- Cinema Revenue + Franchisee Fees = ₹49 Cr
Given company collects & realizes franchisee fees on signing up, we don’t know how many signings were done in FY25.
Pure EPC revenue would be approx. 42 Cr (assuming)
Raw material cost is ₹22 Cr.
So,
₹42 Cr – ₹22 Cr = ₹20 Cr, which is gross income, not EBITDA.
To set up a cinema, they must also incur other expenses such as contract labor, employee costs, site-related services, etc. Since we don’t have exact numbers, we’ll go with management’s guidance of 30% EBITDA for future, it’s possible they would have made more money here (we don’t know, because they opened 17 screens and 42cr is higher, so part recognition of revenue for screens that are not opened is also present) and revisit this once the next Annual Report is out.
- Prior to FY25, the arrangement is not fully clear.
It is possible that, in the early years, some franchisees operated under a revenue-share model (as the business model itself would have evolved in iterations during the initial phase).
On page 218 (F-18) of the RHP, under “Other Operating Income”, there is mention of ₹2.45 Cr of revenue-share income, which supports this view.
Now, calculating based on available data:
- Ticket Sales: ₹34.97 Cr
- Distributor Share: ₹14.7 Cr
- Franchisee Share: ₹19.29 Cr
- Revenue-Share Income: ₹2.45 Cr
So, company’s net becomes:
34.97 – 14.7 – 19.29 + 2.45 = 3.43 Cr
This is close to 20% of (34.97 – 14.7).
This is definitely worth noting, and I will ask management what the exact arrangement was in the initial years and how it evolved over time.
Going forward, they seem to be very clear (from concall) that every new screen addition will be royalty-based.


