| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 819 | 843 | 1,047 | 1,222 | 1,222 | 1,294 | 1,213 | 1,357 | 1,377 | 1,441 | 1,437 | 1,581 | |
Growth YoY Revenue Growth YoY% | 9.6 | 6.6 | 38.7 | 44.3 | 49.1 | 53.5 | 15.8 | 11.1 | 12.7 | 11.3 | 18.5 | 16.5 |
| 665 | 697 | 917 | 1,006 | 1,026 | 1,081 | 1,027 | 1,151 | 1,184 | 1,210 | 1,217 | 1,326 | |
| 154 | 146 | 130 | 216 | 196 | 213 | 186 | 206 | 192 | 231 | 220 | 254 | |
OPM OPM% | 18.8 | 17.4 | 12.4 | 17.7 | 16.0 | 16.5 | 15.3 | 15.2 | 14.0 | 16.0 | 15.3 | 16.1 |
| -7 | 5 | 14 | 10 | 5 | 9 | 13 | 13 | 5 | -9 | 14 | 19 | |
Interest Expense Interest ExpenseCr | 42 | 48 | 57 | 63 | 65 | 67 | 70 | 67 | 69 | 70 | 70 | 70 |
Depreciation DepreciationCr | 86 | 93 | 126 | 132 | 139 | 147 | 152 | 150 | 155 | 167 | 182 | 180 |
PBT PBTCr | 19 | 10 | -38 | 31 | -4 | 9 | -22 | 3 | -27 | -15 | -18 | 23 |
| -17 | 5 | 11 | 8 | 1 | 16 | -6 | 1 | -5 | -5 | -5 | 6 | |
| 36 | 5 | -49 | 22 | -5 | -8 | -17 | 2 | -24 | -11 | -10 | 17 | |
Growth YoY PAT Growth YoY% | -37.0 | -92.9 | -181.8 | 1,501.9 | -113.7 | -250.9 | 65.8 | -90.1 | -386.8 | -43.5 | 41.3 | 666.8 |
NPM NPM% | 4.4 | 0.6 | -4.7 | 1.8 | -0.4 | -0.6 | -1.4 | 0.2 | -1.7 | -0.8 | -0.7 | 1.1 |
| 0.3 | 0.1 | -0.1 | 0.3 | 0.0 | 0.0 | -0.1 | 0.0 | -0.2 | -0.1 | -0.1 | 0.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 819 | 843 | 1,047 | 1,222 | 1,222 | 1,294 | 1,213 | 1,357 | 1,377 | 1,441 | 1,437 | 1,581 | |
Growth YoY Revenue Growth YoY% | 9.6 | 6.6 | 38.7 | 44.3 | 49.1 | 53.5 | 15.8 | 11.1 | 12.7 | 11.3 | 18.5 | 16.5 |
| 665 | 697 | 917 | 1,006 | 1,026 | 1,081 | 1,027 | 1,151 | 1,184 | 1,210 | 1,217 | 1,326 | |
| 154 | 146 | 130 | 216 | 196 | 213 | 186 | 206 | 192 | 231 | 220 | 254 | |
OPM OPM% | 18.8 | 17.4 | 12.4 | 17.7 | 16.0 | 16.5 | 15.3 | 15.2 | 14.0 | 16.0 | 15.3 | 16.1 |
| -7 | 5 | 14 | 10 | 5 | 9 | 13 | 13 | 5 | -9 | 14 | 19 | |
Interest Expense Interest ExpenseCr | 42 | 48 | 57 | 63 | 65 | 67 | 70 | 67 | 69 | 70 | 70 | 70 |
Depreciation DepreciationCr | 86 | 93 | 126 | 132 | 139 | 147 | 152 | 150 | 155 | 167 | 182 | 180 |
PBT PBTCr | 19 | 10 | -38 | 31 | -4 | 9 | -22 | 3 | -27 | -15 | -18 | 23 |
| -17 | 5 | 11 | 8 | 1 | 16 | -6 | 1 | -5 | -5 | -5 | 6 | |
| 36 | 5 | -49 | 22 | -5 | -8 | -17 | 2 | -24 | -11 | -10 | 17 | |
Growth YoY PAT Growth YoY% | -37.0 | -92.9 | -181.8 | 1,501.9 | -113.7 | -250.9 | 65.8 | -90.1 | -386.8 | -43.5 | 41.3 | 666.8 |
NPM NPM% | 4.4 | 0.6 | -4.7 | 1.8 | -0.4 | -0.6 | -1.4 | 0.2 | -1.7 | -0.8 | -0.7 | 1.1 |
| 0.3 | 0.1 | -0.1 | 0.3 | 0.0 | 0.0 | -0.1 | 0.0 | -0.2 | -0.1 | -0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,012 | 1,048 | 1,111 | 1,311 | 1,516 | 1,135 | 2,084 | 2,998 | 3,556 | 4,951 | 5,611 | 5,835 |
Growth Revenue Growth% | 3.5 | 6.0 | 18.0 | 15.7 | -25.2 | 83.6 | 43.8 | 18.6 | 39.2 | 13.3 | 14.7 | |
| 976 | 1,063 | 1,006 | 1,056 | 1,265 | 956 | 1,612 | 2,343 | 2,993 | 4,118 | 4,756 | 4,937 | |
| 37 | -15 | 105 | 254 | 252 | 179 | 472 | 655 | 563 | 833 | 855 | 898 | |
OPM OPM% | 3.6 | -1.4 | 9.4 | 19.4 | 16.6 | 15.8 | 22.7 | 21.9 | 15.8 | 16.8 | 15.2 | 15.4 |
| 2 | 8 | 23 | 26 | 53 | 121 | -1 | 13 | 18 | 37 | 33 | 29 | |
Interest Expense Interest ExpenseCr | 41 | 86 | 31 | 136 | 158 | 153 | 127 | 147 | 187 | 265 | 276 | 279 |
Depreciation DepreciationCr | 127 | 85 | 67 | 203 | 223 | 229 | 221 | 278 | 391 | 592 | 670 | 685 |
PBT PBTCr | -129 | -178 | 30 | -58 | -77 | -82 | 123 | 242 | 4 | 13 | -57 | -37 |
| 1 | 1 | -1 | 1 | 2 | -1 | -32 | -21 | 13 | 20 | -14 | -9 | |
PAT PATCr | -130 | -180 | 31 | -59 | -79 | -81 | 155 | 263 | -10 | -7 | -43 | -28 |
Growth PAT Growth% | -38.7 | 117.3 | -290.5 | -32.8 | -3.3 | 290.7 | 69.2 | -103.7 | 28.5 | -516.5 | -2.1 | |
NPM NPM% | -12.8 | -17.2 | 2.8 | -4.5 | -5.2 | -7.2 | 7.4 | 8.8 | -0.3 | -0.1 | -0.8 | -0.5 |
| -12.0 | -11.3 | 4.3 | -0.8 | -1.1 | -0.5 | 1.3 | 2.2 | 0.4 | 0.1 | -0.3 | -0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,012 | 1,048 | 1,111 | 1,311 | 1,516 | 1,135 | 2,084 | 2,998 | 3,556 | 4,951 | 5,611 | 5,835 |
Growth Revenue Growth% | 3.5 | 6.0 | 18.0 | 15.7 | -25.2 | 83.6 | 43.8 | 18.6 | 39.2 | 13.3 | 14.7 | |
| 976 | 1,063 | 1,006 | 1,056 | 1,265 | 956 | 1,612 | 2,343 | 2,993 | 4,118 | 4,756 | 4,937 | |
| 37 | -15 | 105 | 254 | 252 | 179 | 472 | 655 | 563 | 833 | 855 | 898 | |
OPM OPM% | 3.6 | -1.4 | 9.4 | 19.4 | 16.6 | 15.8 | 22.7 | 21.9 | 15.8 | 16.8 | 15.2 | 15.4 |
| 2 | 8 | 23 | 26 | 53 | 121 | -1 | 13 | 18 | 37 | 33 | 29 | |
Interest Expense Interest ExpenseCr | 41 | 86 | 31 | 136 | 158 | 153 | 127 | 147 | 187 | 265 | 276 | 279 |
Depreciation DepreciationCr | 127 | 85 | 67 | 203 | 223 | 229 | 221 | 278 | 391 | 592 | 670 | 685 |
PBT PBTCr | -129 | -178 | 30 | -58 | -77 | -82 | 123 | 242 | 4 | 13 | -57 | -37 |
| 1 | 1 | -1 | 1 | 2 | -1 | -32 | -21 | 13 | 20 | -14 | -9 | |
PAT PATCr | -130 | -180 | 31 | -59 | -79 | -81 | 155 | 263 | -10 | -7 | -43 | -28 |
Growth PAT Growth% | -38.7 | 117.3 | -290.5 | -32.8 | -3.3 | 290.7 | 69.2 | -103.7 | 28.5 | -516.5 | -2.1 | |
NPM NPM% | -12.8 | -17.2 | 2.8 | -4.5 | -5.2 | -7.2 | 7.4 | 8.8 | -0.3 | -0.1 | -0.8 | -0.5 |
| -12.0 | -11.3 | 4.3 | -0.8 | -1.1 | -0.5 | 1.3 | 2.2 | 0.4 | 0.1 | -0.3 | -0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 106 | 106 | 106 | 106 | 106 | 115 | 120 | 121 | 121 | 121 | 123 |
Reserves ReservesCr | 70 | -19 | 33 | -176 | -295 | -2 | 566 | 848 | 934 | 973 | 1,419 |
| 270 | 276 | 296 | 454 | 578 | 421 | 420 | 532 | 936 | 1,113 | 1,671 | |
| 250 | 253 | 327 | 1,474 | 1,534 | 1,176 | 1,161 | 1,489 | 2,648 | 2,823 | 3,193 | |
| 720 | 596 | 728 | 1,807 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 | |
| 122 | 112 | 144 | 139 | 143 | 165 | 336 | 310 | 486 | 474 | 852 | |
| 599 | 484 | 584 | 1,669 | 1,740 | 1,504 | 1,926 | 2,676 | 4,446 | 4,865 | 5,898 | |
| 720 | 596 | 728 | 1,807 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 106 | 106 | 106 | 106 | 106 | 115 | 120 | 121 | 121 | 121 | 123 |
Reserves ReservesCr | 70 | -19 | 33 | -176 | -295 | -2 | 566 | 848 | 934 | 973 | 1,419 |
| 270 | 276 | 296 | 454 | 578 | 421 | 420 | 532 | 936 | 1,113 | 1,671 | |
| 250 | 253 | 327 | 1,474 | 1,534 | 1,176 | 1,161 | 1,489 | 2,648 | 2,823 | 3,193 | |
| 720 | 596 | 728 | 1,807 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 | |
| 122 | 112 | 144 | 139 | 143 | 165 | 336 | 310 | 486 | 474 | 852 | |
| 599 | 484 | 584 | 1,669 | 1,740 | 1,504 | 1,926 | 2,676 | 4,446 | 4,865 | 5,898 | |
| 720 | 596 | 728 | 1,807 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 91 | 278 | 301 | 240 | 451 | 637 | 766 | 900 | 927 | |
| -66 | -141 | -168 | -97 | -359 | -375 | -350 | -1,551 | -462 | -440 | |
| -32 | 56 | -131 | -223 | 142 | -58 | -283 | 889 | -425 | -197 | |
Net Cash Flow Net Cash FlowCr | -9 | 7 | -18 | -13 | 27 | 17 | 5 | 105 | 14 | 310 |
Free Cash Flow Free Cash FlowCr | 21 | -49 | 137 | 202 | 107 | 158 | 213 | 305 | 418 | 486 |
CFO To PAT CFO To PAT% | -50.2 | 292.3 | -468.5 | -381.9 | -294.6 | 290.5 | 242.7 | -7,940.0 | -13,046.7 | -2,178.3 |
CFO To EBITDA CFO To EBITDA% | -594.0 | 86.7 | 109.3 | 119.5 | 133.9 | 95.4 | 97.2 | 136.1 | 108.0 | 108.3 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 91 | 278 | 301 | 240 | 451 | 637 | 766 | 900 | 927 | |
| -66 | -141 | -168 | -97 | -359 | -375 | -350 | -1,551 | -462 | -440 | |
| -32 | 56 | -131 | -223 | 142 | -58 | -283 | 889 | -425 | -197 | |
Net Cash Flow Net Cash FlowCr | -9 | 7 | -18 | -13 | 27 | 17 | 5 | 105 | 14 | 310 |
Free Cash Flow Free Cash FlowCr | 21 | -49 | 137 | 202 | 107 | 158 | 213 | 305 | 418 | 486 |
CFO To PAT CFO To PAT% | -50.2 | 292.3 | -468.5 | -381.9 | -294.6 | 290.5 | 242.7 | -7,940.0 | -13,046.7 | -2,178.3 |
CFO To EBITDA CFO To EBITDA% | -594.0 | 86.7 | 109.3 | 119.5 | 133.9 | 95.4 | 97.2 | 136.1 | 108.0 | 108.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21,119 | 17,418 | 18,142 | 17,967 | 11,651 | 14,757 | ||||||
Price To Earnings Price To Earnings | 134.8 | 65.7 | 385.8 | 1,861.9 | ||||||||
Price To Sales Price To Sales | 10.1 | 5.8 | 5.1 | 3.6 | 2.1 | 2.5 | ||||||
Price To Book Price To Book | 30.8 | 18.0 | 17.2 | 16.4 | 7.5 | 9.6 | ||||||
EV To EBITDA EV To EBITDA | 47.2 | 28.9 | 37.1 | 25.2 | 17.5 | 20.4 | ||||||
GPM GPM% | 54.3 | 38.5 | 41.3 | 51.5 | 58.9 | 59.3 | 62.2 | 53.3 | 53.0 | 52.0 | 51.7 | 51.7 |
OPM OPM% | 3.6 | -1.4 | 9.4 | 19.4 | 16.6 | 15.8 | 22.7 | 21.9 | 15.8 | 16.8 | 15.2 | 15.4 |
NPM NPM% | -12.8 | -17.2 | 2.8 | -4.5 | -5.2 | -7.2 | 7.4 | 8.8 | -0.3 | -0.1 | -0.8 | -0.5 |
ROCE ROCE% | -19.7 | -30.3 | 13.6 | 5.0 | 5.3 | 5.2 | 12.9 | 15.4 | 4.8 | 6.5 | 4.1 | 4.1 |
ROE ROE% | -73.8 | -206.4 | 22.4 | 84.4 | 41.6 | -71.5 | 22.6 | 27.1 | -0.9 | -0.6 | -2.8 | -2.8 |
ROA ROA% | -18.0 | -30.2 | 4.3 | -3.3 | -4.2 | -4.9 | 6.9 | 8.8 | -0.2 | -0.1 | -0.6 | -0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21,119 | 17,418 | 18,142 | 17,967 | 11,651 | 14,757 | ||||||
Price To Earnings Price To Earnings | 134.8 | 65.7 | 385.8 | 1,861.9 | ||||||||
Price To Sales Price To Sales | 10.1 | 5.8 | 5.1 | 3.6 | 2.1 | 2.5 | ||||||
Price To Book Price To Book | 30.8 | 18.0 | 17.2 | 16.4 | 7.5 | 9.6 | ||||||
EV To EBITDA EV To EBITDA | 47.2 | 28.9 | 37.1 | 25.2 | 17.5 | 20.4 | ||||||
GPM GPM% | 54.3 | 38.5 | 41.3 | 51.5 | 58.9 | 59.3 | 62.2 | 53.3 | 53.0 | 52.0 | 51.7 | 51.7 |
OPM OPM% | 3.6 | -1.4 | 9.4 | 19.4 | 16.6 | 15.8 | 22.7 | 21.9 | 15.8 | 16.8 | 15.2 | 15.4 |
NPM NPM% | -12.8 | -17.2 | 2.8 | -4.5 | -5.2 | -7.2 | 7.4 | 8.8 | -0.3 | -0.1 | -0.8 | -0.5 |
ROCE ROCE% | -19.7 | -30.3 | 13.6 | 5.0 | 5.3 | 5.2 | 12.9 | 15.4 | 4.8 | 6.5 | 4.1 | 4.1 |
ROE ROE% | -73.8 | -206.4 | 22.4 | 84.4 | 41.6 | -71.5 | 22.6 | 27.1 | -0.9 | -0.6 | -2.8 | -2.8 |
ROA ROA% | -18.0 | -30.2 | 4.3 | -3.3 | -4.2 | -4.9 | 6.9 | 8.8 | -0.2 | -0.1 | -0.6 | -0.6 |
| Market CapitalizationMkt CapCr | 27,285 | 14,757 | 8,500 | 6,510 | 6,299 | 2,598 | 679 |
| Close PriceClose₹ | 413.50 | 119.69 | 545.10 | 91.41 | 196.00 | 664.10 | 140.79 |
| IndustryIndustry | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant |
| Price To EarningsPE | 63.23 | 267.21 | 28.97 | ||||
| Price To SalesPS | 2.77 | 2.53 | 3.14 | 2.21 | 1.94 | 1.77 | 1.37 |
| RevenueRevenueCr | 9,838 | 5,835 | 2,704 | 2,948 | 3,239 | 1,468 | 495 |
| Revenue Growth TTMRev Gr TTM% | 16.3% | 14.7% | 6.8% | 13.3% | 10.2% | 19.9% | 11.9% |
| PAT Growth TTMPAT Gr TTM% | 77.5% | -2.1% | 213.2% | 15.2% | -339.3% | -9.0% | 16.8% |
| Market CapitalizationMkt CapCr | 27,285 | 14,757 | 8,500 | 6,510 | 6,299 | 2,598 | 679 |
| Close PriceClose₹ | 413.50 | 119.69 | 545.10 | 91.41 | 196.00 | 664.10 | 140.79 |
| IndustryIndustry | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant | Quick Service Restaurant |
| Price To EarningsPE | 63.23 | 267.21 | 28.97 | ||||
| Price To SalesPS | 2.77 | 2.53 | 3.14 | 2.21 | 1.94 | 1.77 | 1.37 |
| RevenueRevenueCr | 9,838 | 5,835 | 2,704 | 2,948 | 3,239 | 1,468 | 495 |
| Revenue Growth TTMRev Gr TTM% | 16.3% | 14.7% | 6.8% | 13.3% | 10.2% | 19.9% | 11.9% |
| PAT Growth TTMPAT Gr TTM% | 77.5% | -2.1% | 213.2% | 15.2% | -339.3% | -9.0% | 16.8% |