Restaurant Brands Asia Ltd
Burger King India Ltd is an international QSR chain in India. It started operations in 2014 and has established ~681 restaurants across major cities in India & Indonesia. The company is an Exclusive National Master Franchisee of Burger King in India and its subsidiaries are Exclusive National Master Franchisee of the brands Burger King and Popeyes in Indonesia[1]
- Market Cap ₹ 4,798 Cr.
- Current Price ₹ 82.4
- High / Low ₹ 116 / 59.4
- Stock P/E
- Book Value ₹ 15.6
- Dividend Yield 0.00 %
- ROCE -3.01 %
- ROE -28.2 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 5.28 times its book value
- Company has low interest coverage ratio.
- Promoter holding is low: 11.3%
- Company has a low return on equity of -27.0% over last 3 years.
- Promoter holding has decreased over last 3 years: -29.6%
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|
1,004 | 1,490 | 2,054 | 2,437 | 2,551 | 2,602 | |
979 | 1,394 | 1,943 | 2,195 | 2,282 | 2,323 | |
Operating Profit | 25 | 97 | 112 | 242 | 268 | 279 |
OPM % | 2% | 6% | 5% | 10% | 11% | 11% |
26 | -3 | 36 | 18 | 31 | 39 | |
Interest | 104 | 95 | 105 | 141 | 161 | 170 |
Depreciation | 229 | 234 | 284 | 356 | 371 | 373 |
Profit before tax | -282 | -235 | -242 | -237 | -233 | -226 |
Tax % | 0% | 0% | 0% | 0% | 0% | |
-282 | -235 | -242 | -237 | -233 | -226 | |
EPS in Rs | -6.42 | -3.98 | -4.47 | -4.39 | -3.71 | -3.91 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 20% |
TTM: | 5% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -9% |
TTM: | 4% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -14% |
1 Year: | -24% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -27% |
Last Year: | -28% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|
Equity Capital | 383 | 493 | 495 | 496 | 582 |
Reserves | -298 | 548 | 331 | 130 | 326 |
901 | 887 | 1,168 | 1,430 | 1,832 | |
977 | 451 | 500 | 652 | 722 | |
Total Liabilities | 1,963 | 2,378 | 2,493 | 2,709 | 3,463 |
1,391 | 1,514 | 1,953 | 2,320 | 2,603 | |
CWIP | 47 | 18 | 35 | 49 | 34 |
Investments | 124 | 402 | 147 | 83 | 24 |
401 | 444 | 358 | 256 | 802 | |
Total Assets | 1,963 | 2,378 | 2,493 | 2,709 | 3,463 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|
48 | 78 | 124 | 346 | 350 | |
-322 | -1,091 | 16 | -219 | -232 | |
357 | 1,112 | -170 | -251 | 385 | |
Net Cash Flow | 82 | 99 | -30 | -124 | 503 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|
Debtor Days | 3 | 3 | 3 | 4 | 5 |
Inventory Days | 18 | 15 | 16 | 14 | 18 |
Days Payable | 226 | 152 | 133 | 119 | 155 |
Cash Conversion Cycle | -205 | -134 | -114 | -101 | -133 |
Working Capital Days | -352 | -107 | -89 | -81 | -93 |
ROCE % | -8% | -7% | -5% | -3% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
25 Aug - Of Investors Conference to be held on September 3, 2025.
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 25 Aug
-
Announcement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of Association
22 Aug - Shareholders approved increase in authorized capital to ₹700 crore (70 crore equity shares of ₹10) on Aug 21, 2025.
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
22 Aug - AGM on Aug 21, 2025: five resolutions passed, including authorised capital increase and director re-appointment.
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
21 Aug - AGM on Aug 21, 2025: adopted FY25 accounts, approved authorized capital increase; target 800 India restaurants by FY2029.
Annual reports
Concalls
-
Aug 2025Transcript PPT
-
May 2025Transcript PPT REC
-
Jan 2025Transcript PPT
-
Nov 2024Transcript PPT REC
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021TranscriptPPT
-
Jun 2021Transcript PPT
-
Mar 2021TranscriptPPT
Business Overview
The company is the national master franchisee for the brand, BURGER KING. It holds exclusive rights to develop, open, operate, and franchise BURGER KING restaurants in India. In Indonesia, it operates as the master franchisee for brands like BURGER KING and POPEYES through its subsidiaries. [1]