Third Wave Coffee · FY26 Year-End

Executive summary | K2C Company Analysis

🟢 What's working

    🔴 What's worrying

      🔵 What to watch next

        Revenue vs Store Count · FY26
        Expansion-led growth tracking store count
        EBITDA% Trend · Monthly
        Store EBITDA% vs occupancy cost pressure
        Month
        Cohort Revenue Bridge ·
        Regional SSSG
        Third Rush Contribution
        AOV vs Bill Cuts · Monthly
        Demand quality · does volume hold as prices rise?
        Region FY
        Net Sales Trend
        Revenue with YoY growth %
        Revenue by Store Cohort
        SSSG vs new stores contribution
        SSSG Trend · Monthly
        Same-store sales growth declining across most cities
        SSSG by City
        Source: Narratives tab · latest month
        Store Count · SSSG vs New Stores
        🟤 SSSG (mature) · 🟡 Non-SSSG (ramping) · 🟢 New stores (NSO)
        Store Movement · Monthly
        Net new openings (bars) + stores graduating to SSSG (line)
        Month
        P&L Waterfall · Avg Store
        Mar 2026
        Opex Mix Trend
        Cost composition as % of net sales
        Revenue vs Store EBITDA%
        Fixed occupancy creates high operating leverage
        Occupancy vs Payroll per Order
        Rising occupancy/order · payroll stable → primary cost driver
        Store Type City
        Unit Economics · SSSG vs Non-SSSG
        Latest month · Store-level averages
        Store Efficiency by Vintage
        EBITDA% by months since opening
        Channel Mix · Dine-in vs Delivery
        Share of revenue by channel
        App Engagement & Loyalty
        Transactions, repeat visits, power users · last 13 months
        Store-level Performance
        Sortable · 0 stores · Filter by city or type above
        Store ↕ City ↕ Type ↕ Net Rev (L) ↕ EBITDA% ↕ Orders ↕ SqFt ↕ Rev/SqFt ↕ Rent/SqFt ↕
        StoreCityBaseNet Sales (₹L)EBITDA%

        🟢 Format thesis

        • Asset-light kiosk within existing stores — zero incremental real estate cost
        • ADS ₹7,964 · adds ~16% to parent store ADT
        • Bento cakes launched 31 Jul — ₹3.6L in first month (8.7% of Third Rush)
        • If spun out as Ab Coffee — path to 500+ stores without full café capex

        🔴 Current state

        • 17 stores live vs 20 AOP — 3 stores behind plan
        • Revenue ₹41.4L vs ₹58L AOP — 71% of target
        • EBITDA -72% during ramp-up — pre-op and dedicated team costs included
        • Best stores (Salt Lake -11%, Golf Course -16%, BTM -18%) near breakeven

        🔵 What to watch

        • Breakeven unit economics at ~25 stores — 8 more to go
        • Sep-26: 3 more Third Rush locations expected
        • Bento cakes as proof point for food innovation at the format
        • Ab Coffee brand decision — Q3 FY27 likely the call

        ↑ Advantages

        Largest independent specialty chain. Only player with simultaneous presence in Bangalore + NCR + Mumbai. App loyalty with 228K monthly transactions is a structural moat. Bev-first menu (65% bev) = higher margin mix vs food-heavy peers.

        ↓ Risks to watch

        Blue Tokai now ~200 stores targeting 350 by 2027 · nearly matching TWC. Starbucks at ~470 stores accelerating to 1,000 by 2028. Bangalore density (73 stores) approaching cannibalisation. -9% SSSG needs reversal before Series D.

        → Opportunity gaps

        South India tier-2 (Coimbatore, Kochi, Vizag) · first-mover window. Corporate/B2B underpenetrated vs Starbucks. Airport format (9 stores) is high-margin white space. D2C beans like Blue Tokai = margin-accretive opportunity.

        TWC Investor Dashboard
        K2 Capital · Confidential