Burger King India Ltd

About [ edit ]

Burger King India is the master franchisee of world's second largest fast food brand - Burger King.

Burger Kind India is one of the fastest growing international QSR (Quick Service Restaurant) brands in India to reach 200 restaurants during the first five years of our operations. The company had 270 restaurants at the end of Dec 2020.

  • Market Cap 5,078 Cr.
  • Current Price 133
  • High / Low 219 / 108
  • Stock P/E
  • Book Value 7.19
  • Dividend Yield 0.00 %
  • ROCE -0.80 %
  • ROE -27.8 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 18.43 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -23.41% for last 3 years.

Peer comparison

Sector: Quick Service Restaurant Industry: Hotels

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2019 Sep 2020 Dec 2020
228 97 163
202 96 148
Operating Profit 26 0 15
OPM % 11% 0% 9%
Other Income 1 13 13
Interest 16 21 23
Depreciation 32 31 34
Profit before tax -22 -39 -29
Tax % 0% 0% 0%
Net Profit -22 -38 -29
EPS in Rs

Profit & Loss

Figures in Rs. Crores

Dec 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
7 16 139 230 378 633 841
32 21 170 234 370 554 738
Operating Profit -25 -5 -32 -4 8 79 103
OPM % -356% -30% -23% -2% 2% 12% 12%
Other Income 1 0 2 4 11 11 2
Interest 0 0 0 27 37 46 65
Depreciation 1 1 9 45 64 82 116
Profit before tax -25 -6 -38 -72 -82 -38 -77
Tax % 0% 0% 0% 0% 0% 0% 0%
Net Profit -25 -6 -38 -72 -82 -38 -77
EPS in Rs
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:%
5 Years:121%
3 Years:54%
TTM:33%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:1%
TTM:-79%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:%
Return on Equity
10 Years:%
5 Years:-26%
3 Years:-23%
Last Year:-28%

Balance Sheet

Figures in Rs. Crores

Dec 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
39 39 119 265 265 265 278
Reserves -6 -11 32 103 22 -15 -2
Borrowings 0 0 0 291 370 574 796
21 65 55 40 73 97 126
Total Liabilities 54 93 205 698 730 920 1,198
24 30 119 475 592 793 1,037
CWIP 0 4 10 10 10 20 48
Investments 12 41 45 177 87 38 19
18 17 31 36 41 69 95
Total Assets 54 93 205 698 730 920 1,198

Cash Flows

Figures in Rs. Crores

Dec 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-6 -16
-32 -13
58 52
Net Cash Flow 20 24

Ratios

Figures in Rs. Crores

Dec 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -43% -12% -8% 1% -1%
Debtor Days 5 3 2 2 2 3 1
Inventory Turnover 35.41 34.39 38.37 46.03 45.66

Shareholding Pattern

Numbers in percentages

Dec 2020
52.88
13.69
9.27
24.16

Documents