Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹13982 Cr.
Stock P/E
-2026.3
P/B
9.1
Current Price
₹113.4
Book Value
₹ 12.5
Face Value
1
52W High
₹191.2
52W Low
₹ 91.6
Dividend Yield
0%

Devyani Internatl. Overview

Business

Devyani International Ltd. (DIL) is one of India's largest Quick Service Restaurant (QSR) operators. The company operates as a franchisee for several international QSR brands including KFC, Pizza Hut, and Costa Coffee across India, Nepal, and Nigeria. Its core business model revolves around establishing and managing a network of outlets for these globally recognized brands, serving food and beverages to customers. DIL also operates its own proprietary brands and a travel retail segment with diverse F&B offerings in airports, railway stations, and other transit hubs. The company generates revenue primarily through sales of food and beverages from its extensive chain of restaurants and outlets.

Revenue Mix

DIL's revenue is primarily driven by its franchisee operations for leading international brands. While specific percentages can fluctuate, the main segments include:

KFC India: A significant contributor, operating Kentucky Fried Chicken outlets.

Pizza Hut India: Operating Pizza Hut outlets.

Costa Coffee: Operating Costa Coffee stores.

International Business: Operations in Nepal and Nigeria for KFC and Pizza Hut.

Proprietary Brands & Travel Retail: This segment includes its own brands and a variety of F&B outlets in travel locations like airports. The international franchised brands (KFC, Pizza Hut, Costa Coffee) typically constitute the majority of the company's revenue.

Industry

Devyani International operates in the highly competitive Indian QSR and broader food services industry. The industry is characterized by increasing urbanization, rising disposable incomes, evolving consumer preferences towards organized food services, and a large young population. DIL is one of the largest QSR players in India, benefiting from its multi-brand strategy and strong franchisee relationships with global brands. It competes with other large QSR operators like Jubilant Foodworks (Domino's), Sapphire Foods (KFC, Pizza Hut in other regions), Westlife Foodworld (McDonald's), Burger King, as well as a multitude of local and regional restaurant chains. Its positioning is strengthened by the strong brand recall of KFC, Pizza Hut, and Costa Coffee, and its extensive operational footprint.

MOAT

DIL possesses several competitive advantages:

Strong Brand Equity: As a franchisee of globally recognized and popular brands like KFC, Pizza Hut, and Costa Coffee, DIL benefits from inherent brand loyalty, trust, and established product offerings that resonate with consumers.

Scale & Network Effect: With one of the largest QSR networks in India, DIL achieves economies of scale in procurement, marketing, and supply chain logistics, which can lead to cost efficiencies. Its wide presence also improves brand visibility and accessibility.

Operational Expertise: Years of experience in setting up, managing, and expanding QSR operations, including supply chain management, quality control, and customer service, provide an operational edge.

Strategic Alliances: The long-term franchise agreements with Yum! Brands (KFC, Pizza Hut) and Costa Coffee are crucial, providing access to established product portfolios, marketing support, and global best practices.

Growth Drivers

Key factors that can drive DIL's growth over the next 3-5 years include:

Aggressive Store Expansion: Continued rollout of new KFC, Pizza Hut, and Costa Coffee outlets, particularly targeting tier 2 and tier 3 cities, which offer significant untapped potential.

Increasing Disposable Incomes & Urbanization: India's favorable demographics and economic growth are expected to fuel higher discretionary spending on eating out.

Digitalization and Delivery Penetration: Growth in online ordering and food delivery platforms (e.g., Zomato, Swiggy) is expanding market reach and convenience for QSRs.

Menu Innovation and Localization: Regular introduction of new products and local adaptations to cater to evolving Indian tastes and preferences can drive repeat visits.

Leveraging Travel Retail: Expansion of food and beverage offerings in high-footfall travel locations.

Risks

Intense Competition: The Indian QSR market is highly competitive, potentially leading to pricing pressures and impacting market share.

Input Cost Inflation: Volatility in raw material prices (e.g., chicken, dairy, vegetables, edible oils) and rising labor costs can compress profit margins.

Dependence on Franchisor Terms: DIL's business performance is significantly tied to its franchise agreements with Yum! Brands and Costa Coffee, including royalty rates, operational guidelines, and renewal terms.

Food Safety and Reputation Risk: Any food contamination incident or negative publicity can severely damage brand trust and sales.

Economic Downturn: A slowdown in consumer spending due to economic factors can reduce discretionary spending on eating out.

Regulatory Changes: Changes in food safety regulations, taxation policies (e.g., GST), or labor laws could impact operations and profitability.

Management & Ownership

Devyani International Ltd. is promoted by the RJ Corp group (Ravi Jaipuria Group), which has a long-standing presence and extensive experience in the food and beverage industry, including bottling for PepsiCo and other F&B ventures. The management team includes experienced professionals with a strong track record in scaling and operating large-scale QSR businesses. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. The remaining ownership is held by public shareholders and institutional investors.

Outlook

Devyani International is well-positioned in a high-growth Indian QSR market, benefiting from the strong brand equity of its international franchised brands and its established operational capabilities. The company's aggressive expansion plans in both metros and smaller cities, coupled with the rising trend of organized food consumption, present significant growth opportunities. However, DIL operates in a highly competitive and cost-sensitive industry. Maintaining profitability will require effective management of input cost inflation, continued innovation in menu offerings, efficient supply chain management, and successful execution of its store rollout strategy. Its growth trajectory will depend on its ability to navigate these operational challenges while capitalizing on India's favorable consumer demographics and increasing discretionary spending.

Devyani Internatl. Share Price

Live · BSE / NSE · Inception: 1991
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Devyani Internatl. Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 843 1047 1222 1222 1294 1213 1357 1377 1441 1437
Other Income 5 14 10 5 9 13 14 8 12 14
Total Income 848 1061 1232 1227 1303 1226 1370 1385 1453 1451
Total Expenditure 697 917 1006 1026 1081 1027 1151 1188 1210 1217
Operating Profit 151 145 226 201 222 199 220 197 243 235
Interest 48 57 63 65 67 70 67 69 70 70
Depreciation 93 126 132 139 147 152 150 155 167 182
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -22 0
Profit Before Tax 10 -38 31 -4 9 -22 3 -27 -15 -18
Provision for Tax 5 11 8 1 16 -6 1 -5 -5 -5
Profit After Tax 5 -49 22 -5 -8 -17 3 -21 -10 -13
Adjustments 5 41 8 5 7 2 1 -1 -1 3
Profit After Adjustments 10 -7 30 0 -0 -15 4 -22 -10 -10
Adjusted Earnings Per Share 0.1 -0.1 0.2 0 -0 -0.1 0 -0.2 -0.1 -0.1

Devyani Internatl. Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1012 1047 1111 1357 1516 1135 2084 2998 3556 4951 5612
Other Income 2 9 25 9 24 64 23 35 32 37 48
Total Income 1015 1056 1136 1365 1541 1199 2107 3033 3589 4988 5659
Total Expenditure 1011 1004 1015 1308 1268 946 1617 2343 2997 4138 4766
Operating Profit 3 52 121 58 273 252 490 690 591 850 895
Interest 47 94 34 40 161 151 129 149 189 267 276
Depreciation 85 137 55 83 223 229 221 279 385 570 654
Exceptional Income / Expenses 0 0 0 0 35 46 -17 -20 -14 0 -22
Profit Before Tax -129 -178 30 -65 -77 -82 123 242 4 13 -57
Provision for Tax 1 1 -1 1 2 -1 -32 -21 13 20 -14
Profit After Tax -130 -180 31 -66 -79 -81 155 263 -10 -7 -41
Adjustments 2 60 15 18 -43 26 1 2 57 16 2
Profit After Adjustments -127 -120 46 -48 -122 -55 156 265 47 9 -38
Adjusted Earnings Per Share -1.2 -1.1 0.4 -0.5 -1.1 -0.5 1.3 2.2 0.4 0.1 -0.4

Devyani Internatl. Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 176 87 139 82 -189 114 686 970 1056 1094
Minority's Interest 25 -20 -34 -46 -39 -42 -5 -6 293 308
Borrowings 241 211 272 332 340 359 107 77 726 670
Other Non-Current Liabilities 9 42 52 64 1186 807 1005 1316 1871 2096
Total Current Liabilities 270 276 296 344 578 421 420 532 936 1113
Total Liabilities 720 596 725 776 1876 1659 2214 2889 4881 5281
Fixed Assets 491 402 445 537 1594 1347 1720 2391 4190 4596
Other Non-Current Assets 108 82 136 94 139 148 158 188 205 211
Total Current Assets 122 112 144 146 143 165 336 310 486 474
Total Assets 720 596 725 776 1876 1659 2214 2889 4881 5281

Devyani Internatl. Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 40 46 37 44 27 13 40 57 63 168
Cash Flow from Operating Activities 76 90 91 76 301 240 451 637 592 900
Cash Flow from Investing Activities -70 -66 -141 -168 -97 -359 -375 -350 -1551 -462
Cash Flow from Financing Activities -2 -32 56 71 -223 142 -58 -283 889 -425
Net Cash Inflow / Outflow 5 -8 6 -20 -19 23 17 5 -69 13
Closing Cash & Cash Equivalent 45 37 44 27 13 40 57 63 168 181

Devyani Internatl. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -1.2 -1.13 0.43 -0.46 -1.15 -0.48 1.3 2.2 0.39 0.08
CEPS(Rs) -0.42 -0.4 0.81 0.16 1.36 1.28 3.12 4.49 3.11 4.67
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 1.65 0.72 1.21 0.66 -1.88 0.97 5.66 7.92 8.55 9.01
Core EBITDA Margin(%) 0.1 4.15 8.61 3.6 16.38 16.6 22.41 21.84 15.72 16.43
EBIT Margin(%) -8.12 -8.02 5.76 -1.86 5.54 6.07 12.09 13.05 5.42 5.66
Pre Tax Margin(%) -12.75 -17.04 2.73 -4.81 -5.07 -7.26 5.91 8.07 0.1 0.26
PAT Margin (%) -12.81 -17.17 2.8 -4.9 -5.19 -7.17 7.44 8.76 -0.27 -0.14
Cash Profit Margin (%) -4.38 -4.07 7.76 1.22 9.53 13.05 18.06 18.06 10.55 11.37
ROA(%) -18.01 -27.33 4.71 -8.85 -5.94 -4.6 8.01 10.29 -0.25 -0.14
ROE(%) -74.03 -143.01 30.46 -66.91 0 0 39.06 32.1 -0.97 -0.65
ROCE(%) -15.69 -18.31 14.13 -4.67 18.17 14.78 36.09 41.92 12.79 14.03
Receivable days 5.46 5.74 5.95 5.57 4.85 5.5 3.32 3.04 4.19 3.47
Inventory Days 13.89 12.62 12.91 13.4 15.29 21.6 12.93 13.06 13.35 10.29
Payable days 127.37 126.2 130.98 118.88 118.92 172.14 109 89.01 106.67 96.87
PER(x) 0 0 0 0 0 0 135.09 65.73 383.9 1965.04
Price/Book(x) 0 0 0 0 0 0 30.97 18.26 17.59 16.54
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.4 0.36 0.39 0.42 0.42 0.47 10.17 5.81 5.31 3.78
EV/Core EBITDA(x) 127.45 7.19 3.59 9.84 2.33 2.13 43.21 25.23 31.91 22.01
Net Sales Growth(%) 0 3.47 6.03 22.15 11.78 -25.16 83.64 43.84 18.63 39.22
EBIT Growth(%) 0 -2.19 176.11 -139.51 432.72 -18.05 265.73 55.34 -50.76 45.41
PAT Growth(%) 0 -38.69 117.3 -313.44 -18.55 -3.27 290.74 69.24 -103.68 28.51
EPS Growth(%) 0 5.63 138.28 -205.17 -151.67 58.24 371.15 69.47 -82.18 -80.66
Debt/Equity(x) 1.99 4.01 2.91 6.92 -2.73 4.12 0.19 0.08 0.88 0.86
Current Ratio(x) 0.45 0.41 0.49 0.42 0.25 0.39 0.8 0.58 0.52 0.43
Quick Ratio(x) 0.31 0.28 0.34 0.26 0.12 0.24 0.6 0.34 0.38 0.29
Interest Cover(x) -1.75 -0.89 1.9 -0.63 0.52 0.46 1.96 2.62 1.02 1.05
Total Debt/Mcap(x) 0 0 0 0 0 0 0.01 0 0.05 0.05

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +39% +33% +27%
Operating Profit CAGR +44% +20% +26%
PAT CAGR 0%
Share Price CAGR -32% -15%
ROE Average -1% +10% +14% -18%
ROCE Average +14% +23% +24% +11%

Devyani Internatl. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 61.36 %
FII 6.13 %
DII (MF + Insurance) 19.33 %
Public (retail) 38.64 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 62.7462.7462.7362.7262.7262.7262.6261.4261.3761.36
FII 12.4712.4411.6911.1711.1710.469.426.555.776.13
DII 8.5312.1914.1915.3815.4616.8718.0819.7619.4419.33
Public 37.2637.2637.2737.2837.2837.2837.3838.5838.6338.64
Others 0000000000
Total 100100100100100100100100100100

Devyani Internatl. Peer Comparison

Consumer Food Edit Columns

Devyani Internatl. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Devyani Internatl. Pros & Cons

Pros

  • Debtor days have improved from 106.67 to 96.87days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of 10% over the last 3 years.
  • Stock is trading at 9.1 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp