| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 625 | 604 | 597 | 647 | 632 | 639 | 633 | 698 | 703 | 715 | 707 | 823 | |
Growth YoY Revenue Growth YoY% | 19.1 | 14.8 | 16.2 | 5.9 | 1.2 | 5.8 | 5.9 | 7.9 | 11.2 | 11.8 | 11.7 | 17.9 |
| 569 | 536 | 528 | 584 | 569 | 570 | 559 | 625 | 632 | 625 | 612 | 722 | |
| 56 | 68 | 69 | 63 | 63 | 70 | 73 | 73 | 71 | 90 | 95 | 100 | |
OPM OPM% | 9.0 | 11.3 | 11.6 | 9.8 | 10.0 | 10.9 | 11.6 | 10.4 | 10.1 | 12.5 | 13.4 | 12.2 |
| 3 | 4 | 5 | 14 | 0 | 9 | 8 | 22 | 8 | 8 | 8 | 20 | |
Interest Expense Interest ExpenseCr | 32 | 32 | 47 | 37 | 38 | 40 | 46 | 47 | 46 | 47 | 50 | 49 |
Depreciation DepreciationCr | 79 | 80 | 119 | 92 | 91 | 93 | 96 | 93 | 97 | 98 | 101 | 104 |
PBT PBTCr | -51 | -40 | -92 | -52 | -65 | -55 | -60 | -45 | -63 | -48 | -47 | -33 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -51 | -40 | -92 | -52 | -65 | -55 | -60 | -45 | -63 | -48 | -47 | -33 | |
Growth YoY PAT Growth YoY% | 8.0 | 28.5 | -15.2 | 3.4 | -29.2 | -37.0 | 34.4 | 12.9 | 3.2 | 12.4 | 21.5 | 27.4 |
NPM NPM% | -8.1 | -6.6 | -15.4 | -8.1 | -10.3 | -8.6 | -9.6 | -6.5 | -9.0 | -6.7 | -6.7 | -4.0 |
| -0.9 | -0.7 | -1.7 | -1.0 | -1.2 | -1.0 | -1.1 | -0.7 | -1.0 | -0.8 | -0.7 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 625 | 604 | 597 | 647 | 632 | 639 | 633 | 698 | 703 | 715 | 707 | 823 | |
Growth YoY Revenue Growth YoY% | 19.1 | 14.8 | 16.2 | 5.9 | 1.2 | 5.8 | 5.9 | 7.9 | 11.2 | 11.8 | 11.7 | 17.9 |
| 569 | 536 | 528 | 584 | 569 | 570 | 559 | 625 | 632 | 625 | 612 | 722 | |
| 56 | 68 | 69 | 63 | 63 | 70 | 73 | 73 | 71 | 90 | 95 | 100 | |
OPM OPM% | 9.0 | 11.3 | 11.6 | 9.8 | 10.0 | 10.9 | 11.6 | 10.4 | 10.1 | 12.5 | 13.4 | 12.2 |
| 3 | 4 | 5 | 14 | 0 | 9 | 8 | 22 | 8 | 8 | 8 | 20 | |
Interest Expense Interest ExpenseCr | 32 | 32 | 47 | 37 | 38 | 40 | 46 | 47 | 46 | 47 | 50 | 49 |
Depreciation DepreciationCr | 79 | 80 | 119 | 92 | 91 | 93 | 96 | 93 | 97 | 98 | 101 | 104 |
PBT PBTCr | -51 | -40 | -92 | -52 | -65 | -55 | -60 | -45 | -63 | -48 | -47 | -33 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -51 | -40 | -92 | -52 | -65 | -55 | -60 | -45 | -63 | -48 | -47 | -33 | |
Growth YoY PAT Growth YoY% | 8.0 | 28.5 | -15.2 | 3.4 | -29.2 | -37.0 | 34.4 | 12.9 | 3.2 | 12.4 | 21.5 | 27.4 |
NPM NPM% | -8.1 | -6.6 | -15.4 | -8.1 | -10.3 | -8.6 | -9.6 | -6.5 | -9.0 | -6.7 | -6.7 | -4.0 |
| -0.9 | -0.7 | -1.7 | -1.0 | -1.2 | -1.0 | -1.1 | -0.7 | -1.0 | -0.8 | -0.7 | -0.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,004 | 1,490 | 2,054 | 2,437 | 2,551 | 2,823 | 2,948 |
Growth Revenue Growth% | 48.4 | 37.9 | 18.6 | 4.7 | 10.7 | 13.3 | |
| 979 | 1,394 | 1,943 | 2,195 | 2,282 | 2,494 | 2,592 | |
| 25 | 97 | 111 | 242 | 268 | 328 | 356 | |
OPM OPM% | 2.5 | 6.5 | 5.4 | 9.9 | 10.5 | 11.6 | 12.1 |
| 26 | -3 | 36 | 19 | 31 | 46 | 44 | |
Interest Expense Interest ExpenseCr | 104 | 95 | 105 | 141 | 161 | 189 | 192 |
Depreciation DepreciationCr | 229 | 234 | 284 | 356 | 371 | 389 | 400 |
PBT PBTCr | -282 | -235 | -242 | -237 | -233 | -204 | -192 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -282 | -235 | -242 | -237 | -233 | -204 | -192 |
Growth PAT Growth% | 16.6 | -2.8 | 2.1 | 1.7 | 12.3 | 15.2 | |
NPM NPM% | -28.1 | -15.8 | -11.8 | -9.7 | -9.1 | -7.2 | -6.5 |
| -7.7 | -4.9 | -4.5 | -4.4 | -4.3 | -3.2 | -2.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,004 | 1,490 | 2,054 | 2,437 | 2,551 | 2,823 | 2,948 |
Growth Revenue Growth% | 48.4 | 37.9 | 18.6 | 4.7 | 10.7 | 13.3 | |
| 979 | 1,394 | 1,943 | 2,195 | 2,282 | 2,494 | 2,592 | |
| 25 | 97 | 111 | 242 | 268 | 328 | 356 | |
OPM OPM% | 2.5 | 6.5 | 5.4 | 9.9 | 10.5 | 11.6 | 12.1 |
| 26 | -3 | 36 | 19 | 31 | 46 | 44 | |
Interest Expense Interest ExpenseCr | 104 | 95 | 105 | 141 | 161 | 189 | 192 |
Depreciation DepreciationCr | 229 | 234 | 284 | 356 | 371 | 389 | 400 |
PBT PBTCr | -282 | -235 | -242 | -237 | -233 | -204 | -192 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -282 | -235 | -242 | -237 | -233 | -204 | -192 |
Growth PAT Growth% | 16.6 | -2.8 | 2.1 | 1.7 | 12.3 | 15.2 | |
NPM NPM% | -28.1 | -15.8 | -11.8 | -9.7 | -9.1 | -7.2 | -6.5 |
| -7.7 | -4.9 | -4.5 | -4.4 | -4.3 | -3.2 | -2.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 383 | 493 | 495 | 496 | 582 | 583 |
Reserves ReservesCr | -298 | 547 | 331 | 130 | 327 | 138 |
| 1,033 | 502 | 591 | 648 | 779 | 766 | |
| 820 | 812 | 1,056 | 1,431 | 1,789 | 1,928 | |
| 1,963 | 2,382 | 2,493 | 2,709 | 3,463 | 3,382 | |
| 466 | 746 | 391 | 222 | 689 | 380 | |
| 1,497 | 1,636 | 2,102 | 2,487 | 2,773 | 3,002 | |
| 1,963 | 2,382 | 2,493 | 2,709 | 3,463 | 3,382 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 383 | 493 | 495 | 496 | 582 | 583 |
Reserves ReservesCr | -298 | 547 | 331 | 130 | 327 | 138 |
| 1,033 | 502 | 591 | 648 | 779 | 766 | |
| 820 | 812 | 1,056 | 1,431 | 1,789 | 1,928 | |
| 1,963 | 2,382 | 2,493 | 2,709 | 3,463 | 3,382 | |
| 466 | 746 | 391 | 222 | 689 | 380 | |
| 1,497 | 1,636 | 2,102 | 2,487 | 2,773 | 3,002 | |
| 1,963 | 2,382 | 2,493 | 2,709 | 3,463 | 3,382 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 48 | 69 | 124 | 346 | 350 | 303 | |
| -337 | -1,078 | 13 | -212 | -212 | -494 | |
| 357 | 1,112 | -170 | -251 | 385 | -321 | |
Net Cash Flow Net Cash FlowCr | 68 | 104 | -33 | -117 | 523 | -512 |
Free Cash Flow Free Cash FlowCr | -20 | -69 | -207 | 72 | 85 | -65 |
CFO To PAT CFO To PAT% | -17.0 | -29.4 | -51.4 | -146.2 | -150.5 | -148.3 |
CFO To EBITDA CFO To EBITDA% | 192.5 | 71.7 | 111.5 | 142.9 | 130.6 | 92.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 48 | 69 | 124 | 346 | 350 | 303 | |
| -337 | -1,078 | 13 | -212 | -212 | -494 | |
| 357 | 1,112 | -170 | -251 | 385 | -321 | |
Net Cash Flow Net Cash FlowCr | 68 | 104 | -33 | -117 | 523 | -512 |
Free Cash Flow Free Cash FlowCr | -20 | -69 | -207 | 72 | 85 | -65 |
CFO To PAT CFO To PAT% | -17.0 | -29.4 | -51.4 | -146.2 | -150.5 | -148.3 |
CFO To EBITDA CFO To EBITDA% | 192.5 | 71.7 | 111.5 | 142.9 | 130.6 | 92.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,944 | 4,962 | 4,454 | 5,038 | 3,519 | 3,341 | 6,722 |
Price To Earnings Price To Earnings | |||||||
Price To Sales Price To Sales | 4.9 | 3.3 | 2.2 | 2.1 | 1.4 | 1.2 | 2.3 |
Price To Book Price To Book | 58.1 | 4.8 | 5.4 | 8.0 | 3.9 | 4.6 | 4.2 |
EV To EBITDA EV To EBITDA | 223.2 | 57.7 | 49.0 | 26.6 | 17.9 | 16.0 | 24.4 |
GPM GPM% | 45.7 | 49.5 | 49.4 | 50.3 | 51.3 | 53.7 | 53.7 |
OPM OPM% | 2.5 | 6.5 | 5.4 | 9.9 | 10.5 | 11.6 | 12.1 |
NPM NPM% | -28.1 | -15.8 | -11.8 | -9.7 | -9.1 | -7.2 | -6.5 |
ROCE ROCE% | -18.0 | -7.3 | -6.9 | -4.6 | -2.6 | -0.6 | -0.6 |
ROE ROE% | -332.4 | -22.6 | -29.3 | -37.8 | -25.6 | -28.3 | -28.3 |
ROA ROA% | -14.4 | -9.9 | -9.7 | -8.7 | -6.7 | -6.0 | -6.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,944 | 4,962 | 4,454 | 5,038 | 3,519 | 3,341 | 6,722 |
Price To Earnings Price To Earnings | |||||||
Price To Sales Price To Sales | 4.9 | 3.3 | 2.2 | 2.1 | 1.4 | 1.2 | 2.3 |
Price To Book Price To Book | 58.1 | 4.8 | 5.4 | 8.0 | 3.9 | 4.6 | 4.2 |
EV To EBITDA EV To EBITDA | 223.2 | 57.7 | 49.0 | 26.6 | 17.9 | 16.0 | 24.4 |
GPM GPM% | 45.7 | 49.5 | 49.4 | 50.3 | 51.3 | 53.7 | 53.7 |
OPM OPM% | 2.5 | 6.5 | 5.4 | 9.9 | 10.5 | 11.6 | 12.1 |
NPM NPM% | -28.1 | -15.8 | -11.8 | -9.7 | -9.1 | -7.2 | -6.5 |
ROCE ROCE% | -18.0 | -7.3 | -6.9 | -4.6 | -2.6 | -0.6 | -0.6 |
ROE ROE% | -332.4 | -22.6 | -29.3 | -37.8 | -25.6 | -28.3 | -28.3 |
ROA ROA% | -14.4 | -9.9 | -9.7 | -8.7 | -6.7 | -6.0 | -6.0 |
Documents — Restaurant Brands Asia Ltd
Concall Transcript Summaries — Restaurant Brands Asia Ltd