Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹5757 Cr.
Stock P/E
344.7
P/B
4.1
Current Price
₹179.1
Book Value
₹ 43.3
Face Value
2
52W High
₹368.1
52W Low
₹ 140.3
Dividend Yield
0%

Sapphire Foods India Overview

Business

Sapphire Foods India Ltd. is one of the leading quick-service restaurant (QSR) operators in India and South Asia. The company primarily operates as a franchisee for Yum! Brands, Inc. It owns and operates a network of restaurants under popular global brands such as KFC, Pizza Hut, and Taco Bell. Its core business model involves securing master franchise agreements, establishing and operating these branded restaurants, and generating revenue through the sale of food and beverages to consumers.

Revenue Mix

Sapphire Foods operates three distinct QSR brands, which constitute its primary revenue streams:

KFC: Chicken-focused QSR chain.

Pizza Hut: Pizza and Italian-American cuisine chain.

Taco Bell: Mexican-inspired fast-food chain.

Revenue is predominantly generated from restaurant sales across these three brands. While specific segment contributions fluctuate, KFC typically represents a significant portion, followed by Pizza Hut, with Taco Bell being the fastest-growing but smaller contributor currently.

Industry

The company operates in the rapidly growing Indian QSR market, characterized by increasing urbanization, rising disposable incomes, and a large young population. This industry is competitive, with a mix of international and domestic players. Sapphire Foods holds a strong position as one of the largest franchisees for Yum! Brands in India, Sri Lanka, and the Maldives. Its multi-brand strategy under the same parent franchisor (Yum! Brands) provides operational synergies and diverse consumer appeal, positioning it as a significant player alongside other large QSR franchisees.

MOAT

Sapphire Foods benefits from several competitive advantages:

Established Global Brands: Leveraging globally recognized and popular brands like KFC, Pizza Hut, and Taco Bell provides instant brand recall and consumer trust.

Master Franchisee Agreements: Long-term agreements with Yum! Brands often include territorial exclusivity or preferred development rights in its operating regions, limiting direct competition from other franchisees of the same brand.

Scale and Network: Operating a large number of outlets provides economies of scale in procurement, supply chain, and marketing, offering a cost advantage over smaller players.

Operational Expertise: Extensive experience in QSR operations, including site selection, supply chain management, and customer service, contributes to efficient store management.

Growth Drivers

Key factors expected to drive growth for Sapphire Foods include:

New Store Expansion: Aggressive store network expansion, particularly in tier 2 and tier 3 cities, to tap into underpenetrated markets.

Increasing Consumption & Disposable Incomes: Growth in per capita income and discretionary spending, coupled with a preference for eating out.

Digital Penetration & Delivery: Continued growth in online food delivery platforms and digital ordering channels, expanding reach and convenience.

Favorable Demographics: A large youth population and a shift from unorganized food services to branded, hygienic QSR options.

Menu Innovation: Introduction of localized and new menu items to cater to evolving consumer tastes and preferences.

Risks

Intense Competition: Highly competitive QSR landscape from both international and domestic brands, as well as unorganized players.

Food Inflation & Cost Pressures: Volatility in raw material prices (chicken, dairy, vegetables) can impact margins, which may or may not be fully passed on to consumers.

Consumer Discretionary Spending: The business is sensitive to economic slowdowns or shifts in consumer spending habits.

Operational Execution: Challenges related to site selection, supply chain disruptions, and maintaining consistent food quality and service across a large and growing network.

Regulatory & Food Safety Risks: Strict food safety regulations and potential for public health concerns can lead to operational disruptions and reputational damage.

Dependence on Franchisor: Reliance on Yum! Brands for brand equity, product innovation, and ongoing support, as well as adherence to their operational standards.

Management & Ownership

Sapphire Foods is a professionally managed, publicly listed company. While it has institutional backing (including past significant investments from private equity firms like CX Partners and Goldman Sachs and Samara Capital before IPO), it operates with an independent board and management team. The management is experienced in the QSR space, having overseen the company's expansion and operational growth. The ownership structure is diversified, with a mix of public shareholders, institutional investors, and strategic investors.

Outlook

Sapphire Foods is well-positioned to capitalize on India's growing QSR market due to its strong brand portfolio, aggressive expansion plans, and established operational capabilities. The ongoing shift towards organized food services and increasing digital adoption provide tailwinds. However, the outlook is balanced by intense competition, potential for food inflation impacting margins, and the need for consistent operational execution across its expanding footprint. While growth from new stores and market penetration is expected, profitability will hinge on efficient cost management and ability to drive same-store sales growth amidst a dynamic consumer landscape.

Sapphire Foods India Share Price

Live · BSE / NSE · Inception: 2009
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Sapphire Foods India 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 666 632 718 696 757 711 777 742 814 792
Other Income 6 12 5 8 11 13 7 9 7 5
Total Income 672 644 724 704 767 724 784 752 821 797
Total Expenditure 544 529 594 584 622 605 664 640 680 668
Operating Profit 128 115 129 120 145 119 120 111 141 129
Interest 26 28 27 27 28 30 30 31 31 31
Depreciation 87 87 90 88 100 85 92 97 102 101
Exceptional Income / Expenses 0 0 0 -11 0 -4 0 0 -11 -13
Profit Before Tax 14 1 12 -6 17 1 -2 -17 -3 -15
Provision for Tax 4 -1 4 0 4 -1 -0 -4 1 -3
Profit After Tax 10 2 8 -6 13 2 -2 -13 -5 -13
Adjustments 0 0 0 3 -1 -0 -0 0 0 0
Profit After Adjustments 10 2 9 -3 12 2 -2 -13 -5 -13
Adjusted Earnings Per Share 0.3 0.1 0.3 -0.1 0.4 0.1 -0.1 -0.4 -0.1 -0.4

Sapphire Foods India Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1194 1340 1020 1722 2266 2594 2882 3125
Other Income 12 11 62 38 31 33 37 28
Total Income 1206 1352 1081 1760 2297 2628 2919 3154
Total Expenditure 1048 1155 895 1417 1837 2133 2405 2652
Operating Profit 158 197 186 343 459 495 514 501
Interest 72 72 76 78 87 101 112 123
Depreciation 155 191 209 214 264 324 364 392
Exceptional Income / Expenses 0 -94 0 0 0 0 -15 -24
Profit Before Tax -68 -161 -99 51 108 70 23 -37
Provision for Tax 1 -2 1 5 -125 18 6 -6
Profit After Tax -69 -159 -100 46 233 52 17 -33
Adjustments 0 0 1 0 0 1 3 0
Profit After Adjustments -69 -159 -98 46 233 53 19 -33
Adjusted Earnings Per Share -3.2 -6.3 -3.7 1.5 7.3 1.7 0.6 -1

Sapphire Foods India Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 402 524 480 1007 1256 1339 1398
Minority's Interest 1 0 -1 -2 -2 1 -2
Borrowings 65 54 49 42 21 13 6
Other Non-Current Liabilities 506 523 511 669 664 930 1069
Total Current Liabilities 594 279 310 447 534 444 459
Total Liabilities 1567 1381 1349 2164 2472 2727 2930
Fixed Assets 1205 1161 1084 1390 1789 2178 2338
Other Non-Current Assets 101 103 121 184 191 186 169
Total Current Assets 262 117 144 591 493 363 423
Total Assets 1567 1381 1349 2164 2472 2727 2930

Sapphire Foods India Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 23 15 17 42 58 42 91
Cash Flow from Operating Activities 150 213 154 395 382 449 508
Cash Flow from Investing Activities -335 -2 -78 -692 -204 -187 -337
Cash Flow from Financing Activities 177 -208 -52 313 -195 -213 -211
Net Cash Inflow / Outflow -8 3 25 16 -17 49 -39
Closing Cash & Cash Equivalent 15 17 42 58 42 91 52

Sapphire Foods India Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -3.22 -6.34 -3.73 1.46 7.34 1.66 0.6
CEPS(Rs) 3.96 1.28 4.14 8.17 15.65 11.8 11.85
DPS(Rs) 0 0 0 0 0 0 0
Book NAV/Share(Rs) 18.32 20.44 17.47 31.52 38.83 40.88 42.35
Core EBITDA Margin(%) 12.23 13.85 12.2 17.72 18.91 17.78 16.54
EBIT Margin(%) 0.31 -6.62 -2.27 7.52 8.62 6.58 4.68
Pre Tax Margin(%) -5.72 -12.01 -9.68 2.98 4.79 2.69 0.8
PAT Margin (%) -5.81 -11.88 -9.8 2.67 10.29 2 0.58
Cash Profit Margin (%) 7.15 2.39 10.71 15.07 21.95 14.49 13.21
ROA(%) -4.43 -10.8 -7.32 2.62 10.06 2 0.59
ROE(%) -17.58 -35.07 -20.5 6.29 20.86 4.1 1.25
ROCE(%) 0.74 -16.24 -4.02 15.95 16.49 12.81 9.68
Receivable days 6.86 3.68 2.22 2.32 2.58 3.68 4.49
Inventory Days 11.64 11.23 16.43 11.93 13.25 13.8 12.19
Payable days 105.58 103.5 161.72 118.63 102.53 100.79 95.26
PER(x) 0 0 0 202.01 33.17 189.34 491.16
Price/Book(x) 0 0 0 9.37 6.27 7.68 6.95
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) -0.04 0.06 0.08 5.34 3.34 3.8 3.26
EV/Core EBITDA(x) -0.3 0.42 0.42 26.8 16.46 19.93 18.28
Net Sales Growth(%) 0 12.28 -23.93 68.84 31.6 14.51 11.09
EBIT Growth(%) 0 -2499.08 73.95 659.81 50.84 -12.54 -21.11
PAT Growth(%) 0 -129.45 37.27 146.03 407.1 -77.72 -67.85
EPS Growth(%) 0 -96.86 41.15 139.2 402.28 -77.43 -63.85
Debt/Equity(x) 0.24 0.14 0.16 0.06 0.04 0.02 0.01
Current Ratio(x) 0.44 0.42 0.46 1.32 0.92 0.82 0.92
Quick Ratio(x) 0.38 0.26 0.31 1.18 0.74 0.6 0.71
Interest Cover(x) 0.05 -1.23 -0.31 1.66 2.25 1.69 1.21
Total Debt/Mcap(x) 0 0 0 0.01 0.01 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +11% +19% +17%
Operating Profit CAGR +4% +14% +21%
PAT CAGR -67% -28%
Share Price CAGR -45% -14%
ROE Average +1% +9% +2% -6%
ROCE Average +10% +13% +10% +5%

Sapphire Foods India Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 26.07 %
FII 28.98 %
DII (MF + Insurance) 37.49 %
Public (retail) 73.93 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 31.330.8430.8226.226.1326.0826.0726.0726.0726.07
FII 29.9829.9531.5231.4630.6730.4231.5531.3129.2228.98
DII 31.6932.3831.4537.1138.3138.5137.8637.2537.5437.49
Public 68.769.1669.1873.873.8773.9273.9373.9373.9373.93
Others 0000000000
Total 100100100100100100100100100100

Sapphire Foods India Peer Comparison

Consumer Food Edit Columns

Sapphire Foods India Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Sapphire Foods India Pros & Cons

Pros

  • Debtor days have improved from 100.79 to 95.26days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 26.07%.
  • Company has a low return on equity of 9% over the last 3 years.
  • Stock is trading at 4.1 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp