Devyani International Ltd.

Financial

	Devyani International	Sapphire Foods India	Jubilant FoodWorks
Operational Metrics
Media & Entertainment
Advertisement Income as a % of Total Sales	4.85 %	n/a	n/a
QSR Sector
Same Store Sales Growth - KFC	-4.7 %	-2.0 %	n/a
Same Store Sales Growth - Pizza Hut	-12.6 %	-19.0 %	n/a
Same Store Sales Growth - Costa Coffee	5.9 %	n/a	n/a
No of Stores - KFC	590.0 .	406.0 .	n/a
No of Stores - Pizza Hut	565.0 Units	319.0 Units	n/a
No of Stores - Costa Coffee	154.0 .	n/a	n/a
Average Daily Sales per Store - KFC	104000.0 Rs	125000.0 Rs	n/a
Average Daily Sales per Store - Pizza Hut	37000.0 Rs	45000.0 Rs	n/a
Average Daily Sales per Store - Costa Coffee	35000.0 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	1452.0	850.0	2180.0
Average Daily Sales Per Restaurant	176000.0 Rs	88505.88 Rs	71664.29 Rs
Financials
5 yr Average ROE	1.37 %	-8.99 %	21.1 %
5yr average Equity Multiplier	4.07	2.69	2.91
5yr Average Asset Turnover Ratio	1.04	0.84	0.96
5yr Avg Net Profit Margin	-0.02 %	-2.87 %	7.9 %
Price to Book	19.39	6.8	13.92
P/E	173.96	47.9	131.81
5yr Avg Cash Conversion Cycle	-72.9 Days	-86.7 Days	-146.88 Days
Inventory Days	15.26 Days	12.9 Days	10.39 Days
Days Receivable	3.04 Days	2.58 Days	1.8 Days
Days Payable	121.59 Days	118.39 Days	186.41 Days
5yr Average Interest Coverage Ratio	0.99	0.48	2.79
5yr Avg ROCE	6.45 %	3.26 %	17.47 %
5yr Avg Operating Profit Margin	18.21 %	17.28 %	23.44 %
5 yr average Debt to Equity	1.48	0.13	0.03
5yr CAGR Net Profit	n/a	n/a	2.01 %
5yr Average Return on Assets	0.03 %	-2.33 %	7.74 %
Shareholdings
Promoter Holding	62.74 %	30.84 %	41.94 %
Share Pledged by Promoters	0.0	0.0	4.98 %
Change in Promoter Holding (3 Yrs)	-0.17 %	-20.42 %	0.0
Change in Mutual Fund Holding (3 Yrs)	7.92 %	24.96 %	11.17 %

Business

	Devyani International	Sapphire Foods India	Jubilant FoodWorks
Product Wise Break-Up	Product Wise Break-Up Food & Beverages 100.0 Dips 0 Dessert 0 Beverages 0 Pizza 0	Product Wise Break-Up Pizza 0 Food & Beverages 100.0 Beverages 0 Dips 0 Dessert 0	Product Wise Break-Up Pizza 72.93 Food & Beverages 0 Beverages 3.25 Dips 0 Dessert 0 Others 23.82
Location Wise Break-Up	Location Wise Break-Up India 91.55 Nepal 0 Nigeria 0 Rest of the World 0 Others 8.45	Location Wise Break-Up Rest of the World 0 Nigeria 0 India 86.2 Nepal 0 Others 13.8	Location Wise Break-Up Rest of the World 1.47 Nigeria 0 India 98.53 Nepal 0
Location Wise Break-Up	Location Wise Break-Up India 91.55 Nepal 0 Nigeria 0 Rest of the World 0 Others 8.45	Location Wise Break-Up Rest of the World 0 Nigeria 0 India 86.2 Nepal 0 Others 13.8	Location Wise Break-Up Rest of the World 1.47 Nigeria 0 India 98.53 Nepal 0
Verticals	Verticals Core Brands Business 92.51 International Business 7.49 Alliance Income 0 Sale to Airport Dealers 0 Restaurant Sales 0	Verticals Core Brands Business 0 International Business 0 Alliance Income 0.02 Sale to Airport Dealers 0.28 Restaurant 99.62 Others 0.08	-
Distribution Channel	Distribution Channel On Premise 60.0 Off Premise 40.0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel Off Premise 0 Delivery 39.0 Take-away 20.0 Dine-in 41.0 On Premise 0	-
Operating Profit Break-Up	Operating Profit Break-Up India 85.35 Nigeria 11.86 Nepal 2.79	-	-
Distribution Channel	Distribution Channel On Premise 60.0 Off Premise 40.0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel Off Premise 0 Delivery 39.0 Take-away 20.0 Dine-in 41.0 On Premise 0	-
Brand Wise Break-Up	Brand Wise Break-Up KFC 70.51 Pizza Hut 24.15 Costa Coffee 5.34 Pizza Hut India 0 KFC India 0 Sri Lanka 0	Brand Wise Break-Up Costa Coffee 0 Sri Lanka 13.43 Pizza Hut 0 KFC 66.55 KFC 0 Pizza Hut 19.65 Others 0.37	-
Asset Break-Up	Asset Break-Up India 93.55 Others 6.45	-	-

Devyani International Ltd.

Devyani International Ltd.

SIGN UP FOR FREE