Sapphire Foods India Ltd.

Financial

	Sapphire Foods India	Westlife Development	Restau. Brands Asia
Operational Metrics
QSR Sector
Number of Restaurants	974.0	447.0	683.0
No of Stores - Sri Lanka	128.0 .	n/a	n/a
No of Stores - Pizza Hut	336.0 Units	n/a	n/a
No of Stores - KFC	510.0 .	n/a	n/a
Same Store Sales Growth - KFC	0.0	n/a	n/a
Same Store Sales Growth - Pizza Hut	-8.0 %	n/a	n/a
Average Daily Sales per Store - KFC	116000.0 Rs	n/a	n/a
Average Daily Sales per Store - Pizza Hut	44000.0 Rs	n/a	n/a
Average Transaction Size - KFC	n/a	n/a	n/a
Average Transaction Size - Pizza Hut	n/a	n/a	n/a
Same Store Sales Growth - Sri Lanka	12.0 %	n/a	n/a
Average Daily Sales Per Restaurant	89363.45 Rs	165137.48 Rs	115951.63 Rs
Financials
5 yr Average ROE	1.6 %	1.84 %	-78.76 %
5yr average Equity Multiplier	2.21	3.56	7.31
5yr Average Asset Turnover Ratio	0.88	0.91	0.72
5yr Avg Net Profit Margin	1.21 %	-0.57 %	-13.16 %
Price to Book	7.06	17.11	5.04
P/E	0.0	0.0	0.0
5yr Avg Cash Conversion Cycle	-78.58 Days	-87.81 Days	-139.12 Days
Inventory Days	13.52 Days	11.65 Days	5.54 Days
Days Receivable	4.49 Days	2.14 Days	4.23 Days
Days Payable	115.79 Days	114.09 Days	163.96 Days
5yr Average Interest Coverage Ratio	1.3	1.16	-1.12
5yr Avg ROCE	5.79 %	7.41 %	-7.77 %
5yr Avg Operating Profit Margin	16.63 %	12.49 %	6.97 %
5 yr average Debt to Equity	0.06	0.4	0.76
5yr CAGR Net Profit	n/a	n/a	-2.53 %
5yr Average Return on Assets	1.38 %	0.42 %	-8.78 %
Shareholdings
Promoter Holding	26.07 %	56.25 %	11.27 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-25.19 %	-0.73 %	-29.64 %
Change in Mutual Fund Holding (3 Yrs)	28.28 %	3.76 %	24.37 %

Business

	Sapphire Foods India	Westlife Development	Restau. Brands Asia
Product Wise Break-Up	Product Wise Break-Up Food & Beverages 100.0 Beverages, desserts, others 0 Food 0 Restaurant & Management 0	Product Wise Break-Up Food & Beverage 31.03 Food Products 68.97 Food & Beverages 0 Restaurant & Management 0	Product Wise Break-Up Beverages, desserts, others 0 Food 0 Food & Beverages 0 Restaurant 100.0
Location Wise Break-Up	Location Wise Break-Up India 85.1 Maharashtra 0 Chattisgarh 0 Gujarat 0 Madhya Pradesh 0 Goa 0 Andhra Pradesh 0 Kerala 0 Karnataka 0 Tamil Nadu 0 Telangana 0 Pondicherry 0 Indonesia 0 East 0 South 0 West 0 North 0 Others 14.9	Location Wise Break-Up Andhra Pradesh 1.96 Kerala 2.94 West 0 Tamil Nadu 6.86 Indonesia 0 Madhya Pradesh 1.96 Goa 0.98 Pondicherry 0 Chattisgarh 0.98 Telangana 8.82 East 0 North 0 Maharashtra 43.14 South 0 Gujarat 13.73 Karnataka 18.63 India 0	Location Wise Break-Up Andhra Pradesh 0 Kerala 0 West 0 Tamil Nadu 0 Indonesia 20.84 Madhya Pradesh 0 Goa 0 Pondicherry 0 Chattisgarh 0 Telangana 0 East 0 North 0 Maharashtra 0 South 0 Gujarat 0 Karnataka 0 India 79.16
Distribution Channel	Distribution Channel Delivery 43.0 Dine-in 35.0 Take-away 22.0 Off-Premise 0 On-Premise 0 Dine-In 0	Distribution Channel Dine-In 0 Delivery 0 On-Premise 59.0 Dine-in 0 Off-Premise 41.0 Take-away 0	Distribution Channel Dine-In 58.0 Delivery 42.0 On-Premise 0 Dine-in 0 Off-Premise 0 Take-away 0
Verticals	Verticals Restaurant 99.77 Alliance Income 0.08 Sale to Airport Dealers 0.03 Others 0.12	-	-
Brand Wise Break-Up	Brand Wise Break-Up KFC 67.44 Pizza Hut 17.56 Sri Lanka 15.0	-	-
Asset Break-Up	Asset Break-Up India 92.64 Indonesia 0 Others 7.36	-	Asset Break-Up India 85.41 Indonesia 14.59

Sapphire Foods India Ltd.

SIGN UP FOR FREE