Devyani International Ltd.

DEVYANI

₹173.01

-0.84% (-1.47)

Market Cap

₹21,083 Cr.

P/E

0.00

About

Devyani International Limited is the largest franchisee of Yum Brands in India, operating KFC, Pizza Hut, and Costa Coffee stores in the country as well as in Nepal and Nigeria. They also have their o… Read more

Devyani International Limited is the largest franchisee of Yum Brands in India, operating KFC,… Read more

Low

134

52W Range

High

223

Timeline

Key company specific updates

Company Timeline

Custom financial statementNew

Edit rows

In Rs. Cr.	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

In Rs. Cr.	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Balance sheet
Net Block	491	402	445	537	1,594	1,347	1,720	2,391	4,190	2,717
Shareholders Funds	176	87.16	139	81.85	-189	114	686	970	1,056	1,094
Profit & Loss
Operating Profit	1.05	43.47	95.68	48.86	248	188	467	655	648	811
Net Sales	1,012	1,047	1,111	1,357	1,516	1,135	2,084	2,998	3,556	4,951
Cash flow
Cash from Operating Activity	76.47	90.30	90.97	76.10	301	240	451	637	592	900
Net Capex (est)	70.62	69.05	140	170	98.81	363	293	424	462	482
Ratios
ROCE (%)	-18.23	-26.58	15.31	-5.84	3.81	1.86	14.99	17.45	7.46	—
ROE (%)	-72.38	-138	33.04	-59.08	64.34	-48.52	22.78	27.31	4.48	—

Forensics

8 Yes

Positive for this company

2 Neutral

Neutral for this company

6 No

Negative for this company

1 No Data

Insufficient data to analyse

Accounting & Shareholding

Contingent Liabilities

Company does not have significant contingent liabilities
Other Income

Other income is not affecting ratios of the company
Pledge

Promoters have not pledged a significant portion of their holding
Retail Holding

Retail has been selling the stock which is usually a good time to buy
Revenue Recognition

Company is converting accounting profit to cash
Promoter Holding

Promoter has not sold any shares in the last 90 days
Depreciation Effect

Company is depreciating a lower percentage of assets. this is contributing to an increase in net profit

Price & Performance

ROE

Net profit margin is responsible for roe increase over last 10 years
Working Capital

Working capital of the company seems to be under control
Balance Sheet Strength

Balance sheet of the company is strong. it shouldnt have solvency or liquidity issues
Capex vs ROCE

Company has made significant capex which might be affecting its roce
Current vs Historic Valuation

Company is trading at a premium to 3yr historic valuations
Debt

Company might have issues servicing its debt
Share price

Share price has increased over last 10 years but more due to rerating
Margin Stability

Margins of the company are volatile
ROCE Strength

Roce of the company is not consistently strong
Sales Growth

Unable to calculate due to limited data

Revenue mix

Product Wise Break-Up

Location Wise Break-Up - No Of Stores

Location Wise Break-Up

Verticals

Distribution Channel - Pizza Hut

Distribution Channel - KFC

Operating Profit Break-Up

Brand Wise Break-Up

Asset Break-Up

Operational Metrics

Advertisement Income as a % of Total Sales (%)

Devyani International Ltd.

Advertisement Income as a % of Total Sales (%)
Source
Same Store Sales Growth - KFC (%)
Source
Same Store Sales Growth - Pizza Hut (%)
Source
Same Store Sales Growth - Costa Coffee (%)
Source
No of Stores - KFC (.)
Source
No of Stores - Pizza Hut (Units)
Source
No of Stores - Costa Coffee (.)
Source
Average Daily Sales per Store - KFC (Rs)
Source
Average Daily Sales per Store - Pizza Hut (Rs)
Source
Average Daily Sales per Store - Costa Coffee (Rs)
Source
Average Transaction Size - KFC (Rs)
Average Transaction Size - Pizza Hut (Rs)
Average Transaction Size - Costa Coffee (Rs)
Number of Restaurants
Source
Average Daily Sales Per Restaurant (Rs)
Source

Peer Comparison

Peer Name	Latest Price	PE	Market cap(Cr)	Prom Holding(%)	YoY Qtly Sales(%)	ROCE (%)	ROE (%)
Devyani Internatl.	173.63	0.00	21,083	62.72	15.81	7.46	4.48
Sapphire Foods India	322.3	545.1	10,495	26.08	12.61	7.48	3.94
Westlife Development	719.8	947.66	11,511	56.26	7.27	12.16	11.77
Restau. Brands Asia	80.15	0.00	4,680	11.27	5.93	-4.64	-34.78
Jubilant FoodWorks	695.7	218.9	46,136	41.94	33.64	8.12	18.4

Brands

Costa Coffee

Pizza Hut

FAQs on Devyani International Ltd. Business

What does Devyani Internatl. do?

Devyani International Limited is the largest franchisee of Yum Brands in India, operating KFC, Pizza Hut, and Costa Coffee. It also manages international stores in Nepal and Nigeria, as well as its own brands like Vaango and Food Street.

Who are the competitors of Devyani Internatl.?

Devyani Internatl. major competitors are Sapphire Foods India, Westlife Development, Restau. Brands Asia, Jubilant FoodWorks.
Market Cap of Devyani Internatl. is ₹21,083 Crs.
While the median market cap of its peers are ₹11,003 Crs.

Is Devyani Internatl. financially stable compared to its competitors?

Devyani Internatl. seems to be less financially stable compared to its competitors.
Altman Z score of Devyani Internatl. is 4.35 and is ranked 4 out of its 5 competitors.

View FAQ's On Shareprice

Cash Flow Machines

Actual Cash profits are more important than accounting profits. List of companies spitting out cash profits

Run Query

Global Leaders

Companies with a dominant global position in a product. Might be a sign of very strong moat.

Run Query

Company Filing

	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Annual Report	FY25	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10
Earnings Release	May	Mar Jun Sep Dec	Mar Jun Sep Dec	Mar Jun Sep Dec	Sep Dec
Investor Presentation	Apr May	Mar Jun Sep Dec	Mar Jun Sep Dec	Feb Mar May Jun Aug Sep Dec	Sep Dec
Conference Call	Mar	Mar Jun Sep Dec	Mar Jun Sep Dec	Mar Jun Sep Dec	Dec
Conference Call SummaryCon Call Summary Powered by Gemini

Discussions & Analysis

Devyani International Ltd.

One of the top QSR players Devyani International Ltd (DIL) - Multipie

QSR Wars: Devyani vs Sapphire - Perspective of how they stack up against each other - LearningEleven

View the discussion on ValuePickr

QSR Sector

Deep Dive in QSR Industry | Part-1 | Ankit Kanodia - Smart Sync Services

Deep Dive in QSR Industry | Part-2 | Ankit Kanodia - Smart Sync Services

A Deeper Look at Food Services Industry - Capital Mind

Food Services Industry in India - PPFAS

Effect Of Lease Accounting Changes & Why Debt To Equity Is Rising - SOIC

WTF is The Restaurant Game? - Nikhil Kamath

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Devyani International Ltd.

Devyani International Ltd.

About

Timeline

Company Timeline

8 Yes

2 Neutral

6 No

1 No Data

Accounting & Shareholding

Contingent Liabilities

Other Income

Pledge

Retail Holding

Revenue Recognition

Promoter Holding

Depreciation Effect

Price & Performance

ROE

Working Capital

Balance Sheet Strength

Capex vs ROCE

Current vs Historic Valuation

Debt

Share price

Margin Stability

ROCE Strength

Sales Growth

Product Wise Break-Up

UNLOCK PREMIUM

Location Wise Break-Up - No Of Stores

UNLOCK PREMIUM

Location Wise Break-Up

UNLOCK PREMIUM

Verticals

UNLOCK PREMIUM

Distribution Channel - Pizza Hut

UNLOCK PREMIUM

Distribution Channel - KFC

UNLOCK PREMIUM

Operating Profit Break-Up

UNLOCK PREMIUM

Brand Wise Break-Up

UNLOCK PREMIUM

Asset Break-Up

UNLOCK PREMIUM

Advertisement Income as a % of Total Sales (%)

Advertisement Income as a % of Total Sales (%)

What does Devyani Internatl. do?

Who are the competitors of Devyani Internatl.?

Is Devyani Internatl. financially stable compared to its competitors?

SIGN UP FOR FREE