Devyani International Ltd (DEVYANI) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

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

Devyani Internatl. Share Price

111.50 -6.10 -5.19%
as on 13-Mar'26 16:59

DeciZen - make an informed investing decision on Devyani Internatl.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Devyani International stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
0.00
Market Cap:
13,747.3 Cr.
52-wk low:
108.9
52-wk high:
191.2

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 good 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 Weak which suggest that the price of Devyani International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Devyani Internatl.:

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 1,0121,0481,1111,3571,5161,1352,0842,9983,5564,9515,387
Sales YoY Gr.-3.5%6%22.2%11.8%-25.2%83.6%43.8%18.6%39.2%-
Adj EPS -1.2-1.10.5-0.4-0.8-0.91.42.310.2-0.4
YoY Gr.-NANA-193.6%NANANA64.3%-57%-84.9%-
BVPS (₹) 1.70.71.20.7-1.915.77.98.6912.5
Adj Net
Profit
-126-11950.2-47-83.3-10016927711918.1-43
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 - - -8.5% -26.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-71.4-90.344.4-42.5155.3265.542.333.511.81.7-3.3
Op. Profit
Mgn %
0.44.49.23.818.317.422.521.918.216.715
Net Profit
Mgn %
-12.6-173.2-4.8-5.5-9.58.19.21.80-0.8
Debt to
Equity
242.96.9-2.74.10.20.10.90.9-
Working Cap
Days
049525150685246433517
Cash Conv.
Cycle
0-28-35-28-22-28-22-17-20-21-24

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 33.43%

Debt to equity has declined versus last 3 years average to 0.86

Sales growth is good in last 4 quarters at 12.71%

Return on Equity is Poor

Latest Financials - Devyani International Ltd.

Standalone Consolidated
TTM EPS (₹) -0.3 -0.4
TTM Sales (₹ Cr.) 3,495 5,387
BVPS (₹.) 12.3 12.5
Reserves (₹ Cr.) 1,393 1,420
P/BV 9.06 8.91
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 108.90 / 191.20
All Time Low / High (₹) 107.70 / 227.75
Market Cap (₹ Cr.) 13,747
Equity (₹ Cr.) 123.3
Face Value (₹) 1
Industry PE 52.6

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 13-Mar-2026 16:59 is ₹111.5.
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 12-Mar-2026 the market cap of Devyani Internatl. stood at ₹13,747.3.
The latest P/E ratio of Devyani Internatl. as of 12-Mar-2026 is 0.00.
The latest P/B ratio of Devyani Internatl. as of 12-Mar-2026 is 9.06.
The 52-week high of Devyani Internatl. is ₹191.2 and the 52-week low is ₹108.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Devyani Internatl. is ₹3,495 ( Cr.) .

About Devyani International Ltd

Devyani International (DIL), a growth engine for RJ Corp Group, is one of India’s largest players in the Quick Service Restaurant (QSR) segment and a key contributor to the country’s organized foodservice sector. Headquartered in Gurugram, Haryana, DIL began its journey in 1997 with the launch of its first Pizza Hut outlet in Jaipur. Since then, it has expanded rapidly through a disciplined growth strategy, operational excellence, and a diversified brand portfolio. DIL is the largest franchisee of Yum! Brands in India, operating globally recognized brands including KFC, and Pizza Hut. DIL also operates Costa Coffee stores in India. 

In addition to these international formats, the company has successfully developed and scaled homegrown brands such as Vaango, and Food Street, catering to diverse consumer preferences and enhancing its multi-format offering. With a balanced portfolio of global brands and innovative Indian concepts, a strong operational foundation, and a scalable business model, DIL is well-positioned to capitalize on opportunities within India’s fast-evolving foodservice landscape and strengthen its presence in high-potential international markets.

Business area of the company

Devyani International is engaged in the business of developing, managing and operating quick services restaurants for brands - Pizza Hut, KFC, Costa Coffee and Vaango. In addition, the company is the sole franchisee for Costa Coffee, Tealive, New York Fries and Sanook Kitchen in India.

Brands 

  • KFC
  • Pizza Hut
  • Costa
  • Vaango

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 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 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.
  • 2022: 100 Franchise - Most Daring Leaders of 2022.
  • 2023: DIL - Industry Partner Award for highest contribution in Apprenticeship Program by Skill India.
  • 2023: DIL KFC India - Pujo Special Winner at 31st World Brand Congress Regional Marketing Excellence Award.
  • 2023: KFC - QSR Chain of the Year award at Franchise India Restaurant Awards 2023.
  • 2023: KFC won Terminal 1 award, Costa LA 31 and Vaango LA 14 came runner's up in GMR Awards in FY '22-'23.
  • 2023: Explosive Growth - KFC India got recognised by Yum Brands for Explosive Growth in 2023.
  • 2023: Indian Restaurant Awards 2023.
  • 2023: Franchise India : Master Franchisee of the Year.
  • 2023: COSTA Coffee Global Markets Barista of the Year.
  • 2024: Pizza Hut - Jury Award for Best Franchise Growth at the 20th Edition of the Star Franchisor Awards 2024.
  • 2024: Shafi - Indian Barista of the Year for 2023-24.
  • 2024: KFC bags QSR Chain of the Year at the Indian Restaurant Awards 2024.
  • 2024: Vaango is honoured as ‘Food Court Restaurant of the Year’ at the Indian Restaurant Aawards 2024.
  • 2025: Most Admired Retailer of the Year : Market Expansion - KFC India at Pepsi Images Food Service Awards.

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 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.
  • 2021: Extended partnership with Costa Coffee by entering into a revised development agreement for its existing Costa business, pursuant to which DIL has been granted development rights for PAN India in a phased manner.
  • 2022: Opened its 1000th Pizza Hut outlet at Sion, Mumbai. 
  • 2023: Incorporated a wholly owned subsidiary company i.e. ‘DEVYANI INTERNATIONAL DMCC’ in Dubai, United Arab Emirates, to hold the overseas investments and render business related management and technical services to the company and its subsidiaries. 
  • 2023: Entered into a Joint Venture Agreement with R.K. Associates & Hoteliers (RKAHPL) for setting-up of Food Courts, standalone Food and Beverage outlets, and Lounges at the railway stations.
  • 2024: Incorporated Subsidiary Company namely ‘Devyani RK’ to undertake business relating to development, operation and maintenance of Food Courts, standalone Food and Beverage outlets, and Lounges within the existing or future territories of railway stations.
  • 2024: DIL and PVR INOX extended their association and entered into strategic partnership to jointly establish a company in India for the purpose of development and operation of food courts within shopping malls in India.
  • 2024: Incorporated Subsidiary Company namely ‘Devyani PVR INOX' on July 26, 2024, inter alia to undertake the business relating to development and operation of food courts situated within shopping malls in India.
  • 2025: Acquired controlling stake in Sky Gate Hospitality (Sky Gate) along with its three brands -- Biryani By Kilo, Goila Butter Chicken, and The Bhojan. This strategic move aims to enhance the company's presence in the Indian cuisine segment by integrating these well-established brands into its portfolio.
  • 2025: Launched its first New York Fries (NYF) store in India, located at Chhatrapati Shivaji Maharaj International Airport, Mumbai.
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

© 2026 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×