Devyani International Ltd

AI
Devyani Intl. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Devyani International Ltd

₹ 127 -2.47%
01 Oct - close price
dil-rjcorp.com BSE: 543330 NSE: DEVYANI
About

Devyani International Limited (DIL) is the largest franchisee of Yum Brands in India and is among the largest operators of chain
quick service restaurants (QSR) in India. In addition, DIL is a franchisee for the Costa Coffee brand and stores in India.[1]

Key Points

Overview
The company is a leading quick-service restaurant (QSR) operator in India and is part of RJ Corporation, founded by Ravi Kant Jaipuria in 1991. RJ Corp is a multinational conglomerate with successful ventures in beverages (Varun Beverages), QSR (KFC, Pizza Hut, Costa Coffee), retail, ice cream (Cream Bell, Daima), healthcare (Medanta Africare), and education, spanning over 14 countries. [1] [2]

Website BSE NSE
  • Market Cap ₹ 15,667 Cr.
  • Current Price ₹ 127
  • High / Low ₹ 170 / 91.6
  • Stock P/E
  • Book Value ₹ 12.2
  • Dividend Yield 0.00 %
  • ROCE 5.18 %
  • ROE -1.15 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Stock is trading at 10.4 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -14.9% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Services Leisure Services Restaurants

Part of Nifty 500 Multicap 50:25:25 BSE 400 MidSmallCap Index Nifty Smallcap 250 Nifty MidSmallcap 400 BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
789.54 778.74 796.36 751.58 839.88 835.64 872.59 801.23 916.89 870.61 906.20 878.94 998.52
631.81 639.60 647.11 602.67 667.45 689.31 726.21 664.19 765.86 739.18 748.48 734.53 829.21
Operating Profit 157.73 139.14 149.25 148.91 172.43 146.33 146.38 137.04 151.03 131.43 157.72 144.41 169.31
OPM % 19.98% 17.87% 18.74% 19.81% 20.53% 17.51% 16.78% 17.10% 16.47% 15.10% 17.40% 16.43% 16.96%
7.45 7.53 5.09 -98.61 11.32 10.17 13.91 14.49 16.21 9.02 -5.35 16.76 24.84
Interest 38.03 39.96 43.51 50.54 52.42 54.31 56.05 58.64 55.36 55.90 57.46 57.51 58.26
Depreciation 74.62 82.66 89.26 90.39 91.69 98.88 104.54 108.50 104.68 104.62 113.45 121.86 125.24
Profit before tax 52.53 24.05 21.57 -90.63 39.64 3.31 -0.30 -15.61 7.20 -20.07 -18.54 -18.20 10.65
Tax % 24.63% -70.94% 16.55% 15.89% 20.13% 69.18% -1,536.67% -15.05% 13.75% -28.60% -33.66% -30.05% 20.19%
39.59 41.10 18.01 -105.04 31.65 1.02 4.31 -13.26 6.21 -14.33 -12.30 -12.74 8.50
EPS in Rs 0.33 0.34 0.15 -0.87 0.26 0.01 0.04 -0.11 0.05 -0.12 -0.10 -0.10 0.07
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
807 881 1,071 1,228 999 1,853 2,774 3,116 3,349 3,573 3,654
819 776 1,031 1,021 836 1,462 2,182 2,516 2,722 2,970 3,051
Operating Profit -11 104 40 207 163 391 592 601 628 602 603
OPM % -1.4% 12% 3.7% 17% 16% 21% 21% 19% 19% 17% 16%
11 17 9 -47 91 14 34 -79 48 36 45
Interest 16 19 30 120 128 107 136 173 222 227 229
Depreciation 56 48 56 175 191 185 257 341 426 461 465
Profit before tax -73 55 -38 -135 -65 112 233 8 27 -50 -46
Tax % 0% 0% 0% 0% 0% -37% -12% 184% 12% -33%
-73 55 -38 -135 -65 153 260 -6 24 -33 -31
EPS in Rs -6.84 5.15 -3.57 -12.72 -0.57 1.27 2.16 -0.05 0.20 -0.27 -0.25
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 29%
3 Years: 9%
TTM: 7%
Compounded Profit Growth
10 Years: %
5 Years: 13%
3 Years: %
TTM: -482%
Stock Price CAGR
10 Years: %
5 Years: 2%
3 Years: -17%
1 Year: -24%
Return on Equity
10 Years: -6%
5 Years: -2%
3 Years: -15%
Last Year: -1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 106 106 106 106 115 120 120 121 121 123
Reserves 149 203 165 -90 184 773 964 968 983 1,382
190 252 322 437 1,081 1,007 1,410 2,115 2,373 2,666
121 139 218 1,067 218 268 407 439 488 621
Total Liabilities 567 701 811 1,519 1,597 2,168 2,903 3,643 3,964 4,792
278 335 399 1,129 1,209 1,552 2,268 2,774 3,069 3,178
CWIP 6 3 5 6 7 1 7 7 3 8
Investments 122 158 133 98 88 110 84 355 356 921
162 204 273 285 294 505 543 506 536 685
Total Assets 567 701 811 1,519 1,597 2,168 2,903 3,643 3,964 4,792

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
54 105 75 241 158 385 595 587 662 707
-65 -156 -184 -116 -302 -363 -305 -737 -323 -510
1 43 105 -139 170 -10 -279 109 -327 -204
Net Cash Flow -11 -8 -4 -14 26 12 10 -42 12 -6
Free Cash Flow -7 20 -55 155 34 114 212 189 321 407
CFO/OP -456% 101% 184% 117% 97% 101% 107% 101% 105% 119%

Ratios

Standalone / View Consolidated

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 11 12 15 10 14 6 4 5 6 5
Inventory Days 38 36 41 50 65 50 52 34 41 38
Days Payable 101 111 109 121 154 107 93 97 112 133
Cash Conversion Cycle -52 -64 -54 -61 -75 -51 -38 -57 -64 -90
Working Capital Days -13 -20 -49 -101 -72 -11 -36 -43 -50 -65
ROCE % 14% -1% 11% 2% 14% 17% 10% 8% 5%

Insights

In beta
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
KFC India ADS
INR '000 per store per day

Log in to view insights

Please log in to see hidden values.

Login
Pizza Hut India ADS
INR '000 per store per day
Pizza Hut India Store Count
stores
Total DIL Store Count
stores
KFC India On-Premise Sales Mix
%
KFC India SSSG
%
KFC India Store Count
stores
Pizza Hut India SSSG
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
62.74% 62.74% 62.74% 62.73% 62.72% 62.72% 62.72% 62.62% 61.41% 61.37% 61.37% 61.37%
13.34% 12.47% 12.44% 11.68% 11.17% 11.17% 10.46% 9.42% 6.55% 5.77% 6.13% 6.81%
8.23% 8.52% 12.20% 14.19% 15.38% 15.46% 16.87% 18.09% 19.76% 19.44% 19.33% 18.84%
15.69% 16.27% 12.64% 11.41% 10.73% 10.65% 9.95% 9.86% 12.29% 13.42% 13.17% 12.97%
No. of Shareholders 2,64,7142,95,9033,34,0753,01,3762,68,1252,65,1842,56,3792,45,8272,38,1902,43,3632,52,9632,52,889

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls