Restaurants · Founded 2013 · www.burgerking.in · BSE 543248 · NSE RBA · ISIN INE07T201019
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 20% | 0% | 0% |
| Operating Profit CAGR | 15% | 36% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | -14% | -16% | NA% |
| ROE Average | -31% | -30% | -102% | -102% |
| ROCE Average | -7% | -10% | -21% | -21% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.39 | 15.39 | 15.33 | 13.17 | 13.16 | 11.27 | 11.27 | 11.27 | 11.26 | 11.26 |
| FII | 26.9 | 24.86 | 18.78 | 17.52 | 15.34 | 20.36 | 20.52 | 20.65 | 16.82 | 10.59 |
| DII | 23.67 | 23.14 | 28.37 | 37.75 | 38.84 | 40.44 | 39.97 | 40.07 | 37.25 | 40.08 |
| Public | 34.05 | 36.61 | 37.52 | 31.56 | 32.65 | 27.92 | 28.23 | 28.01 | 34.66 | 38.07 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.64 | 7.64 | 7.64 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| FII | 13.35 | 12.34 | 9.35 | 8.73 | 7.65 | 11.85 | 11.94 | 12.02 | 9.8 | 6.17 |
| DII | 11.75 | 11.49 | 14.13 | 18.81 | 19.37 | 23.54 | 23.27 | 23.33 | 21.71 | 23.36 |
| Public | 16.9 | 18.17 | 18.68 | 15.72 | 16.28 | 16.25 | 16.43 | 16.31 | 20.2 | 22.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 49.64 | 49.64 | 49.8 | 49.82 | 49.86 | 58.21 | 58.21 | 58.23 | 58.27 | 58.29 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.39 | 15.39 | 15.33 | 13.17 | 13.16 | 11.27 | 11.27 | 11.27 | 11.26 | 11.26 |
| FII | 26.9 | 24.86 | 18.78 | 17.52 | 15.34 | 20.36 | 20.52 | 20.65 | 16.82 | 10.59 |
| DII | 23.67 | 23.14 | 28.37 | 37.75 | 38.84 | 40.44 | 39.97 | 40.07 | 37.25 | 40.08 |
| Public | 84.61 | 84.61 | 84.67 | 86.83 | 86.84 | 88.73 | 88.73 | 88.73 | 88.74 | 88.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.64 | 7.64 | 7.64 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| FII | 13.35 | 12.34 | 9.35 | 8.73 | 7.65 | 11.85 | 11.94 | 12.02 | 9.8 | 6.17 |
| DII | 11.75 | 11.49 | 14.13 | 18.81 | 19.37 | 23.54 | 23.27 | 23.33 | 21.71 | 23.36 |
| Public | 42 | 42 | 42.17 | 43.26 | 43.3 | 51.64 | 51.65 | 51.66 | 51.71 | 51.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 49.64 | 49.64 | 49.8 | 49.82 | 49.86 | 58.21 | 58.21 | 58.23 | 58.27 | 58.29 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.