Sapphire Foods India

₹1405.7 34.6 | 2.5%

WEBSITE BSE:543397 NSE : SAPPHIRE 10 May, 16:01

Market Cap ₹8959 Cr.

Stock P/E 169.4

P/B 6.7

Current Price ₹1405.7

Book Value ₹ 210.1

Face Value 10

52W High ₹1700

Dividend Yield 0%

52W Low ₹ 1218.5

Edit Ratio

Sapphire Foods India Research see more...

Overview Inc. Year: 2009Industry: Consumer Food

Sapphire Foods India Ltd owns and operates restaurants in India and internationally. As of March 31, 2021, the enterprise owned and operated 204 KFC restro in India and the Maldives; 231 Pizza Hut restro in India, Sri Lanka, and the Maldives; and two Taco Bell restaurants in Sri Lanka. The enterprise was founded in 2009 and is primarily based in Mumbai, India.

Sapphire Foods India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sapphire Foods India Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	508	497	546	563	596	560	654	643	666	632
Other Income	8	10	6	7	7	11	8	8	6	12
Total Income	515	507	552	570	603	572	662	650	672	644
Total Expenditure	393	397	436	460	479	462	533	528	544	529
Operating Profit	122	110	116	110	123	110	129	123	128	115
Interest	18	23	20	21	22	25	23	24	26	28
Depreciation	51	58	61	63	68	72	73	77	87	87
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	53	29	36	27	34	12	34	21	14	1
Provision for Tax	2	2	-3	0	1	-123	9	6	4	-1
Profit After Tax	51	26	38	27	33	135	25	15	10	2
Adjustments	0	0	0	0	-0	0	0	0	0	0
Profit After Adjustments	51	27	38	27	33	136	25	15	10	2
Adjusted Earnings Per Share	8	4.2	6	4.2	5.1	21.3	3.9	2.4	1.6	0.4

Sapphire Foods India Profit & Loss

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1194	1340	1020	1722	2266	2595
Other Income	12	11	62	38	31	34
Total Income	1206	1352	1081	1760	2297	2628
Total Expenditure	1048	1155	895	1417	1837	2134
Operating Profit	158	197	186	343	459	495
Interest	72	72	76	78	87	101
Depreciation	155	191	209	214	264	324
Exceptional Income / Expenses	0	-94	0	0	0	0
Profit Before Tax	-68	-161	-99	51	108	70
Provision for Tax	1	-2	1	5	-125	18
Profit After Tax	-69	-159	-100	46	233	52
Adjustments	0	0	1	0	0	0
Profit After Adjustments	-69	-159	-98	46	233	52
Adjusted Earnings Per Share	-16.1	-31.7	-18.7	7.3	36.7	8.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	32%	19%	0%	0%
Operating Profit CAGR	34%	33%	0%	0%
PAT CAGR	407%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	8%	NA%	NA%	NA%
ROE Average	21%	2%	-9%	-9%
ROCE Average	16%	9%	3%	3%

Sapphire Foods India Balance Sheet

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	402	524	480	1007	1256
Minority's Interest	1	0	-1	-2	-2
Borrowings	65	54	49	42	21
Other Non-Current Liabilities	506	523	511	669	664
Total Current Liabilities	594	279	310	447	534
Total Liabilities	1567	1381	1349	2164	2472
Fixed Assets	1205	1161	1084	1390	1789
Other Non-Current Assets	101	103	121	184	191
Total Current Assets	262	117	144	591	493
Total Assets	1567	1381	1349	2164	2472

Sapphire Foods India Cash Flow

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	23	15	17	42	58
Cash Flow from Operating Activities	150	213	154	395	382
Cash Flow from Investing Activities	-335	-2	-78	-692	-204
Cash Flow from Financing Activities	177	-208	-52	313	-195
Net Cash Inflow / Outflow	-8	3	25	16	-17
Closing Cash & Cash Equivalent	15	17	42	58	42

Sapphire Foods India Ratios

#	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-16.1	-31.69	-18.65	7.31	36.72
CEPS(Rs)	19.79	6.38	20.69	40.84	78.27
DPS(Rs)	0	0	0	0	0
Book NAV/Share(Rs)	91.61	102.17	87.37	157.62	194.16
Core EBITDA Margin(%)	12.23	13.85	12.2	17.72	18.91
EBIT Margin(%)	0.31	-6.62	-2.27	7.52	8.62
Pre Tax Margin(%)	-5.72	-12.01	-9.68	2.98	4.79
PAT Margin (%)	-5.81	-11.88	-9.8	2.67	10.29
Cash Profit Margin (%)	7.15	2.39	10.71	15.07	21.95
ROA(%)	-4.43	-10.8	-7.32	2.62	10.06
ROE(%)	-17.58	-35.07	-20.5	6.29	20.86
ROCE(%)	0.74	-16.24	-4.02	15.95	16.49
Receivable days	6.86	3.68	2.22	2.32	2.58
Inventory Days	11.64	11.23	16.43	11.93	13.25
Payable days	105.58	103.5	161.72	118.63	102.53
PER(x)	0	0	0	202.01	33.17
Price/Book(x)	0	0	0	9.37	6.27
Dividend Yield(%)	0	0	0	0	0
EV/Net Sales(x)	-0.04	0.06	0.08	5.34	3.34
EV/Core EBITDA(x)	-0.3	0.42	0.42	26.8	16.46
Net Sales Growth(%)	0	12.28	-23.93	68.84	31.6
EBIT Growth(%)	0	-2499.08	73.95	659.81	50.84
PAT Growth(%)	0	-129.45	37.27	146.03	407.1
EPS Growth(%)	0	-96.86	41.15	139.2	402.28
Debt/Equity(x)	0.24	0.14	0.16	0.06	0.04
Current Ratio(x)	0.44	0.42	0.46	1.32	0.92
Quick Ratio(x)	0.38	0.26	0.31	1.18	0.74
Interest Cover(x)	0.05	-1.23	-0.31	1.66	2.25
Total Debt/Mcap(x)	0	0	0	0.01	0.01

Sapphire Foods India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	51.26	51.26	51.26	51.26	44.9	44.9	44.86	41.68	31.3	30.84
FII	15.98	14.34	12.61	12.6	16.54	15.5	18.66	23.65	29.98	29.95
DII	8.57	10.83	12.49	16.78	24.95	27.44	29.61	28.04	31.69	32.38
Public	24.19	23.57	23.65	19.37	13.62	12.15	6.87	6.63	7.03	6.82
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	3.26	3.26	3.26	3.26	2.85	2.85	2.85	2.65	1.99	1.96
FII	1.02	0.91	0.8	0.8	1.05	0.99	1.19	1.51	1.91	1.91
DII	0.54	0.69	0.79	1.07	1.59	1.74	1.88	1.79	2.02	2.06
Public	1.54	1.5	1.5	1.23	0.87	0.77	0.44	0.42	0.45	0.43
Others	0	0	0	0	0	0	0	0	0	0
Total	6.35	6.35	6.35	6.35	6.35	6.35	6.36	6.37	6.37	6.37

Pros

Debtor days have improved from 118.63 to 102.53days.
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 30.84%.
Company has a low return on equity of 2% over the last 3 years.
Stock is trading at 6.7 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Sapphire Foods India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 550/-

Empire Spices and Foods ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Sapphire Foods India

Add Watchlist

Sapphire Foods India Research see more...

Overview Inc. Year: 2009Industry: Consumer Food

Sapphire Foods India Share Price

Alert Data

Quarterly Price

Peer Comparison

Sapphire Foods India Quarterly Results

Sapphire Foods India Profit & Loss

Growth Rates

Sapphire Foods India Balance Sheet

Sapphire Foods India Cash Flow

Sapphire Foods India Ratios

Sapphire Foods India Shareholding Pattern

Sapphire Foods India News

Top Unlisted Companies & InstaBuy Companies

Empire Spices and Foods ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!