Interactive Financial Charts Not Available

Sapphire Foods India (SAPPHIRE) | Financial Analysis & Statements

Sapphire Foods India Ltd. | Mid-cap | Consumer Cyclical

₹342.10

-0.12%

| Sapphire Foods India Stock Comparison:

Sapphire Foods India vs Jubilant Foodworks Sapphire Foods India vs Devyani Sapphire Foods India vs Westlife Foodworld Sapphire Foods India vs Restaurant Brands Sapphire Foods India vs Barbeque Nation Sapphire Foods India vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 7.1B

Gross Profit 3.9B 54.41%

Operating Income 212.6M 2.99%

Net Income 20.2M 0.28%

Balance Sheet Metrics

Total Assets 30.4B

Total Liabilities 16.4B

Shareholders Equity 14.0B

Debt to Equity 1.18

Cash Flow Metrics

Operating Cash Flow 607.7M

Free Cash Flow 534.0M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Sapphire Foods India Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	28.8B	25.9B	22.6B	17.2B	10.2B
Cost of Goods Sold i	12.9B	12.8B	11.3B	8.3B	5.7B
Gross Profit i	15.9B	13.1B	11.3B	8.8B	4.4B
Gross Margin % i	55.1%	50.4%	49.9%	51.4%	43.8%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	1.7B	1.5B	1.2B	717.7M
Other Operating Expenses	11.1B	5.5B	4.6B	3.6B	2.3B
Total Operating Expenses i	11.1B	7.3B	6.0B	4.7B	3.0B
Operating Income i	1.1B	1.4B	1.7B	926.8M	-685.1M
Operating Margin % i	3.9%	5.3%	7.3%	5.4%	-6.7%
Non-Operating Items
Interest Income i	-	195.3M	203.1M	104.2M	58.2M
Interest Expense i	1.1B	1.0B	861.3M	776.5M	748.7M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	231.4M	699.1M	1.1B	513.8M	-986.9M
Income Tax i	64.3M	179.5M	-1.2B	54.0M	12.0M
Effective Tax Rate % i	27.8%	25.7%	-115.1%	10.5%	0.0%
Net Income i	167.0M	519.6M	2.3B	459.8M	-999.0M
Net Margin % i	0.6%	2.0%	10.3%	2.7%	-9.8%
Key Metrics
EBITDA i	5.1B	4.9B	4.5B	3.2B	1.3B
EPS (Basic) i	-	₹1.66	₹7.35	₹1.56	-₹3.81
EPS (Diluted) i	-	₹1.64	₹7.26	₹1.54	-₹3.81
Basic Shares Outstanding i	-	318216675	317712705	298493230	258555400
Diluted Shares Outstanding i	-	318216675	317712705	298493230	258555400

Income Statement Trend

Sapphire Foods India Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	582.7M	975.6M	444.2M	591.7M	450.5M
Short-term Investments i	2.1B	835.6M	2.4B	3.5B	316.9M
Accounts Receivable i	365.6M	343.8M	179.5M	140.7M	77.8M
Inventory i	956.1M	968.8M	993.0M	651.6M	473.9M
Other Current Assets	228.6M	169.1M	203.0M	106.5M	-
Total Current Assets i	4.2B	3.6B	4.9B	5.9B	1.4B
Non-Current Assets
Property, Plant & Equipment i	21.1B	11.3B	9.2B	7.3B	6.6B
Goodwill i	3.9B	4.0B	3.9B	3.8B	3.9B
Intangible Assets i	688.1M	720.2M	661.3M	572.9M	642.4M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	111.4M	167.1M	450.0M	313.9M	-
Total Non-Current Assets i	26.2B	24.8B	21.0B	15.7B	12.1B
Total Assets i	30.4B	28.4B	25.9B	21.6B	13.5B
Liabilities
Current Liabilities
Accounts Payable i	2.4B	2.3B	2.2B	2.0B	1.4B
Short-term Debt i	1.3B	1.3B	1.7B	976.4M	1.1B
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	321.5M	250.5M	180.1M	210.6M	-10.0K
Total Current Liabilities i	4.6B	4.4B	5.3B	4.5B	3.1B
Non-Current Liabilities
Long-term Debt i	11.6B	10.4B	7.9B	6.9B	5.4B
Deferred Tax Liabilities i	17.0M	34.6M	35.6M	87.3M	106.7M
Other Non-Current Liabilities	18.9M	8.4M	-	-	-
Total Non-Current Liabilities i	11.9B	10.6B	8.1B	7.1B	5.6B
Total Liabilities i	16.4B	15.0B	13.4B	11.6B	8.7B
Equity
Common Stock i	642.4M	637.0M	635.4M	635.4M	527.9M
Retained Earnings i	-	-2.2B	-2.7B	-5.0B	-5.4B
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	14.0B	13.4B	12.5B	10.1B	4.8B
Key Metrics
Total Debt i	12.9B	11.6B	9.6B	7.9B	6.4B
Working Capital i	-360.6M	-811.8M	-411.1M	1.4B	-1.7B

Balance Sheet Composition

Sapphire Foods India Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	231.4M	699.1M	1.1B	513.8M	-986.9M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	135.5M	174.4M	169.2M	387.9M	146.2M
Working Capital Changes i	38.4M	-474.4M	-858.3M	47.7M	7.3M
Operating Cash Flow i	1.3B	1.1B	1.0B	1.4B	-680.0M
Investing Activities
Capital Expenditures i	-2.6B	-3.8B	-3.8B	-2.8B	-734.0M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-7.6B	-4.2B	-12.1B	-6.6B	-540.0M
Investment Sales i	6.8B	6.0B	13.8B	5.4B	485.3M
Investing Cash Flow i	-3.5B	-2.0B	-1.4B	-6.9B	-788.6M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	-	-	0	266.6M	627.5M
Debt Repayment i	-79.5M	-209.0M	-192.3M	-442.8M	-566.1M
Financing Cash Flow i	147.5M	-126.3M	-192.3M	4.5B	479.2M
Free Cash Flow i	2.4B	636.3M	-23.3M	1.1B	800.9M
Net Change in Cash i	-2.0B	-998.1M	-577.0M	-1.0B	-989.4M

Cash Flow Trend

Sapphire Foods India Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 556.50

Forward P/E 92.88

Price to Book 7.91

Price to Sales 3.75

Profitability Ratios

Profit Margin 0.67%

Operating Margin 2.99%

Return on Equity 1.22%

Return on Assets 2.40%

Financial Health

Current Ratio 0.92

Debt to Equity 92.55

Beta -0.05

Per Share Data

EPS (TTM) ₹0.60

Book Value per Share ₹42.23

Revenue per Share ₹89.81

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
sapphire	108.0B	556.50	7.91	1.22%	0.67%	92.55
Jubilant Foodworks	453.4B	202.79	21.62	10.49%	2.59%	200.29
Devyani	218.6B	2,177.38	19.20	-0.50%	0.19%	227.32
Westlife Foodworld	122.6B	998.35	19.90	2.04%	0.49%	268.97
Restaurant Brands	48.6B	-19.21	4.58	-30.57%	-8.48%	204.87
Barbeque Nation	12.4B	160.28	3.41	-6.98%	-2.25%	204.26

Financial data is updated regularly. All figures are in the company's reporting currency.