Devyani International Ltd (DEVYANI) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Devyani Internatl. Share Price

136.25 -2.65 -1.91%
as on 05-Dec'25 12:17

Devyani International Ltd (DEVYANI) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Devyani Internatl.

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Devyani International stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
0.00
Market Cap:
17,124.6 Cr.
52-wk low:
130.1
52-wk high:
209.7

Is Devyani International Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Devyani Internatl.: Login to view analysis.

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 majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -15.7%-18.3%14.1%-4.7%18.2%14.8%36.1%41.9%12.8%14%-
Value Creation
Index
-2.2-2.40.1-1.4NA0.11.72.1-0.10.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,0121,0481,1111,3571,5161,1352,0842,9983,5564,9515,241
Sales YoY Gr.-3.5%6%22.2%11.8%-25.2%83.6%43.8%18.6%39.2%-
Adj EPS -1.2-1.10.5-0.4-0.8-0.91.42.310.2-0.3
YoY Gr.-NANA-193.6%NANANA64.3%-57%-84.9%-
BVPS (₹) 1.70.71.20.7-1.915.77.98.6912.6
Adj Net
Profit
-126-11950.2-47-83.3-10016927711918.1-33
Cash Flow from Ops. 76.590.39176.1301240451637592900-
Debt/CF from Ops. 4.63.44.16.41.81.90.30.11.51-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 19.3%26.7%33.4%39.2%
Adj EPS NANA-52.5%-84.9%
BVPS20.8%NA16.8%5.4%
Share Price - - -10.7% -16.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-71.4-90.344.4-42.5155.3265.542.333.511.81.7-2.5
Op. Profit
Mgn %
0.44.49.23.818.317.422.521.918.216.715.1
Net Profit
Mgn %
-12.6-173.2-4.8-5.5-9.58.19.21.80-0.6
Debt to
Equity
242.96.9-2.74.10.20.10.90.90.4
Working Cap
Days
049525150685246433517
Cash Conv.
Cycle
0-28-35-28-22-28-22-17-20-21-24

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Devyani International Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -0.3
TTM Sales (₹ Cr.) 3,461 5,241
BVPS (₹.) 12.4 12.6
Reserves (₹ Cr.) 1,405 1,430
P/BV 11.20 11.03
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 130.05 / 209.65
All Time Low / High (₹) 107.70 / 227.75
Market Cap (₹ Cr.) 17,125
Equity (₹ Cr.) 123.3
Face Value (₹) 1
Industry PE 59.8

Management X-Ray of Devyani Internatl.:

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 (%)

Valuation of Devyani Internatl. - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Devyani Internatl.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,0121,0471,1111,3571,5161,1352,0842,9983,5564,951
Operating Expenses 1,0111,0041,0151,3081,2689461,6172,3432,9974,138
Manufacturing Costs179172178218247189328501616838
Material Costs3103213374074603456008991,0571,539
Employee Cost 177174172210225154248345495710
Other Costs 3463363284723352584405988301,051
Operating Profit 1439649248188467655559813
Operating Profit Margin (%) 0.1%4.2%8.6%3.6%16.4%16.6%22.4%21.8%15.7%16.4%
Other Income 29259246423353237
Interest 47943440161151129149189267
Depreciation 851375583223229221279385570
Exceptional Items 00003546-17-20-140
Profit Before Tax -129-17830-65-77-82123242413
Tax 11-112-1-32-211320
Profit After Tax -130-18031-66-79-81155263-10-7
PAT Margin (%) -12.8%-17.2%2.8%-4.9%-5.2%-7.2%7.4%8.8%-0.3%-0.1%
Adjusted EPS (₹)-1.2-1.10.4-0.5-1.2-0.51.32.20.40.1
Dividend Payout Ratio (%)0%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'24Mar'25

Equity and Liabilities

Shareholders Fund 1757612871-1991126829541,0311,086
Share Capital 106106106106106115120120121121
Reserves 69-3022-36-305-3561833911966
Minority Interest25-20-34-46-39-42-5-6293308
Debt27321931340043138010877755703
Long Term Debt24121127233234035910777726670
Short Term Debt32841689021012933
Trade Payables108114128137163162196242376441
Others Liabilities 1382071902141,5211,0461,2331,6222,4272,743
Total Liabilities 7205967257761,8761,6592,2142,8894,8815,281

Fixed Assets

Gross Block9135266108022,0321,7412,3553,2716,0857,069
Accumulated Depreciation3811231652073923465848321,8242,379
Net Fixed Assets 5324024455951,6411,3951,7712,4394,2604,689
CWIP 381556121414715113
Investments 0400000001
Inventories39344555726285129131148
Trade Receivables15181823171721295341
Cash Equivalents 4637452716416685181181
Others Assets 508511565117130264191245216
Total Assets 7205967257761,8761,6592,2142,8894,8815,281

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 76909176301240451637592900
PBT -129-17830-65-120-64123242413
Adjustment 16924893147399263322418578820
Changes in Working Capital 3922-29-5224016253765
Tax Paid -2-0-3-0-10-10-48-272
Cash Flow From Investing Activity -70-66-141-168-97-359-375-350-1,551-462
Capex -71-69-140-170-99-363-293-424-462-482
Net Investments 0-3-20-02-9169020
Others 16112295-1,089-0
Cash Flow From Financing Activity -2-325671-223142-58-283889-425
Net Proceeds from Shares 102200348449221
Net Proceeds from Borrowing 00013015-5-312-61805-29
Interest Paid -36-24-27-34-156-132-123-143-191-260
Dividend Paid 0000000000
Others 24-1081-25-82-69-72-81273-137
Net Cash Flow 5-86-20-1923175-6913

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-74.03-143.0130.46-66.91N/A039.0632.1-0.97-0.65
ROCE (%)-15.69-18.3114.13-4.67N/A14.7836.0941.9212.7914.03
Asset Turnover Ratio1.411.591.681.811.140.641.081.170.920.97
PAT to CFO Conversion(x)N/AN/A2.94N/AN/AN/A2.912.42N/AN/A
Working Capital Days
Receivable Days5666563343
Inventory Days14131313152213131310
Payable Days1271261311191191721098910797

Devyani International Ltd Stock News

Devyani International Ltd FAQs

The current trading price of Devyani Internatl. on 05-Dec-2025 12:17 is ₹136.2.
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 04-Dec-2025 the market cap of Devyani Internatl. stood at ₹17,124.6.
The latest P/E ratio of Devyani Internatl. as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Devyani Internatl. as of 04-Dec-2025 is 11.20.
The 52-week high of Devyani Internatl. is ₹209.7 and the 52-week low is ₹130.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Devyani Internatl. is ₹3,461 ( 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.
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.

×