||
| Exceptional Item | -8 | -25 | 0 | 0 | 0 | |||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 36 | 39 | 21 | 19 | 17 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 0 | -246 | -196 | -221 | -218 | -216 |
| EPS in Rs | -7.36 | -4.77 | -4.89 | -4.77 | -4.00 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 119 | 265 | 265 | 265 | 278 | 383 | 493 | 495 | 496 | 582 |
| Reserves | 32 | 103 | 22 | -15 | -2 | -298 | 547 | 331 | 130 | 327 |
| + Borrowings | 0 | 291 | 370 | 574 | 796 | 901 | 887 | 1,168 | 1,430 | 1,832 |
| Secured Borrowings | 0 | 0 | 0 | 0 | 199 | 140 | 88 | 78 | 170 | 296 |
| Unsecured Borrowings | 0 | 291 | 370 | 574 | 598 | 761 | 799 | 1,090 | 1,260 | 1,536 |
| + Other Liabilities | 55 | 40 | 73 | 97 | 126 | 977 | 456 | 500 | 652 | 722 |
| Current Liabilities | 28 | 41 | 78 | 101 | 106 | 902 | 383 | 426 | 539 | 569 |
| Provisions | 1 | 1 | 2 | 2 | 3 | 5 | 8 | 11 | 15 | 10 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 25 | 28 | 21 | 2 | -14 |
| Equity Application Money | 23 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Other liability items | 4 | 4 | 4 | 6 | 20 | 50 | 44 | 53 | 111 | 168 |
| Total Liabilities | 205 | 698 | 730 | 920 | 1,198 | 1,963 | 2,382 | 2,493 | 2,709 | 3,463 |
| + Fixed Assets | 119 | 475 | 592 | 793 | 1,037 | 1,391 | 1,514 | 1,953 | 2,320 | 2,603 |
| Gross Block | 130 | 543 | 722 | 1,003 | 1,356 | 2,163 | 2,507 | 3,188 | 3,783 | 4,337 |
| Accumulated Depreciation | 10 | 68 | 129 | 211 | 319 | 773 | 994 | 1,235 | 1,463 | 1,733 |
| CWIP | 10 | 10 | 10 | 20 | 48 | 47 | 18 | 35 | 49 | 34 |
| Investments | 45 | 177 | 87 | 38 | 19 | 124 | 402 | 147 | 83 | 24 |
| + Other Assets | 31 | 36 | 41 | 69 | 95 | 401 | 448 | 358 | 256 | 802 |
| Inventories | 3 | 4 | 5 | 7 | 9 | 20 | 23 | 32 | 35 | 44 |
| Trade receivables | 1 | 1 | 3 | 6 | 3 | 9 | 13 | 17 | 25 | 34 |
| Cash Equivalents | 3 | 12 | 7 | 16 | 28 | 278 | 277 | 155 | 34 | 536 |
| Loans n Advances | 3 | 10 | 16 | 25 | 21 | 36 | 31 | 40 | 45 | 52 |
| Other asset items | 23 | 8 | 10 | 16 | 34 | 59 | 104 | 114 | 118 | 136 |
| Total Assets | 205 | 698 | 730 | 920 | 1,198 | 1,963 | 2,382 | 2,493 | 2,709 | 3,463 |
| Dec 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -6 | -16 | 113 | 48 | 69 | 124 | 346 | 350 |
| Profit from Operations | 2 | 91 | 122 | 276 | 280 | |||
| Working Capital Changes | 48 | -16 | 6 | 71 | 60 | |||
| Profit Before Tax & Extraordinary Items | -25 | -6 | -78 | -282 | -235 | -242 | -237 | -233 |
| Depreciation | 1 | 1 | 116 | 229 | 234 | 284 | 356 | 371 |
| Interest (Net) | 0 | 0 | 64 | 98 | 83 | 93 | 134 | 152 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2 |
| Profit / Loss on Sale of Investments | -1 | 0 | -1 | -1 | -6 | -11 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 1 | 7 | 3 | 2 | 1 | -2 |
| Profit / Loss in Forex | 0 | 0 | 0 | -3 | 0 | -5 | -1 | 0 |
| Receivables | 0 | 0 | 3 | 6 | -5 | -3 | -9 | -8 |
| Inventories | -1 | 0 | -3 | 5 | -3 | -8 | -3 | -9 |
| Trade Payables | 9 | -4 | 21 | 9 | 8 | 39 | 17 | 31 |
| Direct Taxes Paid | 0 | 0 | 0 | -2 | -5 | -4 | -1 | 10 |
| + Cash from Investing Activity | -32 | -13 | -230 | -322 | -1,083 | 16 | -219 | -232 |
| Purchase of Fixed Assets | -28 | -12 | -228 | -68 | -138 | -352 | -282 | -277 |
| Purchase of Investments | 0 | 0 | -73 | -263 | -1,884 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 93 | 159 | 1,612 | 267 | 71 | 62 |
| Investment Income | 44 | 23 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 3 | 9 | 7 | 1 | 3 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Group Companies | -43 | -23 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | -776 | 0 | 0 | 0 |
| Others | -4 | -1 | -24 | -153 | 94 | 94 | -9 | -20 |
| + Cash from Financing Activity | 58 | 53 | 106 | 357 | 1,112 | -170 | -251 | 385 |
| Proceeds from Issue of Shares | 58 | 0 | 0 | 563 | 1,365 | 8 | 10 | 511 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 201 | 107 | 30 | 74 | 156 | 52 |
| Proceeds from Bank Borrowings | 0 | 0 | 0 | 3 | 0 | 5 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 85 |
| Share Application Money | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | -5 | -208 | -143 | -62 | -166 | -6 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| Repayment of Financial Liabilities | 0 | 0 | -90 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | -108 | -141 | -196 | -266 | -251 | |||
| Others | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 20 | 24 | -12 | 82 | 99 | -30 | -124 | 503 |