Sapphire Foods India Ltd - Stock Valuation and Financial Performance

BSE: 543397 | NSE: SAPPHIRE | Consumer Food | Small Cap

Sapphire Foods India Share Price

305.20 -0.30 -0.10%
as on 24-Jan'25 16:59

DeciZen - make an informed investing decision on Sapphire Foods India

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Sapphire Foods India stock performance -

mw4me loader
P/E Ratio (CD):
544.17
Market Cap:
9,798.9 Cr.
52-wk low:
259.2
52-wk high:
400.5

Is Sapphire Foods India Ltd an attractive stock to invest in?

1. Is Sapphire Foods India Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Sapphire Foods India Ltd is a average quality company.

2. Is Sapphire Foods India Ltd undervalued or overvalued?

The key valuation ratios of Sapphire Foods India Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Sapphire Foods India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Sapphire Foods India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Sapphire Foods India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Sapphire Foods India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0.7%-16.2%-4%16%16.5%12.8%-
Value Creation
Index
-1.0-2.2-1.30.20.2-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1941,3401,0201,7222,2662,5942,711
Sales YoY Gr.-12.3%-23.9%68.8%31.6%14.5%-
Adj EPS -3.2-3.7-3.71.57.31.60.6
YoY Gr.-NANANA394.6%-77.9%-
BVPS (₹) 18.320.417.531.538.840.942.4
Adj Net
Profit
-69.3-92.7-97.847.123351.618
Cash Flow from Ops. 150213154395382449-
Debt/CF from Ops. 0.60.30.50.20.10.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA16.8%36.5%14.5%
Adj EPS NANANA-77.9%
BVPSNA17.4%32.8%5.3%
Share Price - - 5.9% 6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-17.3-20-19.56.320.641.3
Op. Profit
Mgn %
12.313.912.317.81917.817
Net Profit
Mgn %
-5.8-6.9-9.72.710.320.7
Debt to
Equity
0.20.10.20.1000
Working Cap
Days
0415452544627
Cash Conv.
Cycle
0-22-31-28-24-19-4

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 36.52%

Sales growth is good in last 4 quarters at 10.60%

Return on Equity has declined versus last 3 years average to 1.30%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Sapphire Foods India Ltd.

Standalone Consolidated
TTM EPS (₹) 0.2 0.6
TTM Sales (₹ Cr.) 2,325 2,711
BVPS (₹.) 38.5 42.4
Reserves (₹ Cr.) 1,172 1,296
P/BV 7.93 7.20
PE 1615.11 544.17
From the Market
52 Week Low / High (₹) 259.20 / 400.50
All Time Low / High (₹) 182.00 / 400.50
Market Cap (₹ Cr.) 9,799
Equity (₹ Cr.) 64.2
Face Value (₹) 2
Industry PE 63.1

Management X-Ray of Sapphire Foods India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Sapphire Foods India Ltd: Q2FY24 result update - 04 Nov 2023

Particulars

Q2FY24

(Rs. Cr)

YoY Trend

Comments

Revenue

643

+14%

Driven by store expansion
EBITDA

115

+12%

 
EBITDA Margin

18%

Flat

 
PAT

15

-44%

 

Subdued result. Same-store sales growth for KFC was flat YoY while it declined by 20% for Pizza Hut India.

Sapphire Foods: Q1FY24 Result Update - 07 Aug 2023

Particulars

Q1FY24

YoY Trend

Comments

Revenue

654

20%

Growth driven by store expansion

EBITDA

121

10%

 

EBITDA Margin

19%

-100bps

 

PAT

25

-34%

Increase depreciation expenses impacted profitability

 

 

 

 

 

 

 

 

Sub par performance driven by retail expansion while Same Store Sales Growth (SSSG) continues to be under pressure

 

Initiating Coverage : Sapphire Foods India Ltd. - 17 Mar 2023

About the Industry:

We believe that multiple drivers of growth for the Quick Service Restaurant (QSR) industry in India are in place over the next five years. As a nation of food lovers, the potential for the organized QSR sector, particularly those with middle-of-the-range pricing, is limitless. This channel is forecasted to continue its robust expansion, surpassing overall consumption and its peer group in areas such as apparel, retailing, and packaged food. Thus, it is important to view investments in this industry from a medium-to-long-term perspective.

India's QSR market is estimated to be reaching Rs. 83,000 Cr by FY 2025 as per marketresearch.com. This shall be on back of younger population coming to urban cities and the eating out trend increasing amongst them. 

Given the favourable conditions in the QSR industry, we believe that both Yum Brands' franchisees Devyani International and Sapphire Foods, which operate KFC and Pizza Hut formats, are well-positioned for growth through rapid store expansion. Both players have taken various initiatives such as rightsizing stores, cost rationalization, product innovation, and network expansion as their primary development strategies to enhance market share, improve store efficiency, and stay competitive in the market.

About the Company:

Sapphire Foods is Yum Brands franchisee in India, Sri Lanka and the Maldives. The company has 579 restaurant outlets (KFC, Pizza Hut, and Taco Bell) in operation by the close of FY 22. Sapphire Foods is promoted by private equity investors who own a 51% stake primarily through Sapphire Foods Mauritius Limited (25.1% is locked-in pursuant to an agreement with Yum India) Yum Brands Inc. has over 50,000 restaurants in more than 146 countries.

About the Management:

Sanjay Purohit: Whole time Director and Group CEO

Deepak Taluja: CEO-KFC

Vikrant Vohra: CEO-Pizza Hut.

Business Performance:

Click here to check 10 year Financial X-Ray

Sapphire recorded a revenue of Rs. 2202 Cr in the last 12 months with a net profit of Rs. 124 Cr. Despite an increase in the total number of stores from 550 in December 2021 to 715 in December 2022, the average daily sales per store for Pizza Hut and KFC have declined. Specifically, Pizza Hut's average daily sales fell from 64,000 to 58,000, and KFC's average daily sales fell from 1,44,000 to 1,36,000 during the same period. However, the management has successfully turned around the Pizza Hut business by reducing the size of the restaurant by approximately 45% and significantly reducing lease rentals and other operating costs.

The company's operating margins have decreased due to the adverse impact of inflation, operating deleverage, and the Sri Lankan market. Furthermore, continued inflationary pressure has impacted restaurant margins. Demand for both KFC and Pizza Hut in India has been sluggish, with higher competition affecting Pizza Hut more significantly. Gross margins have improved sequentially for KFC, but they continue to remain under pressure for Pizza Hut. Normalized operating margin was impacted in line with the decline in gross margin, which are expected to remain under pressure in the near term. The addition of 57 restaurants is in line with the company's medium-term aspiration of doubling its footprint in the next 3-4 years.

Key Performance Matrix:

KFC

Year

Stores

Revenue

(Cr)

Revenue per store

 (Cr)

Growth

2020

187

775

4.14

 

2021

203

589

2.90

-30%

2022

263

1,035

3.94

36%

TTM Dec 2022

325

1,387

4.27

8%

Pizza Hut

Year

Stores

Revenue

(Cr)

Revenue per store

(Cr)

Growth

2020

174

334

1.92

 

2021

162

222

1.37

-29%

2022

219

371

1.69

24%

TTM Dec 2022

274

512

1.87

10%

 

Future Outlook:

Positive QSR growth Dynamics:

In India, the quick-service restaurant (QSR) sector has been rapidly gaining popularity due to several factors, including favourable demographics, the rise in literacy rates, higher disposable incomes, and easier access to these establishments. Affordability has also played a significant role in this growth. To attract Indian customers, Western fast-food chains have been customizing their menus to cater to local tastes and preferences. In 2020, QSRs had to adapt to significant changes in business operations due to the pandemic. Many restaurants turned to technology to offer contactless dining experiences and takeaways. Additionally, QSRs are modifying their menus to reflect evolving global trends and changing eating habits of Indian consumers.

Risks:

  • A significant majority of Sapphire’s business depends on its arrangements with Yum for operating KFC and Pizza Hut stores. Therefore, the termination or non-renewal of these arrangements could have a severe negative impact on Sapphire’s business, financial condition, and operating results.
  • Sapphire’s growth strategy and development commitments may be adversely affected if it is unable to locate and secure appropriate store locations, which could have a significant negative impact on its business.

Key Ratios of Sapphire Foods India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,1941,3401,0201,7222,2662,594
Operating Expenses 1,0481,1558951,4171,8372,133
Manufacturing Costs194213158222332414
Material Costs395432310528741811
Employee Cost 206229196274293346
Other Costs 253281232393472563
Operating Profit 146186124305428461
Operating Profit Margin (%) 12.2%13.8%12.2%17.7%18.9%17.8%
Other Income 121162383133
Interest 7272767887101
Depreciation 155191209214264324
Exceptional Items 0-940000
Profit Before Tax -68-161-995110870
Tax 1-215-12518
Profit After Tax -69-159-1004623352
PAT Margin (%) -5.8%-11.9%-9.8%2.7%10.3%2.0%
Adjusted EPS (₹)-3.2-6.3-3.71.57.31.7
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 3955134611,0021,2341,302
Share Capital 435053646464
Reserves 3524634089381,1701,238
Minority Interest10-1-2-21
Debt855952432420
Long Term Debt655449422113
Short Term Debt2053137
Trade Payables114131144199217231
Others Liabilities 9726776939221,0001,174
Total Liabilities 1,5671,3811,3492,1642,4722,727

Fixed Assets

Gross Block1,4861,6211,5442,0312,4273,036
Accumulated Depreciation281368353626638858
Net Fixed Assets1,2051,2531,1911,4041,7892,178
CWIP 212130335668
Investments 01627153660
Inventories384447659997
Trade Receivables2258141834
Cash Equivalents 1863950255220168
Others Assets943-4241223183
Total Assets 1,5671,3811,3492,1642,4722,727

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 150213154395382449
PBT -68-161-995110870
Adjustment 227359241293343413
Changes in Working Capital -5181559-67-32
Tax Paid -4-3-3-9-2-2
Cash Flow From Investing Activity -335-2-78-692-204-187
Capex -174-142-73-284-382-385
Net Investments -163131-5-408166183
Others 28111315
Cash Flow From Financing Activity 177-208-52313-195-212
Net Proceeds from Shares 004446908
Net Proceeds from Borrowing 72-107-12-19-21
Interest Paid -71-70-76-78-86-100
Dividend Paid 000000
Others 176-129-27-66-89-99
Net Cash Flow -832516-1749
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-17.58-35.07-20.56.2920.864.1
ROCE (%)0.74-16.24-4.0215.9516.4912.81
Asset Turnover Ratio0.760.910.750.980.981
PAT to CFO Conversion(x)N/AN/AN/A8.591.648.63
Working Capital Days
Receivable Days742234
Inventory Days121116121314
Payable Days106104162119103101

Sapphire Foods India Ltd Stock News

Sapphire Foods India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sapphire Foods India on 24-Jan-2025 16:59 is ₹305.2.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 24-Jan-2025 16:59 the market cap of Sapphire Foods India stood at ₹9,798.9.
The latest P/E ratio of Sapphire Foods India as of 24-Jan-2025 16:59 is 1,615.1.
The latest P/B ratio of Sapphire Foods India as of 24-Jan-2025 16:59 is 7.93.
The 52-week high of Sapphire Foods India is ₹400.5 and the 52-week low is ₹259.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sapphire Foods India is ₹2,325 ( Cr.) .

About Sapphire Foods India Ltd

Sapphire Foods India is one of YUM’s franchisee operators in the Indian subcontinent. It is also Sri Lanka’s largest international QSR chain, in terms of revenue for the financial year 2021 and number of restaurants operated as of March 31, 2021 (with 68 restaurants representing 39% of the total number of outlets in the market). It has also established a presence in the Maldives. As of June 30, 2021, it owned and operated 209 KFC restaurants in India and the Maldives, 239 Pizza Hut restaurants in India, Sri Lanka and the Maldives, and two Taco Bell restaurants in Sri Lanka. The company aspires to be India’s best restaurant operator by serving customers great food with great experience at great value. It operates its restaurants in high traffic and high visibility locations in key metropolitan areas and cities across India and develops new restaurants in new cities as part of its brand and food category expansion.

The company has an in-house supply chain function, and it work with its vendor partners for food ingredients, packaging, warehousing and logistics with the goal of providing its restaurants with the optimum level of inventory at the highest level of quality in a standardized and cost efficient manner. It operate warehouses across five cities in India to service its restaurants in India, and has invested in building technology solutions including a restaurant-level SAP enterprise resource planning (ERP) system and POS software solutions in its restaurants. It has also adopted YUM’s global online and digital channel solutions to enhance customer experience in both its physical and digital restaurants and achieve operating efficiency and financial controls within its organization. Its operational excellence in areas such as hygiene and food safety have allowed it to respond to the serious disruptions it faced during the COVID-19 pandemic.

Business area of the company

The company is one of the largest restaurant operators in the Indian subcontinent.

Awards and accreditations

  • 2021: National Best Employer Brands 2020 award presented by World HRD Congress.
  • 2021: Recognised as a ‘Best Workplaces for Women 2021’ by The Economic Times.
  • 2020: Ranked as No. 13 in the ‘Best Large Workplaces in Asia 2020’ category by Great Place to Work received by Gamma Pizzakraft Lanka (Private) Limited.
  • 2020: Recognised as a ‘Best Workplace in Sri Lanka 2020’ by Great Place to Work, received by Gamma Pizzakraft Lanka (Private) Limited.
  • 2020: Silver Award in the Large Enterprises Category in Sri Lanka in 2020 from Great Place to Work, received by Gamma Pizzakraft Lanka (Private) Limited.
  • 2020: Finalist in the Fan of the Pan Asia 2020 for the Pizza Hut Pan Challenge Championship 2020.
  • 2019: Awarded for best production, rider & manager under the H2OP challenge.
  • 2017: Winner of the H2OP challenge for having the best restaurant standard operating procedure among Yum franchisees in India during the said challenge.

Major events and milestones

  • 2021: Opened the 200th KFC store in India.
  • 2020: Opened the 150th Pizza Hut store in India.
  • 2020: The company achieved a revenue of Rs 10,000 million in India.
  • 2020: Gamma Pizzakraft Lanka (Private) achieved a revenue of Rs 5,000 million LKR in Sri Lanka.
  • 2019: Opened the 150th KFC store in India.
  • 2018: Opened the 50th Pizza Hut store in Sri Lanka.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.