| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 237 | 150 | 345 | 247 | 169 | 189 | 397 | 236 | 193 | 150 | 289 | 157 | |
Growth YoY Revenue Growth YoY% | -3.4 | -25.4 | 3.8 | -14.3 | -28.8 | 26.4 | 15.1 | -4.5 | 14.1 | -20.6 | -27.3 | -33.3 |
| 204 | 132 | 307 | 221 | 145 | 171 | 349 | 210 | 175 | 134 | 249 | 137 | |
| 33 | 18 | 38 | 26 | 24 | 19 | 48 | 26 | 18 | 17 | 40 | 21 | |
OPM OPM% | 13.9 | 11.9 | 10.9 | 10.6 | 14.0 | 9.8 | 12.2 | 10.9 | 9.2 | 11.2 | 13.8 | 13.2 |
| 0 | 2 | 3 | 4 | 2 | 3 | 3 | 2 | 3 | 2 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 16 | 14 | 13 | 16 | 15 | 12 | 13 | 12 | 11 | 11 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 7 | 6 | 6 | 6 |
PBT PBTCr | 19 | 5 | 20 | 11 | 8 | 1 | 30 | 10 | 1 | 1 | 28 | 6 |
| 5 | 1 | 15 | 4 | -3 | 0 | 7 | 3 | 0 | 1 | 9 | 2 | |
| 13 | 4 | 5 | 7 | 11 | 1 | 23 | 7 | 1 | 0 | 19 | 4 | |
Growth YoY PAT Growth YoY% | -2.2 | -66.7 | -65.6 | -51.1 | -16.8 | -78.9 | 345.9 | 1.3 | -94.0 | -45.6 | -16.4 | -46.1 |
NPM NPM% | 5.7 | 2.5 | 1.5 | 2.8 | 6.6 | 0.4 | 5.9 | 3.0 | 0.3 | 0.3 | 6.8 | 2.4 |
| 2.5 | 0.7 | 0.9 | 1.1 | 1.5 | 0.1 | 3.1 | 1.0 | 0.1 | 0.1 | 2.7 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 237 | 150 | 345 | 247 | 169 | 189 | 397 | 236 | 193 | 150 | 289 | 157 | |
Growth YoY Revenue Growth YoY% | -3.4 | -25.4 | 3.8 | -14.3 | -28.8 | 26.4 | 15.1 | -4.5 | 14.1 | -20.6 | -27.3 | -33.3 |
| 204 | 132 | 307 | 221 | 145 | 171 | 349 | 210 | 175 | 134 | 249 | 137 | |
| 33 | 18 | 38 | 26 | 24 | 19 | 48 | 26 | 18 | 17 | 40 | 21 | |
OPM OPM% | 13.9 | 11.9 | 10.9 | 10.6 | 14.0 | 9.8 | 12.2 | 10.9 | 9.2 | 11.2 | 13.8 | 13.2 |
| 0 | 2 | 3 | 4 | 2 | 3 | 3 | 2 | 3 | 2 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 16 | 14 | 13 | 16 | 15 | 12 | 13 | 12 | 11 | 11 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 7 | 6 | 6 | 6 |
PBT PBTCr | 19 | 5 | 20 | 11 | 8 | 1 | 30 | 10 | 1 | 1 | 28 | 6 |
| 5 | 1 | 15 | 4 | -3 | 0 | 7 | 3 | 0 | 1 | 9 | 2 | |
| 13 | 4 | 5 | 7 | 11 | 1 | 23 | 7 | 1 | 0 | 19 | 4 | |
Growth YoY PAT Growth YoY% | -2.2 | -66.7 | -65.6 | -51.1 | -16.8 | -78.9 | 345.9 | 1.3 | -94.0 | -45.6 | -16.4 | -46.1 |
NPM NPM% | 5.7 | 2.5 | 1.5 | 2.8 | 6.6 | 0.4 | 5.9 | 3.0 | 0.3 | 0.3 | 6.8 | 2.4 |
| 2.5 | 0.7 | 0.9 | 1.1 | 1.5 | 0.1 | 3.1 | 1.0 | 0.1 | 0.1 | 2.7 | 0.5 |
| 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 | 336 | 354 | 335 | 339 | 392 | 371 | 632 | 999 | 1,020 | 992 | 868 | 789 |
Growth Revenue Growth% | -6.5 | 5.5 | -5.4 | 1.1 | 15.8 | -5.5 | 70.5 | 58.1 | 2.1 | -2.8 | -12.5 | -20.4 |
| 306 | 331 | 309 | 315 | 361 | 349 | 582 | 900 | 900 | 876 | 768 | 694 | |
| 29 | 23 | 26 | 23 | 31 | 22 | 50 | 99 | 120 | 116 | 100 | 95 | |
OPM OPM% | 8.8 | 6.4 | 7.7 | 6.9 | 8.0 | 5.9 | 7.9 | 9.9 | 11.8 | 11.7 | 11.5 | 12.1 |
| 4 | 15 | 7 | 120 | 4 | 11 | 6 | 7 | 7 | 12 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 20 | 18 | 18 | 13 | 11 | 14 | 19 | 28 | 46 | 58 | 47 | 46 |
Depreciation DepreciationCr | 8 | 10 | 10 | 12 | 12 | 12 | 13 | 14 | 16 | 21 | 25 | 25 |
PBT PBTCr | 5 | 9 | 5 | 118 | 11 | 5 | 24 | 65 | 64 | 50 | 40 | 36 |
| 5 | 4 | 1 | 9 | 0 | 2 | 8 | 17 | 28 | 8 | 13 | 12 | |
PAT PATCr | 1 | 5 | 3 | 109 | 11 | 4 | 16 | 47 | 37 | 42 | 28 | 24 |
Growth PAT Growth% | -95.5 | 746.5 | -26.3 | 3,047.8 | -89.8 | -64.6 | 307.0 | 196.4 | -22.6 | 14.2 | -34.0 | -42.4 |
NPM NPM% | 0.2 | 1.3 | 1.0 | 32.3 | 2.8 | 1.1 | 2.5 | 4.7 | 3.6 | 4.2 | 3.2 | 3.1 |
| 0.1 | 1.0 | 0.1 | 7.7 | 2.3 | 0.8 | 3.0 | 9.3 | 6.8 | 6.0 | 3.8 | 3.4 |
| 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 | 336 | 354 | 335 | 339 | 392 | 371 | 632 | 999 | 1,020 | 992 | 868 | 789 |
Growth Revenue Growth% | -6.5 | 5.5 | -5.4 | 1.1 | 15.8 | -5.5 | 70.5 | 58.1 | 2.1 | -2.8 | -12.5 | -20.4 |
| 306 | 331 | 309 | 315 | 361 | 349 | 582 | 900 | 900 | 876 | 768 | 694 | |
| 29 | 23 | 26 | 23 | 31 | 22 | 50 | 99 | 120 | 116 | 100 | 95 | |
OPM OPM% | 8.8 | 6.4 | 7.7 | 6.9 | 8.0 | 5.9 | 7.9 | 9.9 | 11.8 | 11.7 | 11.5 | 12.1 |
| 4 | 15 | 7 | 120 | 4 | 11 | 6 | 7 | 7 | 12 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 20 | 18 | 18 | 13 | 11 | 14 | 19 | 28 | 46 | 58 | 47 | 46 |
Depreciation DepreciationCr | 8 | 10 | 10 | 12 | 12 | 12 | 13 | 14 | 16 | 21 | 25 | 25 |
PBT PBTCr | 5 | 9 | 5 | 118 | 11 | 5 | 24 | 65 | 64 | 50 | 40 | 36 |
| 5 | 4 | 1 | 9 | 0 | 2 | 8 | 17 | 28 | 8 | 13 | 12 | |
PAT PATCr | 1 | 5 | 3 | 109 | 11 | 4 | 16 | 47 | 37 | 42 | 28 | 24 |
Growth PAT Growth% | -95.5 | 746.5 | -26.3 | 3,047.8 | -89.8 | -64.6 | 307.0 | 196.4 | -22.6 | 14.2 | -34.0 | -42.4 |
NPM NPM% | 0.2 | 1.3 | 1.0 | 32.3 | 2.8 | 1.1 | 2.5 | 4.7 | 3.6 | 4.2 | 3.2 | 3.1 |
| 0.1 | 1.0 | 0.1 | 7.7 | 2.3 | 0.8 | 3.0 | 9.3 | 6.8 | 6.0 | 3.8 | 3.4 |
| 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 | 1 | 2 | 2 | 2 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
Reserves ReservesCr | 50 | 56 | 59 | 168 | 174 | 177 | 192 | 246 | 336 | 532 | 559 |
| 238 | 271 | 287 | 182 | 227 | 232 | 326 | 440 | 534 | 665 | 661 | |
| 17 | 17 | 17 | 9 | 13 | 13 | 51 | 59 | 94 | 86 | 74 | |
| 306 | 346 | 366 | 361 | 420 | 427 | 574 | 811 | 1,027 | 1,290 | 1,301 | |
| 188 | 206 | 231 | 227 | 267 | 267 | 363 | 555 | 719 | 929 | 934 | |
| 118 | 141 | 135 | 134 | 153 | 160 | 211 | 256 | 308 | 361 | 367 | |
| 306 | 346 | 366 | 361 | 420 | 427 | 574 | 811 | 1,027 | 1,290 | 1,301 |
| 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 | 1 | 2 | 2 | 2 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
Reserves ReservesCr | 50 | 56 | 59 | 168 | 174 | 177 | 192 | 246 | 336 | 532 | 559 |
| 238 | 271 | 287 | 182 | 227 | 232 | 326 | 440 | 534 | 665 | 661 | |
| 17 | 17 | 17 | 9 | 13 | 13 | 51 | 59 | 94 | 86 | 74 | |
| 306 | 346 | 366 | 361 | 420 | 427 | 574 | 811 | 1,027 | 1,290 | 1,301 | |
| 188 | 206 | 231 | 227 | 267 | 267 | 363 | 555 | 719 | 929 | 934 | |
| 118 | 141 | 135 | 134 | 153 | 160 | 211 | 256 | 308 | 361 | 367 | |
| 306 | 346 | 366 | 361 | 420 | 427 | 574 | 811 | 1,027 | 1,290 | 1,301 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -20 | 61 | 15 | -18 | -2 | 15 | 15 | -73 | -22 | 15 | 132 | |
| -8 | -30 | -10 | 120 | -20 | -20 | -52 | -77 | -95 | -30 | -72 | |
| 28 | -24 | -14 | -99 | 16 | -10 | 29 | 134 | 60 | 2 | -38 | |
Net Cash Flow Net Cash FlowCr | 0 | 8 | -9 | 2 | -5 | -15 | -8 | -17 | -56 | -12 | 22 |
Free Cash Flow Free Cash FlowCr | -31 | 31 | 4 | 101 | -30 | -5 | -34 | -137 | -86 | -41 | |
CFO To PAT CFO To PAT% | -3,621.2 | 1,303.8 | 445.0 | -16.9 | -15.4 | 383.4 | 96.8 | -154.3 | -59.4 | 36.4 | 476.0 |
CFO To EBITDA CFO To EBITDA% | -68.5 | 270.0 | 59.7 | -78.9 | -5.5 | 69.2 | 30.9 | -73.6 | -18.1 | 13.1 | 131.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -20 | 61 | 15 | -18 | -2 | 15 | 15 | -73 | -22 | 15 | 132 | |
| -8 | -30 | -10 | 120 | -20 | -20 | -52 | -77 | -95 | -30 | -72 | |
| 28 | -24 | -14 | -99 | 16 | -10 | 29 | 134 | 60 | 2 | -38 | |
Net Cash Flow Net Cash FlowCr | 0 | 8 | -9 | 2 | -5 | -15 | -8 | -17 | -56 | -12 | 22 |
Free Cash Flow Free Cash FlowCr | -31 | 31 | 4 | 101 | -30 | -5 | -34 | -137 | -86 | -41 | |
CFO To PAT CFO To PAT% | -3,621.2 | 1,303.8 | 445.0 | -16.9 | -15.4 | 383.4 | 96.8 | -154.3 | -59.4 | 36.4 | 476.0 |
CFO To EBITDA CFO To EBITDA% | -68.5 | 270.0 | 59.7 | -78.9 | -5.5 | 69.2 | 30.9 | -73.6 | -18.1 | 13.1 | 131.6 |
| 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 | 69 | 183 | 273 | 303 | 173 | 274 | 417 | 605 | 739 | 601 | 342 | 394 |
Price To Earnings Price To Earnings | 113.9 | 78.7 | 2.8 | 15.7 | 69.7 | 27.3 | 12.8 | 20.1 | 14.3 | 12.3 | 15.9 | |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.8 | 0.9 | 0.4 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.4 | 0.5 |
Price To Book Price To Book | 1.6 | 3.2 | 4.5 | 1.8 | 1.0 | 1.5 | 2.1 | 2.4 | 2.2 | 1.1 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 8.7 | 15.3 | 17.4 | 16.6 | 9.5 | 19.4 | 12.6 | 9.4 | 9.7 | 8.9 | 7.5 | 8.6 |
GPM GPM% | 24.0 | 25.0 | 26.8 | 29.5 | 27.9 | 26.0 | 27.6 | 27.1 | 23.5 | 26.0 | ||
OPM OPM% | 8.8 | 6.4 | 7.7 | 6.9 | 8.0 | 5.9 | 7.9 | 9.9 | 11.8 | 11.7 | 11.5 | 12.1 |
NPM NPM% | 0.2 | 1.3 | 1.0 | 32.3 | 2.8 | 1.1 | 2.5 | 4.7 | 3.6 | 4.2 | 3.2 | 3.1 |
ROCE ROCE% | 10.2 | 11.8 | 9.2 | 49.1 | 7.3 | 5.8 | 10.3 | 15.6 | 13.6 | 11.0 | 8.9 | 8.9 |
ROE ROE% | 1.1 | 8.2 | 5.7 | 64.3 | 6.2 | 2.1 | 8.1 | 18.9 | 10.8 | 7.8 | 4.9 | 4.9 |
ROA ROA% | 0.2 | 1.4 | 0.9 | 30.3 | 2.6 | 0.9 | 2.8 | 5.8 | 3.6 | 3.3 | 2.1 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69 | 183 | 273 | 303 | 173 | 274 | 417 | 605 | 739 | 601 | 342 | 394 |
Price To Earnings Price To Earnings | 113.9 | 78.7 | 2.8 | 15.7 | 69.7 | 27.3 | 12.8 | 20.1 | 14.3 | 12.3 | 15.9 | |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.8 | 0.9 | 0.4 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.4 | 0.5 |
Price To Book Price To Book | 1.6 | 3.2 | 4.5 | 1.8 | 1.0 | 1.5 | 2.1 | 2.4 | 2.2 | 1.1 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 8.7 | 15.3 | 17.4 | 16.6 | 9.5 | 19.4 | 12.6 | 9.4 | 9.7 | 8.9 | 7.5 | 8.6 |
GPM GPM% | 24.0 | 25.0 | 26.8 | 29.5 | 27.9 | 26.0 | 27.6 | 27.1 | 23.5 | 26.0 | ||
OPM OPM% | 8.8 | 6.4 | 7.7 | 6.9 | 8.0 | 5.9 | 7.9 | 9.9 | 11.8 | 11.7 | 11.5 | 12.1 |
NPM NPM% | 0.2 | 1.3 | 1.0 | 32.3 | 2.8 | 1.1 | 2.5 | 4.7 | 3.6 | 4.2 | 3.2 | 3.1 |
ROCE ROCE% | 10.2 | 11.8 | 9.2 | 49.1 | 7.3 | 5.8 | 10.3 | 15.6 | 13.6 | 11.0 | 8.9 | 8.9 |
ROE ROE% | 1.1 | 8.2 | 5.7 | 64.3 | 6.2 | 2.1 | 8.1 | 18.9 | 10.8 | 7.8 | 4.9 | 4.9 |
ROA ROA% | 0.2 | 1.4 | 0.9 | 30.3 | 2.6 | 0.9 | 2.8 | 5.8 | 3.6 | 3.3 | 2.1 | 2.1 |
Documents — Foods & Inns Ltd
Concall Transcript Summaries — Foods & Inns Ltd