Vidli Restaurants Peer Comparison

BSE: 539659

₹35.97

₹1.26 (3.63%)

As on 28-Aug-2026IST

Market cap

₹65 Cr

Revenue (TTM)

₹58 Cr

P/E Ratio

206.5

P/B Ratio

1

Div. Yield

0 %

Edit

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Market cap (₹ Cr)	65	32,389	17,218	7,469	7,182
Revenue (₹ Cr)	58	9,846	5,835	3,239	2,948
Net Profit (₹ Cr)	0.36	442.10	-27.35	-16.19	-191.70
Net Margin (%)	0.59	3.75	-0.47	-0.50	-6.40
RoE (%)	2.24	17.24	-0.82	0.74	-22.49
Price to Earnings	206.51	74.63	--	--	--
Price-To-Book	1.04	13.81	11.07	5.54	4.60

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Operating Revenue	58.02	9,846.49	5,835.03	3,239.45	2,947.53
Total Income	59.86	9,921.58	5,888.93	3,266.38	2,993.97
Total Expenditure	45.17	7,899.20	4,940.24	2,738.91	2,591.85
EBITDA	12.85	1,947.29	894.78	500.54	355.68
Depreciation	8.59	1,003.18	684.66	397.56	399.51
EBIT	4.26	944.11	210.12	102.99	-43.84
Interest	3.47	447.00	279.10	125.21	192.06
Other Income	1.84	75.09	53.90	26.94	46.44
Exceptional Items	-1.39	-33.70	-21.50	-23.96	-2.25
Profit before Tax	1.24	538.49	-36.58	-19.25	-191.70
Provision for Tax	0.88	166.75	-9.04	-3.06	0.00
Profit after Tax	0.36	371.74	-27.54	-16.19	-191.70

Liabilities (₹ Cr)

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Shareholder's Funds	58.13	2,292.10	1,541.82	1,390.61	721.11
Minority Interest	-0.04	-15.97	-0.01	0.07	18.21
Non-Current Liabilities	51.97	3,637.23	3,193.33	1,329.70	1,927.98
Current Liabilities	23.57	3,535.69	1,671.43	537.64	765.74
Total Liabilities	134.65	10,699.72	6,749.97	3,254.57	3,382.31

Assets (₹ Cr)

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Non-Current Assets	56.36	5,289.40	3,669.29	1,560.05	1,339.20
Current Assets	17.89	1,299.93	852.43	338.40	380.20
Total Assets	134.65	10,699.72	6,749.97	3,254.57	3,382.31
Total Debt*	29.06	1,745.23	1,360.39	5.59	269.85
Net Current Assets	-5.67	-2,235.77	-819.01	-199.24	-385.54
Contingent Liabilities	0.90	280.35	36.51	156.75	--

Cashflow (₹ Cr)

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Cash From Operating Activities	11.99	1,893.55	919.21	507.03	302.66
Cash Flow from Investing Activities	-21.69	-1,084.48	-439.54	-233.05	-494.09
Cash from Financing Activities	3.68	-780.13	-197.25	-260.11	-320.72
Net Cash Inflow / Outflow	-6.02	28.94	282.42	13.87	-512.15

Ratios

Profitability Ratios

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
ROCE (%)	5.83	25.56	8.98	6.08	-1.34
ROE (%)	2.24	17.24	-0.82	0.74	-22.49
ROA (%)	0.30	4.11	-0.46	-0.51	-5.60
EBIT Margin (%)	7.34	9.59	3.60	3.18	-1.49
Net Margin (%)	0.59	3.75	-0.47	-0.50	-6.40
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Revenue Growth (%)	33.87	16.49	14.72	10.17	13.29
EBIT Growth (%)	96.00	18.01	-1.68	3.07	53.59
Net Profit Growth (%)	-43.65	32.85	-4.15	-338.85	15.19
EPS Growth (%)	95.93	38.79	-10.17	-60.81	26.92
Book Value Growth (%)	37.14	9.05	41.65	-1.98	-21.16

Valuation Ratios

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Price / Earnings	48.15	84.24	-1,348.74	729.44	-35.33
Price / Book Value	1.04	13.81	11.07	5.54	4.60
Dividend Yield (%)	0.00	0.24	0.00	0.00	0.00
EV/EBITDA	7.18	17.36	20.21	14.79	20.40
Market Cap (₹ Cr)	60.39	28,670.69	11,651.11	4,815.80	3,341.16

Solvency Ratios

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Debt to Equity	0.45	0.15	0.51	0.00	0.22
Short term debt to equity ratio	0.02	0.06	0.03	0.00	0.10
Current Ratio	0.76	0.37	0.51	0.63	0.50
Quick Ratio	0.66	0.28	0.41	0.42	0.45
Interest Coverage	1.36	2.20	0.87	0.85	0.00

Operating Efficiency Ratios

	Vidli Restaurants	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Debtors to sales (%)	12.67	3.81	1.10	1.08	1.57
Asset Turnover	0.49	1.09	0.97	1.03	0.86
Receivable days	34.08	13.52	3.43	4.18	5.16
Inventory Days	13.61	13.70	10.18	12.14	5.33
Payable days	187.19	129.81	108.78	96.49	152.52
Cash Conversion Cycle	-139.50	-102.58	-95.18	-80.17	-142.03

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.