Nifty

:

25423.60

Sensex

:

83013.96

93.35 (0.37%)
320.25 (0.39%)

Login

Nifty
Sensex

:
:

25423.60
83013.96

93.35 (0.37%)
320.25 (0.39%)

Spice Lounge Food Works Ltd.

Finance - Investment

Rating :

65/99

BSE: 539895 | NSE: Not Listed

Watchlist

NSE BSE

40.82

18-Sep-2025

Open
High
Low
Previous Close

40.82
40.82
40.82
41.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

7671
313130
40.82
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,845.65
637.61
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,845.41
N/A
N/A

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-100.00
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.81
-11.09
-12.94

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-11.09
-23.11

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

10.81
10.87
12.10

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-7364.50
-8789.48
-10006.66

Earnings Forecasts:

(Updated: 16-09-2025)

Description 2024 2025 2026 2027
Adj EPS 0.8
P/E Ratio 51.03
Revenue 105.27
EBITDA 13.18
Net Income 5.65
ROA 0.36
P/B Ratio 26.17
ROE 0.37
FCFF -1.88
FCFF Yield -0.06
Net Debt 68.15
BVPS 1.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.37 0.00 0 0.32 0.00 0 0.23 0.00 0 0.11 0.00 0
Expenses 0.14 0.01 1,300.00% 0.10 0.05 100.00% 0.22 0.00 0 0.06 0.00 0
EBITDA 0.23 -0.01 - 0.22 -0.05 - 0.01 0.00 0 0.05 0.00 0
EBIDTM 61.79% 0.00% 67.90% 0.00% 5.15% 0.00% 45.28% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.23 -0.02 - 0.22 -0.05 - 0.01 0.00 0 0.05 0.00 0
Tax 0.06 0.00 0 0.07 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.17 -0.02 - 0.15 -0.05 - 0.01 0.00 0 0.05 0.00 0
PATM 45.26% 0.00% 46.60% 0.00% 4.72% 0.00% 44.34% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 32.29 0.00 0 34.76 0.00 0 52.52 0.00 0 17.98 0.00 0
Expenses 31.01 0.00 0 34.22 0.00 0 42.40 0.00 0 15.47 0.00 0
EBITDA 1.29 0.00 0 0.54 0.00 0 10.13 0.00 0 2.52 0.00 0
EBIDTM 3.99% 0.00% 1.56% 0.00% 19.28% 0.00% 13.99% 0.00%
Other Income 0.14 0.00 0 0.42 0.00 0 0.42 0.00 0 0.27 0.00 0
Interest 1.49 0.00 0 1.96 0.00 0 1.85 0.00 0 0.98 0.00 0
Depreciation 1.92 0.00 0 1.03 0.00 0 1.82 0.00 0 0.87 0.00 0
PBT -1.99 0.00 - -2.02 0.00 - 6.88 0.00 0 0.95 0.00 0
Tax -0.81 0.00 - 1.62 0.00 0 -1.57 0.00 - 0.11 0.00 0
PAT -1.18 0.00 - -3.64 0.00 - 8.45 0.00 0 0.84 0.00 0
PATM -3.66% 0.00% -10.47% 0.00% 16.09% 0.00% 4.65% 0.00%
EPS -0.02 0.00 - -0.05 0.00 - 0.12 0.00 0 0.01 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1.03 0.00 0.00 0.00 0.00 0.00 1.26 10.47 9.17 0.38 0.27 Net Sales Growth 0.00% 0 0 0 0 -100% -87.97% 14.18% 2313.16% 40.74% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 1.13 10.60 8.97 0.24 0.02 Gross Profit 1.03 0.00 0.00 0.00 0.00 0.00 0.12 -0.13 0.20 0.13 0.25 GP Margin 100.19% 0 0 0 0 0 9.52% -1.24% 2.18% 34.21% 92.59% Total Expenditure 0.52 0.05 0.08 0.10 0.09 0.09 1.50 10.79 9.50 0.49 0.33 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0 0 0 0 0% 0% 0% 0% 0% Employee Cost - 0.00 0.00 0.00 0.00 0.00 0.08 0.06 0.05 0.02 0.04 % Of Sales - 0 0 0 0 0 6.35% 0.57% 0.55% 5.26% 14.81% Manufacturing Exp. - 0.00 0.04 0.06 0.04 0.06 0.07 0.06 0.34 0.03 0.02 % Of Sales - 0 0 0 0 0 5.56% 0.57% 3.71% 7.89% 7.41% General & Admin Exp. - 0.05 0.05 0.04 0.05 0.03 0.05 0.04 0.07 0.10 0.11 % Of Sales - 0 0 0 0 0 3.97% 0.38% 0.76% 26.32% 40.74% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0 0 0 0 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.17 0.03 0.07 0.09 0.00 % Of Sales - 0 0 0 0 0 13.49% 0.29% 0.76% 23.68% 55.56% EBITDA 0.51 -0.05 -0.08 -0.10 -0.09 -0.09 -0.24 -0.32 -0.33 -0.11 -0.06 EBITDA Margin 49.51% 0 0 0 0 0 -19.05% -3.06% -3.60% -28.95% -22.22% Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.15 0.15 0.14 0.08 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 PBT 0.51 -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 0.03 0.02 Tax 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Tax Rate 25.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% PAT 0.38 -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 0.02 0.02 PAT before Minority Interest 0.38 -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 0.02 0.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 36.89% 0 0 0 0 0 -6.35% -1.62% -1.96% 5.26% 7.41% PAT Growth 642.86% - - - - - - - - 0.00% EPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2.81 2.86 2.94 3.05 3.14 3.24 3.32 3.49 3.67 3.65 Share Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 Total Reserves -0.19 -0.14 -0.06 0.05 0.14 0.24 0.32 0.49 0.67 0.64 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.29 1.25 0.31 0.21 0.12 0.03 0.01 0.10 0.07 0.01 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 1.29 1.25 0.31 0.21 0.12 0.03 0.01 0.10 0.06 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Total Liabilities 4.10 4.11 3.25 3.26 3.26 3.27 3.33 3.59 3.74 3.66 Net Block 0.02 0.02 0.03 0.03 0.04 0.04 0.05 0.00 0.00 0.00 Gross Block 0.05 0.05 0.05 0.05 0.04 0.05 0.05 0.00 0.00 0.00 Accumulated Depreciation 0.03 0.03 0.02 0.02 0.00 0.01 0.00 0.00 0.00 0.00 Non Current Assets 0.02 0.02 0.03 0.03 0.04 0.04 0.05 0.00 0.37 0.96 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 0.58 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 4.08 4.08 3.23 3.23 3.23 3.23 3.28 3.59 3.36 2.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.32 0.63 0.00 0.01 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.93 0.64 0.10 0.00 Cash & Bank 0.58 0.59 0.58 0.58 0.21 0.22 0.02 0.23 0.41 0.54 Other Current Assets 3.50 0.00 0.00 0.01 3.02 3.01 2.01 2.09 2.85 2.13 Short Term Loans & Adv. 3.50 3.50 2.65 2.64 3.01 3.01 2.01 2.09 2.85 2.13 Net Current Assets 2.79 2.84 2.92 3.02 3.11 3.20 3.27 3.49 3.30 2.68 Total Assets 4.10 4.10 3.26 3.26 3.27 3.27 3.33 3.59 3.73 3.65

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 0.00 0.01 0.00 0.00 -0.01 1.02 -0.44 -1.44 -0.14 -1.84 PBT -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 0.03 0.02 Adjustment 0.00 0.00 0.00 0.00 0.01 -0.16 -0.15 -0.15 -0.14 -0.14 Changes in Working Capital 0.05 0.09 0.10 0.09 0.08 1.27 -0.12 -1.10 -0.03 -1.72 Cash after chg. in Working capital 0.00 0.01 0.00 0.00 -0.01 1.02 -0.44 -1.43 -0.14 -1.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 Cash From Investing Activity 0.00 0.00 0.00 0.36 0.00 -0.81 0.23 1.26 0.01 -0.13 Net Fixed Assets 0.00 0.00 0.00 -0.01 0.01 0.00 -0.05 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 0.21 -0.26 Others 0.00 0.00 0.00 0.37 -0.01 -0.81 0.28 0.89 -0.20 0.13 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.44 Net Cash Inflow / Outflow 0.00 0.01 0.00 0.36 -0.01 0.21 -0.21 -0.18 -0.13 0.48 Opening Cash & Equivalents 0.59 0.58 0.58 0.21 0.22 0.02 0.23 0.41 0.54 0.06 Closing Cash & Equivalent 0.58 0.59 0.58 0.58 0.21 0.22 0.02 0.23 0.41 0.54

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 0.94 9.53 9.81 10.17 10.47 10.79 11.06 11.62 12.22 12.15 ROA -1.26% -2.33% -3.28% -2.83% -2.86% -2.49% -4.90% -4.89% 0.58% 0.67% ROE -1.82% -2.96% -3.57% -2.98% -2.93% -2.51% -4.97% -5.00% 0.59% 0.68% ROCE -1.83% -2.96% -3.55% -2.97% -2.94% -2.51% -4.95% -4.99% 0.86% 0.85% Fixed Asset Turnover 0.00 0.00 0.00 0.00 0.00 25.74 213.74 0.00 0.00 0.00 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 27.26 14.68 48.46 0.40 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 16.65 25.14 0.00 34.97 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 43.91 39.83 48.46 35.36 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -259.00 -860.00 -165.73 -199.96 -5685.86 -690.66 -1417.81 -404.78 103.95 152.63

Top Investors:

mohana babu karjela

siraj holding llc

blue sky capital fund spc

m kitchens private limited

venugopal naidu kongarla venkatesh

Annual Reports:

News Update:

Spice Lounge Food - Quarterly Results
14th Aug 2025, 21:13 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback