Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹4881 Cr.
Stock P/E
-21
P/B
3
Current Price
₹68.6
Book Value
₹ 22.8
Face Value
10
52W High
₹87.6
52W Low
₹ 57.2
Dividend Yield
0%

Restau. Brands Asia Overview

Business

Restaurant Brands Asia Ltd. (RBA) is a quick-service restaurant (QSR) company operating as a master franchisee for leading global brands in India, Indonesia, and the Philippines. Its core business involves setting up, owning, and operating restaurants primarily under the Burger King and Popeyes brands. In India, it holds the exclusive national master franchisee rights for Burger King and Popeyes. It also operates Burger King and Popeyes in Indonesia and acts as a sub-franchisee for Burger King in the Philippines. The company makes money by selling food and beverages through its extensive restaurant network, focusing on dine-in, takeaway, and delivery channels.

Revenue Mix

RBA's revenue is primarily derived from its operations in India, which houses the majority of its Burger King and Popeyes outlets. Indonesia operations contribute a smaller but significant portion of revenue, also through Burger King and Popeyes. The Philippines operations, managed through a sub-franchisee model, contribute a minor share. Burger King is currently the largest revenue contributor among its brands, with Popeyes being a newer growth driver.

Industry

The Indian QSR industry is characterized by strong growth potential, driven by urbanization, rising disposable incomes, and a young population. It is a highly competitive market, featuring both domestic and international players across various cuisine formats. RBA operates in the Western QSR segment, particularly burgers and fried chicken. It positions Burger King as a strong challenger brand known for its flame-grilled offerings and value proposition, competing with established players like McDonald's (operated by Hardcastle Restaurants and Connaught Plaza Restaurants), KFC (operated by Devyani International and Sapphire Foods), and local chains. Popeyes is positioned to capture a share in the growing fried chicken segment.

MOAT

RBA benefits from the established brand recognition and product differentiation of global QSR brands like Burger King and Popeyes. The exclusive master franchisee rights for these brands in key territories (India for both, Indonesia for both) provide a significant entry barrier for competitors seeking to operate these specific brands. While RBA is still scaling up, its growing store network helps achieve some efficiencies in procurement and supply chain. However, QSR generally has low customer switching costs and does not benefit from strong network effects.

Growth Drivers

Aggressive Store Expansion: Continued rollout of new Burger King and Popeyes restaurants across India and Indonesia, leveraging underpenetrated markets.

Menu Innovation & Localization: Introducing new products, limited-time offers, and menu adaptations to cater to local tastes and drive repeat visits.

Digitalization and Delivery: Enhancing online ordering capabilities, partnerships with food aggregators, and loyalty programs to expand reach and convenience.

Brand Building and Marketing: Increasing brand awareness and preference through targeted marketing campaigns for both Burger King and Popeyes.

Penetration in Tier 2/3 Cities: Expanding beyond major metros to capture growth in emerging urban centers.

Risks

Intense Competition: The QSR market is highly competitive, leading to potential price wars and pressure on margins.

Inflationary Pressures: Rising costs of food ingredients, labor, and real estate can compress profitability if not effectively managed or passed on to consumers.

Execution Risk of Expansion: Rapid store expansion requires significant capital, efficient supply chain management, and skilled workforce, posing operational challenges.

Brand Perception and Food Safety: Any negative publicity related to food quality, hygiene, or safety could significantly impact sales and brand image.

Regulatory Changes: Changes in food safety standards, labor laws, or taxation could affect operations and financial performance.

Economic Slowdown: Reduced discretionary spending during economic downturns can impact sales volumes.

Management & Ownership

RBA is promoted by the Everstone Group, a prominent private equity firm with a strong track record in the consumer and retail sectors in India and Southeast Asia. The company's management team generally consists of professionals with experience in the QSR industry, overseen by a board that includes representatives from the promoter group. The ownership structure includes the promoter group holding a significant stake, alongside institutional investors and public shareholders.

Outlook

RBA operates in a promising market with significant growth headroom for organized QSR, particularly in India. The company's strategy of aggressive expansion of two well-recognized global brands, Burger King and Popeyes, positions it for potential revenue growth. Continued focus on menu innovation and digital channels could further enhance market penetration. However, the path to sustained profitability is challenged by the highly competitive landscape, the inherent capital-intensive nature of rapid expansion, and persistent inflationary pressures on operating costs. The success of newer brands like Popeyes in gaining significant market share will be crucial for long-term growth.

Restau. Brands Asia Share Price

Live · BSE / NSE · Inception: 2013
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Restau. Brands Asia Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 604 597 647 632 639 633 698 703 715 707
Other Income 4 5 14 0 9 8 22 8 10 8
Total Income 608 602 660 633 648 640 720 712 725 715
Total Expenditure 536 528 584 569 569 559 625 632 625 612
Operating Profit 72 74 77 63 78 81 95 79 100 103
Interest 32 47 37 38 40 46 47 46 47 50
Depreciation 80 119 92 91 93 96 93 97 98 101
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -2 0
Profit Before Tax -40 -92 -52 -65 -55 -60 -45 -63 -48 -47
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -40 -92 -52 -65 -55 -60 -45 -63 -48 -47
Adjustments 4 7 3 5 4 4 3 5 4 4
Profit After Adjustments -36 -85 -49 -60 -50 -56 -42 -59 -44 -43
Adjusted Earnings Per Share -0.7 -1.7 -1 -1.2 -1 -1 -0.7 -1 -0.7 -0.7

Restau. Brands Asia Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1004 1490 2054 2437 2551 2823
Other Income 34 22 36 18 31 48
Total Income 1038 1513 2090 2456 2582 2872
Total Expenditure 979 1394 1943 2195 2282 2494
Operating Profit 59 119 147 261 300 377
Interest 104 95 105 141 161 190
Depreciation 229 234 284 356 371 389
Exceptional Income / Expenses -8 -25 0 0 0 -2
Profit Before Tax -282 -235 -242 -237 -233 -203
Provision for Tax 0 0 0 0 0 0
Profit After Tax -282 -235 -242 -237 -233 -203
Adjustments 36 39 21 19 17 16
Profit After Adjustments -246 -196 -221 -218 -216 -188
Adjusted Earnings Per Share -6.4 -4 -4.5 -4.4 -3.7 -3.1

Restau. Brands Asia Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 85 1041 825 627 909
Minority's Interest 25 28 21 2 -14
Borrowings 189 88 73 140 181
Other Non-Current Liabilities 632 724 983 1291 1608
Total Current Liabilities 1033 498 591 648 779
Total Liabilities 1963 2378 2493 2709 3463
Fixed Assets 1391 1514 1953 2320 2603
Other Non-Current Assets 107 122 149 167 170
Total Current Assets 466 742 391 222 689
Total Assets 1963 2378 2493 2709 3463

Restau. Brands Asia Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 4 86 185 155 31
Cash Flow from Operating Activities 48 78 124 346 350
Cash Flow from Investing Activities -336 -1086 13 -212 -212
Cash Flow from Financing Activities 357 1112 -170 -251 385
Net Cash Inflow / Outflow 68 104 -33 -117 523
Closing Cash & Cash Equivalent 86 185 155 31 534

Restau. Brands Asia Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -6.42 -3.98 -4.47 -4.39 -3.71
CEPS(Rs) -1.39 -0.03 0.85 2.41 2.38
DPS(Rs) 0 0 0 0 0
Book NAV/Share(Rs) 1.97 20.86 16.36 12.06 15.13
Core EBITDA Margin(%) 2.49 6.48 5.43 9.94 10.52
EBIT Margin(%) -17.69 -9.38 -6.65 -3.92 -2.82
Pre Tax Margin(%) -28.1 -15.78 -11.77 -9.71 -9.13
PAT Margin (%) -28.1 -15.78 -11.77 -9.71 -9.13
Cash Profit Margin (%) -5.29 -0.11 2.06 4.9 5.44
ROA(%) -14.37 -10.83 -9.93 -9.1 -7.54
ROE(%) -374.57 -42.63 -26.32 -33.64 -31.48
ROCE(%) -53.94 -18.49 -12.58 -10.69 -7.19
Receivable days 3.11 2.69 2.69 3.17 4.23
Inventory Days 7.14 5.2 4.82 4.95 5.6
Payable days 236.68 167.49 137.64 129.06 148.95
PER(x) 0 0 0 0 0
Price/Book(x) 65.66 4.83 5.5 8.42 4
Dividend Yield(%) 0 0 0 0 0
EV/Net Sales(x) 4.89 3.24 2.17 2.12 1.29
EV/Core EBITDA(x) 83.23 40.57 30.28 19.85 10.94
Net Sales Growth(%) 0 48.44 37.85 18.63 4.66
EBIT Growth(%) 0 21.3 2.27 30.1 24.7
PAT Growth(%) 0 16.63 -2.83 2.09 1.67
EPS Growth(%) 0 38.05 -12.5 1.85 15.4
Debt/Equity(x) 3.25 0.14 0.2 0.28 0.34
Current Ratio(x) 0.45 1.49 0.66 0.34 0.88
Quick Ratio(x) 0.43 1.44 0.61 0.29 0.83
Interest Cover(x) -1.7 -1.47 -1.3 -0.68 -0.45
Total Debt/Mcap(x) 0.05 0.03 0.04 0.03 0.08

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% +20%
Operating Profit CAGR +15% +36%
PAT CAGR
Share Price CAGR -15% -14% -16%
ROE Average -31% -30% -102% -102%
ROCE Average -7% -10% -21% -21%

Restau. Brands Asia Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 11.26 %
FII 10.59 %
DII (MF + Insurance) 40.08 %
Public (retail) 88.74 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 15.3915.3915.3313.1713.1611.2711.2711.2711.2611.26
FII 26.924.8618.7817.5215.3420.3620.5220.6516.8210.59
DII 23.6723.1428.3737.7538.8440.4439.9740.0737.2540.08
Public 84.6184.6184.6786.8386.8488.7388.7388.7388.7488.74
Others 0000000000
Total 100100100100100100100100100100

Restau. Brands Asia Peer Comparison

Restaurants Edit Columns

Restau. Brands Asia Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Restau. Brands Asia Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 11.26%.
  • Company has a low return on equity of -30% over the last 3 years.
  • Debtor days have increased from 129.06 to 148.95days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp