Subscribe

Restaurant Brands Asia Limited (RBA.NS)

INR70.19 -0.44 (-0.62%)
IN NSE Consumer Cyclical Restaurants
Address Mittal Commercia 400059
Mumbai, IN
CEO Rajeev Varman
IPO 2020-12-14
ISIN INE07T201019

Explore sections of this company profile

Also trades on Bombay Stock Exchange · RBA.BO (INR) National Stock Exchange of India · BURGERKING.NS (INR) National Stock Exchange of India · RBA.NS (INR)
Description

Restaurant Brands Asia Limited, along with its subsidiaries, operates a network of quick-service restaurants throughout India and Indonesia. The company is responsible for the development, establishment, management, and franchising of Burger King branded outlets in India, and undertakes similar activities for POPEYES restaurants within Indonesia. As of June 30, 2022, its portfolio included 328 restaurants across India and an additional 177 establishments in Indonesia. Founded in 2013 and based in Mumbai, India, the company was formerly known as Burger King India Limited until its renaming to Restaurant Brands Asia Limited in February 2022.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR70.19 -0.44 (-0.62%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.23
Float Shares
473.14M
Free Float %
81.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.25% +2.74% +7.33% +6.39% +6.83% +7.62% -17.03% -44.56% -52.39% -49.70% -49.70%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
70.19
DCF (Unlevered) 32.02 -54.4%
DCF (Levered) 32.60 -53.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 80% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 5 0
Hold 1 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.55
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +10.7% Q1'26: +11.7% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +26.3% Q1'26: +35.4% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    -10.1% Q1'26: -2.6% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    -2.2% Q1'26: -0.8% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    -2.5% Q1'26: -0.9% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +17.5% Q1'26: +18.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    5.99× Q1'26: 5.18× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.23) × ERP
WACC = 67% × Ke + 33% × Kd (9.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 31.94 Current price: 70.19
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
4 Rev. Ana.
4 EPS Ana.
Mar 2027
2 Rev. Ana.
4 EPS Ana.
Mar 2028
4 Rev. Ana.
4 EPS Ana.
Mar 2029
1 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
2 EPS Ana.
Mar 2031
1 Rev. Ana.
3 EPS Ana.
Revenue
10.02B
est: 5.00B (+100.4%)
14.86B
est: 11.63B (+27.7%)
20.54B
est: 17.81B (+15.3%)
24.37B
est: 24.73B (-1.5%)
25.51B
est: 19.65B (+29.8%)
22.65B
22.58B – 22.70B
+15.3% YoY
26.64B
26.36B – 26.85B
+17.6% YoY
31.39B
30.34B – 33.68B
+17.8% YoY
47.89B
47.52B – 48.26B
+52.5% YoY
54.62B
53.36B – 56.95B
+14.0% YoY
60.58B
59.18B – 63.17B
+10.9% YoY
EBITDA
512.91M
est: 335.21M (+53.0%)
937.88M
est: 779.85M (+20.3%)
1.47B
est: 1.19B (+23.5%)
2.61B
est: 3.79B (-31.3%)
1.08B
est: 3.01B (-64.3%)
3.47B
3.46B – 3.48B
+15.3% YoY
4.09B
4.04B – 4.12B
+17.6% YoY
4.81B
4.65B – 5.17B
+17.8% YoY
7.34B
7.29B – 7.40B
+52.5% YoY
8.37B
8.18B – 8.73B
+14.0% YoY
9.29B
9.07B – 9.69B
+10.9% YoY
EBIT
-1.78B
est: -417.50M (-325.4%)
-1.40B
est: -971.28M (-43.9%)
-1.37B
est: -1.49B (+8.1%)
-954.93M
est: 1.43B (-166.8%)
-1.03B
est: 1.14B (-190.8%)
1.31B
1.30B – 1.31B
+15.3% YoY
1.54B
1.52B – 1.55B
+17.6% YoY
1.81B
1.75B – 1.95B
+17.8% YoY
2.77B
2.75B – 2.79B
+52.5% YoY
3.16B
3.08B – 3.29B
+14.0% YoY
3.50B
3.42B – 3.65B
+10.9% YoY
Net Income
-2.46B
est: -2.20B (-11.9%)
-1.96B
est: -1.33B (-47.4%)
-2.21B
est: -1.54B (-44.1%)
-2.18B
est: -2.60B (+16.0%)
-2.16B
est: -1.10B (-95.7%)
-1.35B
-1.49B – -1.22B
-22.3% YoY
-512.55M
-634.58M – -390.51M
+62.1% YoY
73.81M
-40.26M – 187.88M
+114.4% YoY
-469.16M
-495.29M – -455.14M
-735.6% YoY
— – —
+100.0% YoY
— – —
SGA
336.78M
est: 349.40M (-3.6%)
1.28B
est: 812.87M (+57.5%)
2.22B
est: 1.24B (+78.1%)
1.59B
est: 3.43B (-53.8%)
1.44B
est: 2.73B (-47.1%)
3.14B
3.13B – 3.15B
+15.3% YoY
3.70B
3.66B – 3.73B
+17.6% YoY
4.36B
4.21B – 4.68B
+17.8% YoY
6.65B
6.60B – 6.70B
+52.5% YoY
7.58B
7.41B – 7.91B
+14.0% YoY
8.41B
8.21B – 8.77B
+10.9% YoY
EPS
-6.42
est: -4.40 (-45.9%)
-4.94
est: -2.66 (-85.6%)
-4.48
est: -3.07 (-45.8%)
-4.40
est: -4.37 (-0.7%)
-4.33
est: -1.86 (-132.8%)
-2.30
-2.53 – -2.07
-23.9% YoY
-0.87
-1.08 – -0.67
+62.1% YoY
0.18
-0.07 – 0.32
+120.9% YoY
-0.80
-0.84 – -0.78
-537.0% YoY
— – —
+100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.08B
OE per share TTM
4.04
Owner's Yield
5.20%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
99.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.02% 142.3K 0.65%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 169.0K 0.39%
3 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 111.7K 0.29%
4 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.00% 774.43 0.56%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 3.7K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-67.2K
Shares Outstanding
582.88M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Rajeev Varman Group Chief Executive Officer & Whole Time Director 66M male
Bhavika Dave Head of Legal
Gaurav S. Ajjan Head - Corporate Development & Investor Relations male
Kapil Grover Group Chief Marketing Officer male
Kiran Komatla Group Chief Technology Officer male
Namrata Tiwari Group Chief People Officer female
Shweta Mayekar Company Secretary & Compliance Officer female
Subramaniam Pillai Chief Operations Officer male
Arijit Datta Chief Financial Officer male
Sumit Pushkar Zaveri Group Chief Financial Officer & Chief Business Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits