Devyani International Ltd.

Financial

	Devyani Internatl.	Westlife Development	Sapphire Foods India
Operational Metrics
Media & Entertainment
Advertisement Income as a % of Total Sales	4.87 %	n/a	n/a
QSR Sector
Same Store Sales Growth - KFC	-6.1 %	n/a	-1.0 %
Same Store Sales Growth - Pizza Hut	1.0 %	n/a	1.0 %
Same Store Sales Growth - Costa Coffee	3.5 %	n/a	n/a
No of Stores - KFC	696.0 .	n/a	502.0 .
No of Stores - Pizza Hut	630.0 Units	n/a	334.0 Units
No of Stores - Costa Coffee	220.0 .	n/a	n/a
Average Daily Sales per Store - KFC	83000.0 Rs	n/a	108000.0 Rs
Average Daily Sales per Store - Pizza Hut	31000.0 Rs	n/a	42000.0 Rs
Average Daily Sales per Store - Costa Coffee	27000.0 Rs	n/a	n/a
Average Transaction Size - KFC	497.0 Rs	n/a	n/a
Average Transaction Size - Pizza Hut	519.54 Rs	n/a	n/a
Average Transaction Size - Costa Coffee	357.76 Rs	n/a	n/a
Number of Restaurants	2039.0	438.0	963.0
Average Daily Sales Per Restaurant	141000.0 Rs	156057.43 Rs	83394.6 Rs
Financials
5 yr Average ROE	14.08 %	1.84 %	-4.75 %
5yr average Equity Multiplier	3.1	3.56	2.32
5yr Average Asset Turnover Ratio	0.84	0.91	0.88
5yr Avg Net Profit Margin	0.96 %	-0.57 %	-1.3 %
Price to Book	19.38	19.37	7.55
P/E	0.0	962.49	548.19
5yr Avg Cash Conversion Cycle	-89.13 Days	-87.81 Days	-83.3 Days
Inventory Days	15.25 Days	11.65 Days	13.33 Days
Days Receivable	4.19 Days	2.14 Days	3.68 Days
Days Payable	119.15 Days	114.09 Days	117.43 Days
5yr Average Interest Coverage Ratio	1.32	1.16	0.81
5yr Avg ROCE	9.11 %	7.41 %	4.68 %
5yr Avg Operating Profit Margin	19.09 %	12.49 %	16.09 %
5 yr average Debt to Equity	0.46	0.4	0.08
5yr CAGR Net Profit	n/a	n/a	n/a
5yr Average Return on Assets	1.48 %	0.42 %	-1.06 %
Shareholdings
Promoter Holding	62.72 %	56.26 %	26.08 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.08 %	-0.72 %	-25.18 %
Change in Mutual Fund Holding (3 Yrs)	10.94 %	3.1 %	29.76 %

Business

	Devyani Internatl.	Westlife Development	Sapphire Foods India
Product Wise Break-Up	Product Wise Break-Up Food & Beverages 100.0 Beverages, desserts, others 0 Food 0	Product Wise Break-Up Food & Beverages 0 Food & Beverage 31.03 Food Products 68.97	Product Wise Break-Up Food & Beverages 100.0 Beverages, desserts, others 0 Food 0
Location Wise Break-Up	Location Wise Break-Up India 86.83 Nepal 0 Nigeria 0 Maharashtra 0 Chattisgarh 0 Gujarat 0 Madhya Pradesh 0 Goa 0 Andhra Pradesh 0 Kerala 0 Karnataka 0 Tamil Nadu 0 Telangana 0 Pondicherry 0 Others 13.17	Location Wise Break-Up India 0 Nepal 0 Karnataka 18.63 Pondicherry 0 Madhya Pradesh 1.96 Kerala 2.94 Telangana 8.82 Gujarat 13.73 Andhra Pradesh 1.96 Nigeria 0 Maharashtra 43.14 Chattisgarh 0.98 Tamil Nadu 6.86 Goa 0.98	Location Wise Break-Up India 85.1 Nepal 0 Karnataka 0 Pondicherry 0 Madhya Pradesh 0 Kerala 0 Telangana 0 Gujarat 0 Andhra Pradesh 0 Nigeria 0 Maharashtra 0 Chattisgarh 0 Tamil Nadu 0 Goa 0 Others 14.9
Location Wise Break-Up	Location Wise Break-Up India 86.83 Nepal 0 Nigeria 0 Maharashtra 0 Chattisgarh 0 Gujarat 0 Madhya Pradesh 0 Goa 0 Andhra Pradesh 0 Kerala 0 Karnataka 0 Tamil Nadu 0 Telangana 0 Pondicherry 0 Others 13.17	Location Wise Break-Up India 0 Nepal 0 Karnataka 18.63 Pondicherry 0 Madhya Pradesh 1.96 Kerala 2.94 Telangana 8.82 Gujarat 13.73 Andhra Pradesh 1.96 Nigeria 0 Maharashtra 43.14 Chattisgarh 0.98 Tamil Nadu 6.86 Goa 0.98	Location Wise Break-Up India 85.1 Nepal 0 Karnataka 0 Pondicherry 0 Madhya Pradesh 0 Kerala 0 Telangana 0 Gujarat 0 Andhra Pradesh 0 Nigeria 0 Maharashtra 0 Chattisgarh 0 Tamil Nadu 0 Goa 0 Others 14.9
Distribution Channel	Distribution Channel On Premise 57.0 Off Premise 43.0 Off-Premise 0 On-Premise 0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel Off-Premise 43.0 Off Premise 0 Dine-in 0 On-Premise 57.0 Take-away 0 On Premise 0 Delivery 0	Distribution Channel Off-Premise 0 Off Premise 0 Dine-in 35.0 On-Premise 0 Take-away 22.0 On Premise 0 Delivery 43.0
Operating Profit Break-Up	Operating Profit Break-Up India 85.35 Nigeria 11.86 Nepal 2.79	-	-
Distribution Channel	Distribution Channel On Premise 57.0 Off Premise 43.0 Off-Premise 0 On-Premise 0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel Off-Premise 43.0 Off Premise 0 Dine-in 0 On-Premise 57.0 Take-away 0 On Premise 0 Delivery 0	Distribution Channel Off-Premise 0 Off Premise 0 Dine-in 35.0 On-Premise 0 Take-away 22.0 On Premise 0 Delivery 43.0
Verticals	Verticals Core Brands Business 87.64 International Business 12.36 Alliance Income 0 Sale to Airport Dealers 0 Restaurant Sales 0	-	Verticals Core Brands Business 0 International Business 0 Sale to Airport Dealers 0.07 Alliance Income 0.07 Restaurant 99.76 Others 0.1
Brand Wise Break-Up	Brand Wise Break-Up KFC 69.17 Pizza Hut 23.75 Costa Coffee 7.08 Pizza Hut India 0 KFC India 0 Sri Lanka 0	-	Brand Wise Break-Up Costa Coffee 0 Sri Lanka 15.0 Pizza Hut 0 KFC 67.44 KFC 0 Pizza Hut 17.56
Asset Break-Up	Asset Break-Up India 82.47 Others 17.53	-	-

Devyani International Ltd.

Devyani International Ltd.

SIGN UP FOR FREE