Foods and Inns Limited

BOM:FOODSINConsumer Defensive

——At close · Market cap — · Next earnings Thu 12 Nov

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	3.6	6.3	10.0	10.2	9.6	8.7	−9.3%
Cost of revenue	2.5	4.2	7.0	7.2	6.7	6.1	−8.7%
Gross profit	1.1	2.1	2.9	3.0	2.9	2.6	−10.8%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.3	0.7	0.7	0.5	0.6	1.8	+207.5%
Selling & marketing	0.2	0.6	0.6	0.4	0.1	0.0	−100.0%
Operating expenses	1.0	1.6	2.1	1.5	0.8	1.8	+118.8%
Operating income	0.2	0.4	0.9	2.5	1.0	0.8	−20.8%
Interest expense	0.2	0.2	0.3	0.5	0.6	0.5	−23.3%
Interest income	0.0	0.0	0.0	0.0	0.1	0.0	−100.0%
Other income / expense	(0.9)	(0.2)	(1.8)	(1.9)	(0.5)	(0.4)	+23.0%
Pre-tax income	0.1	0.2	0.6	0.6	0.5	0.4	−18.8%
Income tax	0.0	0.1	0.2	0.3	0.1	0.1	+61.9%
Net income	0.0	0.2	0.5	0.4	0.4	0.3	−34.0%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	(0.0)	0.0	0.0	0.0	—
EPS, basic (per share)	0.78	3.04	9.31	6.82	5.98	3.79	−36.6%
EPS, diluted (per share)	0.78	3.04	8.44	6.16	5.97	3.79	−36.5%
EBITDA	0.3	0.6	1.1	1.2	1.2	1.1	−5.6%
Depreciation & amortization	0.1	0.1	0.1	0.2	0.2	0.2	+18.4%
Weighted average shares (shares)	50,338,260	50,338,260	50,938,260	53,830,588	70,062,041	73,050,000	+4.3%
Weighted average diluted shares (shares)	50,338,260	50,359,710	56,176,225	59,601,315	70,245,884	73,050,000	+4.0%
Gross margin	31.6%	33.5%	29.6%	29.4%	30.4%	30.0%	−0.5 pts
Operating margin	5.0%	6.8%	8.7%	24.7%	10.0%	8.7%	−1.3 pts
Net margin	1.1%	2.4%	4.8%	3.6%	4.4%	3.2%	−1.2 pts

INR billionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.