Vegorama Punjabi Angithi Peer Comparison

BSE: 544765

₹249.90

₹11.90 (5.00%)

As on 05-Oct-2026IST

Market cap

₹415 Cr

Revenue (TTM)

₹101 Cr

P/E Ratio

34.5

P/B Ratio

13.4

Div. Yield

0 %

Edit

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Market cap (₹ Cr)	415	29,383	16,028	6,829	6,712
Revenue (₹ Cr)	101	9,846	5,835	3,239	2,948
Net Profit (₹ Cr)	8.22	442.10	-27.35	-16.19	-191.70
Net Margin (%)	8.05	3.75	-0.47	-0.50	-6.40
RoE (%)	80.39	17.24	-0.82	0.74	-22.49
Price to Earnings	34.49	67.71	--	--	--
Price-To-Book	13.44	12.53	10.30	5.07	4.30

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Operating Revenue	101.31	8,104.49	4,951.05	2,881.86	2,550.72
Total Income	102.06	8,178.14	4,988.08	2,919.08	2,581.89
Total Expenditure	90.34	6,519.97	4,137.75	2,405.11	2,282.31
EBITDA	10.96	1,584.52	813.31	476.76	268.41
Depreciation	0.28	795.41	569.88	363.92	371.48
EBIT	10.68	789.11	243.43	112.84	-103.07
Interest	0.47	520.23	267.35	111.63	160.89
Other Income	0.75	73.66	37.03	37.22	31.17
Exceptional Items	--	-4.50	--	-15.30	--
Profit before Tax	10.96	333.48	12.79	23.14	-232.79
Provision for Tax	2.74	83.42	19.69	6.43	--
Profit after Tax	8.22	250.06	-6.90	16.70	-232.79

Liabilities (₹ Cr)

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Shareholder's Funds	14.34	2,102.75	1,094.41	1,398.07	908.57
Minority Interest	--	80.05	307.86	-1.89	-14.40
Non-Current Liabilities	3.63	5,339.54	2,766.02	1,074.61	1,789.44
Current Liabilities	6.76	2,028.81	1,112.86	458.73	779.07
Total Liabilities	24.77	9,618.94	5,338.57	3,039.29	3,462.67

Assets (₹ Cr)

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Non-Current Assets	13.18	8,461.31	4,807.37	2,506.85	2,773.35
Current Assets	11.55	1,157.37	473.76	422.66	689.32
Total Assets	24.77	9,618.94	5,338.57	3,039.29	3,462.67
Total Debt*	5.05	1,502.16	931.76	19.77	295.57
Net Current Assets	4.79	-871.44	-639.09	-36.06	-89.74
Contingent Liabilities	0.05	158.64	34.77	164.19	--

Cashflow (₹ Cr)

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Cash From Operating Activities	5.47	1,657.86	900.22	508.00	350.44
Cash Flow from Investing Activities	-6.36	-850.06	-462.16	-336.81	-212.01
Cash from Financing Activities	0.67	-839.31	-425.35	-210.57	384.88
Net Cash Inflow / Outflow	-0.21	-31.51	12.71	-39.38	523.31

Ratios

Profitability Ratios

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
ROCE (%)	77.50	23.45	14.03	9.68	-7.19
ROE (%)	80.39	11.95	-0.65	1.25	-31.48
ROA (%)	38.19	2.66	-0.14	0.59	-7.54
EBIT Margin (%)	11.56	20.46	17.17	17.83	11.74
Net Margin (%)	8.05	3.06	-0.14	0.57	-9.02
Cash Profit Margin (%)	8.39	12.90	11.37	13.21	5.44

Growth Ratios

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Revenue Growth (%)	53.62	43.31	39.22	11.09	4.66
EBIT Growth (%)	80.36	39.89	43.77	3.89	14.94
Net Profit Growth (%)	77.11	-37.60	28.51	-67.85	1.67
EPS Growth (%)	77.12	-47.22	-80.66	-63.85	15.40
Book Value Growth (%)	134.42	-3.20	5.34	4.47	47.10

Valuation Ratios

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Price / Earnings	0.00	208.04	1,965.04	491.16	0.00
Price / Book Value	0.00	21.29	16.54	6.95	4.00
Dividend Yield (%)	--	0.18	0.00	0.00	0.00
EV/EBITDA	-0.28	27.26	22.01	18.28	10.94
Market Cap (₹ Cr)	0.00	43,846.91	17,967.37	9,455.97	3,518.72

Solvency Ratios

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Debt to Equity	0.35	0.73	0.86	0.01	0.34
Short term debt to equity ratio	0.09	0.08	0.03	0.00	0.11
Current Ratio	1.71	0.57	0.43	0.92	0.88
Quick Ratio	1.68	0.37	0.29	0.71	0.83
Interest Coverage	24.37	1.64	1.05	1.21	-0.45

Operating Efficiency Ratios

	Vegorama Punjabi Angithi	Jubilant Foodworks	Devyani Intl	Sapphire Foods	Restaurant King
Debtors to sales (%)	1.95	4.07	0.83	1.27	1.32
Asset Turnover	4.71	0.86	0.97	1.02	0.83
Receivable days	5.62	13.40	3.47	4.49	4.23
Inventory Days	0.59	18.36	10.29	12.19	5.60
Payable days	32.06	136.71	96.87	95.26	148.95
Cash Conversion Cycle	-25.86	-104.95	-83.11	-78.58	-139.12

Annual
Quarterly