Devyani International Ltd - Stock Valuation and Financial Performance

BSE: 543330 | NSE: DEVYANI | Consumer Food | Small Cap

Devyani International Share Price

171.20 -7.25 -4.06%
as on 24-Jan'25 16:59

DeciZen - make an informed investing decision on Devyani International

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Devyani International stock performance -

mw4me loader
P/E Ratio (CD):
666.93
Market Cap:
21,525.8 Cr.
52-wk low:
142.1
52-wk high:
222.8

Is Devyani International Ltd an attractive stock to invest in?

1. Is Devyani International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Devyani International Ltd is a average quality company.

2. Is Devyani International Ltd undervalued or overvalued?

The key valuation ratios of Devyani International Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Devyani International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Devyani International Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Devyani International:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Devyani International Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0%0%-15.7%-18.3%14.1%-4.7%18.2%14.8%36.1%41.9%-
Value Creation
Index
NANA-2.4-2.60.3-1.4NA0.31.72.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 001,0121,0481,1111,3571,5161,1352,0842,9984,334
Sales YoY Gr.-NANA3.5%6%22.2%11.8%-25.2%83.6%43.8%-
Adj EPS 00-1.2-1.10.5-0.4-0.8-0.91.42.30.3
YoY Gr.-NANANANA-193.6%NANANA64.3%-
BVPS (₹) 001.70.71.20.7-1.915.77.99.7
Adj Net
Profit
00-126-11950.2-47-83.3-10016927733
Cash Flow from Ops. 0076.590.39176.1301240451637-
Debt/CF from Ops. 004.63.44.16.41.81.90.30.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA22%25.5%43.8%
Adj EPS NA37.4%NA64.3%
BVPSNA45.6%NA39.9%
Share Price - - 0.1% -3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
00-71.4-90.344.4-42.5155.3265.542.333.53.1
Op. Profit
Mgn %
000.44.49.23.818.317.422.521.917.1
Net Profit
Mgn %
00-12.6-173.2-4.8-5.5-9.58.19.20.8
Debt to
Equity
00242.96.9-2.74.10.20.10.6
Working Cap
Days
0004952515068524620
Cash Conv.
Cycle
000-28-35-28-22-28-22-17-19

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 25.50%

Sales growth is good in last 4 quarters at 34.70%

Return on Equity has declined versus last 3 years average to 3.10%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Devyani International Ltd.

Standalone Consolidated
TTM EPS (₹) -0.5 0.3
TTM Sales (₹ Cr.) 3,223 4,334
BVPS (₹.) 9.2 9.7
Reserves (₹ Cr.) 991 1,045
P/BV 19.36 18.47
PE -396.02 666.93
From the Market
52 Week Low / High (₹) 142.05 / 222.75
All Time Low / High (₹) 107.70 / 227.75
Market Cap (₹ Cr.) 21,526
Equity (₹ Cr.) 120.6
Face Value (₹) 1
Industry PE 63.1

Management X-Ray of Devyani International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Devyani International Ltd: Q2FY24 result update - 17 Nov 2023

Particulars

Q2FY24

(Rs. Cr)

YoY Trend

Comments

Revenue

819

+10%

Driven by store addition 
EBITDA

154

-7%

 
EBITDA Margin

19%

-300 bps

Gross margin expansion on back of stable raw matrial price, Weak same store sales growth led to decline in EBITDA margin
PAT

36

-37%

 

At par numbers.

Devyani International Ltd: Q1FY24 Result Update - 12 Aug 2023

Particulars

Q1FY24

YoY Trend

Comments

Revenue

847

+20%

Driven by 28% store addition. SSSG remained weak for both KFC and PH

EBITDA

173

+5%

 

EBITDA Margin

20%

-300 bps

Due to higher other expense and employee expenses

PAT

-1.59

-63%

 

Subpar result on account of revenue primarily influenced by store additions in response to weak same-store sales growth (SSSG).

 

Initiating Coverage: Devyani International - 17 Mar 2023

About the Industry:

We believe that multiple drivers of growth for the Quick Service Restaurant (QSR) industry in India are in place over the next five years. As a nation of food lovers, the potential for the organized QSR sector, particularly those with middle-of-the-range pricing, is limitless. This channel is forecasted to continue its robust expansion, surpassing overall consumption and its peer group in areas such as apparel, retailing, and packaged food. Thus, it is important to view investments in this industry from a medium-to-long-term perspective. QSRs remain the dominant format, comprising 54% of total outlets and 34% of the overall food services sector.

India's QSR market is estimated to be reaching Rs. 83,000 Cr by FY 2025 as per marketresearch.com. This shall be on back of younger population coming to urban cities and the eating out trend increasing amongst them. 

Given the favourable conditions in the QSR industry, we believe that both Yum Brands' franchisees Devyani International and Sapphire Foods, which operate KFC and Pizza Hut formats, are well-positioned for growth through rapid store expansion. Both players have taken various initiatives such as rightsizing stores, cost rationalization, product innovation, and network expansion as their primary development strategies to enhance market share, improve store efficiency, and stay competitive in the market.

About the Company:

Established in 1991, Devyani International Limited (DIL) is a multidimensional quick-service restaurant (QSR) player. DIL has well recognized global brandsKFC, Pizza Hut, Taco Bell, and The Habit Burger Grill in its portfolio and are amongst the large operators of QSRs in India. DIL is the largest franchisee of KFC and Pizza Hut in India, Nigeria and Nepal. DIL is also a franchisee for the Costa Coffee brand and stores in India. KFC, Pizza Hut and Costa Coffee together comprise its core brands. In addition to that, DIL has established in-house brands such as Vaango(South Indian Cuisine) and Food Street. 

DIL has been consistently expanding its store network over the years. In line with changing customer expectations, its physical stores have been integrated with digital and delivery capabilities to drive a dual presence. Along with greater brand accessibility, the substantial operating synergies across brands, innovative product offerings, strong technology adoption and robust supply chain management have further strengthened its business model and leadership position in the QSR segment in India.

(Source: Company reports)

Key Performance Matrix:

                                                                    

Year

Stores

Revenue

(Cr)

Revenue per store

(Cr)

Growth 

2020

172

609

3.54

 

2021

264

644

2.44

-31%

2022

364

1219

3.35

37%

TTM Dec 2022

461

1680

3.64

9%

                                                                    

Year

Stores

Revenue

(Cr)

Revenue per store

(Cr)

Growth 

2020

269

417

1.55

 

2021

297

288

0.97

-37%

2022

413

532

1.29

33%

TTM Dec 2022

483

676

1.40

9%

Business Performance

Click hereto check 10 year Financial X-Ray

DIL reported revenue of Rs.  790 Cr in Q3FY23 supported by solid performance from its core brands. The revenue from its international business reached Rs 66 Cr in Q3FY23. During the period, KFC’s revenue grew by 27% YoY to Rs 459 Cr, while Pizza Hut’s revenue increased by 18% YoY to Rs 184 Cr.

DIL expanded its store network by adding 81 new stores in Q3FY23, bringing the total count to 1,177 stores. Of these, 17 were Pizza Hut stores and 38 were KFC stores. The company also expanded its presence from 224 cities at the end of September 2022 to 227 cities at the end of December 2022. Year to date, DIL has opened 239 net new units, which is higher than the 192 net new units (NNUs) opened in the same period last year.

Although the Average Daily Sales (ADS) of KFC decreased to Rs. 1,16,000 due to weak consumer spending, DIL is aiming to improve KFC's ADS by expanding its presence in existing small-radius areas. Pizza Hut's ADS marginally declined to Rs. 43,000, while Costa's ADS improved to Rs.  37,000.

About the Management:

Mr. Ravi Jaipuria : Chairman & Promoter

Mr. Virag Joshi: President & CEO

Future Outlook:

Positive QSR growth dynamics :

In India, the quick-service restaurant (QSR) sector has been rapidly gaining popularity due to several factors, including favourable demographics, the rise in literacy rates, higher disposable incomes, and easier access to these establishments. Affordability has also played a significant role in this growth. To attract Indian customers, Western fast-food chains have been customizing their menus to cater to local tastes and preferences. In 2020, QSRs had to adapt to significant changes in business operations due to the pandemic. Many restaurants turned to technology to offer contactless dining experiences and takeaways. Additionally, QSRs are modifying their menus to reflect evolving global trends and changing eating habits of Indian consumers.

Devyani International Limited has demonstrated strong performance in the recent quarter that is usually considered weak, and is steadily adding more stores in its core brands to accelerate growth. Although current consumer demand is experiencing a temporary slowdown, it is expected to improve as soon as inflation stabilizes, which will benefit the company's revenue and profitability. By introducing new products and innovative campaigns, DIL is poised to achieve robust growth in the short term.

Earlier KFC used to open large stores of 3000+ sq. ft. but as the management realised that this model was profitable but lacked ability to go beyond tier 1, tier 2 cities in India. With a store size of 1,600-1,700 sq. ft, it is now able to go deeper in the country. The company is on track to add 250 stores annually until FY26E, in line with its expansion plans, expanding its presence in new regions and deepening its footprint in existing cities.

Risks:

  • A significant majority of DIL’s business depends on its arrangements with Yum for operating KFC and Pizza Hut stores. Therefore, the termination or non-renewal of these arrangements could have a severe negative impact on DIL’s business, financial condition, and operating results.
  • DIL’s growth strategy and development commitments may be adversely affected if it is unable to locate and secure appropriate store locations, which could have a significant negative impact on its business, financial condition, and operating results.

Key Ratios of Devyani International

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,0121,0471,1111,3571,5161,1352,0842,9983,556
Operating Expenses 1,0111,0041,0151,3081,2689461,6172,3432,908
Manufacturing Costs179172178218247189328501616
Material Costs3103213374074603456008991,057
Employee Cost 177174172210225154248345495
Other Costs 346336328472335258440598740
Operating Profit 1439649248188467655648
Operating Profit Margin (%) 0.1%4.2%8.6%3.6%16.4%16.6%22.4%21.8%18.2%
Other Income 292592464233533
Interest 47943440161151129149189
Depreciation 851375583223229221279385
Exceptional Items 00003546-17-20-104
Profit Before Tax -129-17830-65-77-821232424
Tax 11-112-1-32-2113
Profit After Tax -130-18031-66-79-81155263-10
PAT Margin (%) -12.8%-17.2%2.8%-4.9%-5.2%-7.2%7.4%8.8%-0.3%
Adjusted EPS (₹)-1.2-1.10.4-0.5-1.2-0.51.32.20.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1757612871-1991126829541,031
Share Capital 106106106106106115120120121
Reserves 69-3022-36-305-3561833911
Minority Interest25-20-34-46-39-42-5-6293
Debt27321931340043138010877755
Long Term Debt24121127233234035910777726
Short Term Debt328416890210129
Trade Payables108114128137163162196242376
Others Liabilities 1382071902141,5211,0461,2331,6222,427
Total Liabilities 7205967257761,8761,6592,2142,8894,881

Fixed Assets

Gross Block9135266108022,0321,7412,3553,2716,085
Accumulated Depreciation3811231652073923465848321,824
Net Fixed Assets5324024455951,6411,3951,7712,4394,260
CWIP 38155612141471511
Investments 040000000
Inventories39344555726285129131
Trade Receivables151818231717212953
Cash Equivalents 4637452716416685181
Others Assets508511565117130264191245
Total Assets 7205967257761,8761,6592,2142,8894,881

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 76909176301240451637592
PBT -129-17830-65-120-641232424
Adjustment 16924893147399263322418578
Changes in Working Capital 3922-29-52240162537
Tax Paid -20-30-10-10-48-27
Cash Flow From Investing Activity -70-66-141-168-97-359-375-350-1,551
Capex -71-69-140-170-99-363-293-424-462
Net Investments 0-3-2002-91690
Others 16112295-1,089
Cash Flow From Financing Activity -2-325671-223142-58-283889
Net Proceeds from Shares 10220034844922
Net Proceeds from Borrowing 00013015-5-312-61805
Interest Paid -36-24-27-34-156-132-123-143-191
Dividend Paid 000000000
Others 24-1081-25-82-69-72-81273
Net Cash Flow 5-86-20-1923175-69
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-74.03-143.0130.46-66.91N/A039.0632.1-0.97
ROCE (%)-15.69-18.3114.13-4.67N/A14.7836.0941.9212.79
Asset Turnover Ratio1.411.591.681.811.140.641.081.170.92
PAT to CFO Conversion(x)N/AN/A2.94N/AN/AN/A2.912.42N/A
Working Capital Days
Receivable Days566656334
Inventory Days141313131522131313
Payable Days12712613111911917210989107

Devyani International Ltd Stock News

Devyani International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Devyani International on 24-Jan-2025 16:59 is ₹171.2.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 24-Jan-2025 16:59 the market cap of Devyani International stood at ₹21,525.8.
The latest P/E ratio of Devyani International as of 24-Jan-2025 16:59 is -396.02.
The latest P/B ratio of Devyani International as of 24-Jan-2025 16:59 is 19.36.
The 52-week high of Devyani International is ₹222.8 and the 52-week low is ₹142.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Devyani International is ₹3,223 ( Cr.) .

About Devyani International Ltd

Devyani International is the largest franchisee of Yum Brands in India and are among the largest operators of chain quick service restaurants (QSR) in India, on a non-exclusive basis, and operate 655 stores across 155 cities in India, as of March 31, 2021, and 696 stores across 166 cities in India, as of June 30, 2021. Yum! Brands Inc. operates brands such as KFC, Pizza Hut and Taco Bell brands and has presence globally with more than 50,000 restaurants in over 150 countries, as of December 31, 20201. In addition, it is a franchisee for the Costa Coffee brand and stores in India.

The company’s business is broadly classified into three verticals that includes stores of KFC, Pizza Hut and Costa Coffee operated in India (KFC, Pizza Hut and Costa Coffee referred to as Core Brands, and such business in India referred to as the Core Brands Business); stores operated outside India primarily comprising KFC and Pizza Hut stores operated in Nepal and Nigeria (International Business); and certain other operations in the F&B industry, including stores of its own brands such as Vaango and Food Street (Other Business).

Business area of the company

The company is the largest franchisee of Yum Brands in India and is among the largest chain operators of quick service restaurants (QSR) in India on a non-exclusive basis.

Awards and accreditations

  • 2015: The Company’s brand Vaango was recognised as a “Promising Brand” by the Economic Times.
  • 2018: The company was certified as a “Great Workplace” by the Great Place to Work Institute, India.
  • 2018: Costa Coffee (T3 International Departure Pier) was awarded the Certificate of Excellence for Outlet of the Year- F&B (International)” by Delhi International Airport Limited at the IGIA Awards 2018.
  • 2018: Grid Bar (T3 Domestic Departure Food Court) was awarded the Certificate of Excellence for Outlet of the Year- F&B (Domestic) by Delhi International Airport Limited at the IGIA Awards 2018.
  • 2019: Pizza Hut and KFC were recognised among the “Most Trusted Brands” in Food Services category in Brand Equity Survey conducted by The Economic Times.
  • 2020: The company was recognised as one of “India’s 100 Best Workplaces for Women 2020” by the Great Place to Work Institute, India.

Major events and milestones

  • 1992: Incorporation of the Company.
  • 1997: The company signed a development agreement with PepsiCo Restaurants International (India) for opening Pizza Hut outlets in North India, pursuant to which its first Pizza Hut outlet was opened in Jaipur.
  • 2002: The company acquired Speciality Restaurants.
  • 2003: Tricon Restaurants (India) issued a letter of intent to the Company for opening Pizza Hut outlets in Kolkata.
  • 2004: Speciality Restaurants Private limited was merged in the Company.
  • 2004: Yum India issued a letter of intent to the Company for opening KFC outlets in Kolkata.
  • 2005: The company signed an International Development Agreement with Costa for opening Costa Coffee outlets in India.
  • 2005: The company’s first KFC store opened in Kolkata.
  • 2010: Opened the first KFC outlet in Nigeria.
  • 2010: Opened the first KFC and Pizza Hut outlets in Nepal.
  • 2010: Devyani Food Street formed in a joint venture with Delhi International Airport and the company.
  • 2011: The company launched its own brand for South Indian QSR- Vaango.
  • 2012: First Pizza Hut Delivery opened in Nepal.
  • 2012: The company acquired 60% stake in Delhi Select Service Hospitality.
  • 2012: IDBI Trusteeship Services, acting through its investment manager, ICICI Venture Funds Management Company invested Rs 991.41 million in the company.
  • 2015: The company acquired Pizza Hut delivery outlets from Yum India in Western and Southern India.
  • 2015: Dunearn invested $4 billion in the Company.
  • 2016: The company acquired the balance 40% stake in DFSPL from Delhi International Airport for an aggregate consideration of $49.20 million.
  • 2017: The company entered into a concession agreement with GMR Hyderabad International Airport to operate and maintain the food court of Hyderabad Airport under the brand name ‘Food Street’.
  • 2019: The company entered into an agreement with Yum India for acquisition of 13 KFC outlets.
  • 2020: The Company entered into an agreement with Yum India for acquisition of 61 KFC outlets.
  • 2021: Yum India invested Rs 2.3 billion in the company.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.