Sapphire Foods India Ltd

Sapphire Foods Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sapphire Foods India Ltd

₹ 1,588 0.14%
04 Jul 11:46 a.m.
sapphirefoods.in BSE: 543397 NSE: SAPPHIRE
About

Sapphire Foods is one of the largest franchisees of Yum! Brands Inc. in the subcontinent, and operates more than 400 KFC, Pizza Hut, and Taco Bell restaurants across India, Sri Lanka, and the Maldives.[1]

Key Points

Largest Franchisee Operator: Sapphire Foods has non-exclusive rights to operate restaurants under three of Yum’s brands: KFC, Pizza Hut, and Taco Bell in India, Sri Lanka, and Maldives. As of Nov. 2023, the company owned and operated 383 KFC restaurants in India and Maldives, 422 Pizza Hut restaurants in India, Sri Lanka, and the Maldives, and 9 Taco Bell restaurants in Sri Lanka. It is Sri Lanka’s Largest International QSR chain with 122 outlets in 52 cities. [1]

Website BSE NSE
  • Market Cap ₹ 10,129 Cr.
  • Current Price ₹ 1,588
  • High / Low ₹ 1,878 / 1,213
  • Stock P/E 199
  • Book Value ₹ 193
  • Dividend Yield 0.00 %
  • ROCE 7.04 %
  • ROE 4.04 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 26.2% CAGR over last 5 years

Cons

  • Stock is trading at 8.26 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -0.46%
  • Company has a low return on equity of 9.47% over last 3 years.

* 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.

Peer comparison

Sector: Quick Service Restaurant Industry: Hotels

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
284.49 242.95 342.20 414.68 398.33 473.30 487.29 514.37 491.93 561.58 545.46 572.46 548.00
240.02 218.10 298.87 322.83 320.78 372.31 395.16 409.09 402.15 450.25 443.43 462.15 453.95
Operating Profit 44.47 24.85 43.33 91.85 77.55 100.99 92.13 105.28 89.78 111.33 102.03 110.31 94.05
OPM % 15.63% 10.23% 12.66% 22.15% 19.47% 21.34% 18.91% 20.47% 18.25% 19.82% 18.71% 19.27% 17.16%
6.39 9.42 7.52 7.41 9.75 5.83 7.10 7.02 8.37 7.43 8.34 6.03 9.99
Interest 17.63 15.14 16.99 16.41 18.19 18.13 18.86 19.50 23.14 20.53 22.54 24.55 25.67
Depreciation 50.52 44.96 42.67 43.22 49.30 54.26 56.30 61.18 65.49 64.25 68.09 78.72 78.51
Profit before tax -17.29 -25.83 -8.81 39.63 19.81 34.43 24.07 31.62 9.52 33.98 19.74 13.07 -0.14
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,315.86% 25.46% 24.27% 26.40% 1,635.71%
-17.29 -25.83 -8.81 39.63 19.81 34.43 24.07 31.62 134.79 25.33 14.95 9.63 2.15
EPS in Rs -3.28 -4.89 -1.42 6.24 3.12 5.42 3.79 4.98 21.21 3.98 2.35 1.51 0.34
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
617 761 960 1,104 805 1,398 1,963 2,236
651 762 941 957 715 1,161 1,573 1,818
Operating Profit -34 -0 19 147 90 238 390 418
OPM % -6% -0% 2% 13% 11% 17% 20% 19%
23 3 9 -70 53 34 27 32
Interest 1 1 16 60 66 67 79 94
Depreciation 49 40 55 156 174 180 237 291
Profit before tax -62 -38 -42 -139 -97 25 101 65
Tax % 4% 6% 0% 0% 0% 0% -124% 22%
-60 -36 -42 -139 -97 25 226 51
EPS in Rs -14.33 -8.62 -9.75 -27.65 -18.32 3.90 35.58 7.97
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 18%
3 Years: 41%
TTM: 14%
Compounded Profit Growth
10 Years: %
5 Years: 26%
3 Years: 36%
TTM: -78%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 13%
Return on Equity
10 Years: %
5 Years: 3%
3 Years: 9%
Last Year: 4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 42 42 43 50 53 64 64 64
Reserves 533 497 460 504 462 978 1,221 1,165
0 20 72 554 570 726 902 1,103
135 156 386 159 170 313 328 278
Total Liabilities 710 715 961 1,267 1,255 2,081 2,515 2,610
415 454 519 919 871 1,189 1,571 1,952
CWIP 4 14 17 19 25 27 50 60
Investments 90 90 99 172 187 321 248 40
201 157 326 158 171 543 646 557
Total Assets 710 715 961 1,267 1,255 2,081 2,515 2,610

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-45 -13 28 167 115 240 414 422
29 -37 -297 -39 -71 -579 -254 -171
-1 19 263 -129 -30 342 -178 -197
Net Cash Flow -18 -32 -7 -2 14 3 -18 54

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 2 2 8 1 3 3 3 5
Inventory Days 18 35 30 37 50 43 43 36
Days Payable 115 135 108 106 170 144 107 102
Cash Conversion Cycle -96 -98 -70 -68 -117 -98 -61 -62
Working Capital Days -63 -54 -127 -38 -52 -39 -26 -18
ROCE % -6% -5% 0% -3% 6% 9%

Shareholding Pattern

Numbers in percentages

6 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
51.26% 51.26% 51.26% 51.27% 44.90% 44.90% 44.87% 41.69% 31.30% 30.84%
15.98% 14.34% 12.61% 12.60% 16.54% 15.50% 18.66% 23.65% 29.98% 29.95%
8.57% 10.83% 12.49% 16.77% 24.95% 27.45% 29.61% 28.04% 31.69% 32.39%
24.19% 23.57% 23.65% 19.36% 13.61% 12.16% 6.87% 6.63% 7.04% 6.82%
No. of Shareholders 92,11965,79066,46262,29360,17859,13655,53153,84551,84053,150

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls