Key Metrics 
Check Before You Invest 
DeciZen 
10 Yrs X-Ray 
Profit & Loss 
Valuation 
Analyst Note 
Balance Sheet 
Cash Flow 
Financial Ratio 
Qtr. Results 
News 
About
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
₹118.70 5.05 (4.44%)
As on 29-Jul'26 15:09
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
₹118.70 5.05 (4.44%)
As on 29-Jul'26 15:09
Key Metrics
Valuation Multiples
Market Cap
₹14,012 Cr.
Current Price
₹118.7
52-Week Low / High
₹92 / 191
TTM EPS
₹-0.3
TTM Sales
₹5,611 Cr.
Book Value per Share
₹12.5
P/E Ratio
0.00
Lower than its 5-year historical median
Industry PE
53.7
Price to Book (P/B)
9.11
Lower than its 5-year historical median
Price to Sales (P/S)
2.50
Lower than its 5-year historical median
EV/EBITDA
16.58
Lower than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-3.24%
Underperforms industry median
Return on Capital Employed (ROCE)
8.98%
Underperforms industry median
Return on Assets (ROA)
-0.71%
Operating Profit Margin
15%
Net Profit Margin
-0.76%
Gross Profit Margin
11%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
13.34%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
3.4%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
61.36%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,415 Cr.
Equity
₹123.3 Cr.
Face Value
₹1
All Time Low / High
₹91.57 / 227.75
Check Before You Invest
Quality
Very GoodValuation
UndervaluedCheck Valuation charts
Price Trend
Semi Strong
Is Devyani International Ltd a good quality company?
Devyani International Ltd is a good quality company, based on a consistently good multi-year financial track record.
This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.
We have analysed the performance of the company on the following:
-
How has it performed on generating Profits?
By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.
-
How efficiently has it utilized Capital?
By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.
-
How is it managing its Debt?
By checking its Debt to Equity and Cash Flow from Operations.
How does Devyani International Ltd performance compare with that of its Peers?
Revenue growth of Devyani International Ltd vs industry peers?
Devyani International Ltd revenue CAGR is 37.67%, compared to the industry median CAGR of 6.98%, indicating faster growth and gaining its market share.
Promoter shareholding and pledge status of Devyani International Ltd?
Promoters hold 61.36% of the Devyani International Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Stock return of Devyani International Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of -15.87% based on the current price.
DeciZen - make an informed investing decision on Devyani Internatl.
Decision Maker
Consolidated basis
1. Right Stock
10 Year X-ray Pro
Long Term Prospect
2. Right Price
3. Right Time ⓘ
#Likely Future 5 Year CAGR.
10 Year X-Ray :
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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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 ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -18.3% | 14.1% | -4.7% | 18.2% | 14.8% | 36.1% | 41.9% | 12.8% | 14% | 9% | - |
| Value Creation Index ⓘ | -2.4 | 0.1 | -1.4 | NA | 0.1 | 1.7 | 2.1 | -0.1 | 0.0 | -0.3 | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 1,048 | 1,111 | 1,357 | 1,516 | 1,135 | 2,084 | 2,998 | 3,556 | 4,951 | 5,611 | 5,611 |
| Sales YoY Gr. | - | 6% | 22.2% | 11.8% | -25.2% | 83.6% | 43.8% | 18.6% | 39.2% | 13.3% | - |
| Adj EPS ⓘ | -1.1 | 0.5 | -0.4 | -0.8 | -0.9 | 1.4 | 2.3 | 1 | 0.2 | -0.2 | -0.3 |
| YoY Gr. | - | NA | -193.6% | NA | NA | NA | 64.3% | -57% | -84.9% | -260% | - |
| BVPS (₹) ⓘ | 0.7 | 1.2 | 0.7 | -1.9 | 1 | 5.7 | 7.9 | 8.6 | 9 | 12.5 | 12.5 |
| Adj Net Profit ⓘ | -119 | 50.2 | -47 | -83.3 | -100 | 169 | 277 | 119 | 18.1 | -30 | -38 |
| Cash Flow from Ops. ⓘ | 90.3 | 91 | 76.1 | 301 | 240 | 451 | 637 | 592 | 900 | 919 | - |
| Debt/CF from Ops. ⓘ | 3.4 | 4.1 | 6.4 | 1.8 | 1.9 | 0.3 | 0.1 | 1.5 | 1 | 1.5 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 20.5% | 37.7% | 23.2% | 13.3% | ||||
| Adj EPS ⓘ | NA | NA | -147.1% | -260% | ||||
| BVPSⓘ | 37.3% | 66.7% | 16.4% | 38.5% | ||||
| Share Price | - | - | -15.5% | -28.9% | ||||
Key Financial Parameters ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -90.3 | 44.4 | -42.5 | 155.3 | 265.5 | 42.3 | 33.5 | 11.8 | 1.7 | -2.3 | -2.5 |
| Op. Profit Mgn % ⓘ | 4.4 | 9.2 | 3.8 | 18.3 | 17.4 | 22.5 | 21.9 | 18.2 | 16.7 | 15 | 15 |
| Net Profit Mgn % ⓘ | -17 | 3.2 | -4.8 | -5.5 | -9.5 | 8.1 | 9.2 | 1.8 | 0 | -0.6 | -0.7 |
| Debt to Equity ⓘ | 4 | 2.9 | 6.9 | -2.7 | 4.1 | 0.2 | 0.1 | 0.9 | 0.9 | 0.9 | 0.5 |
| Working Cap Days ⓘ | 49 | 52 | 51 | 50 | 68 | 52 | 46 | 43 | 35 | 34 | 22 |
| Cash Conv. Cycle ⓘ | -28 | -35 | -28 | -22 | -28 | -22 | -17 | -20 | -21 | -25 | -25 |
Profit And Loss
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,047 | 1,111 | 1,357 | 1,516 | 1,135 | 2,084 | 2,998 | 3,556 | 4,951 | 5,611 |
| Operating Expenses ⓘ + | 1,004 | 1,015 | 1,308 | 1,268 | 946 | 1,617 | 2,343 | 2,997 | 4,138 | 4,771 |
| Operating Profit ⓘ | 43 | 96 | 49 | 248 | 188 | 467 | 655 | 559 | 813 | 841 |
| Operating Profit Margin (%) | 4.2% | 8.6% | 3.6% | 16.4% | 16.6% | 22.4% | 21.8% | 15.7% | 16.4% | 15.0% |
| Other Income ⓘ + | 9 | 25 | 9 | 24 | 64 | 23 | 35 | 32 | 37 | 56 |
| Interest ⓘ | 94 | 34 | 40 | 161 | 151 | 129 | 149 | 189 | 267 | 278 |
| Depreciation ⓘ | 137 | 55 | 83 | 223 | 229 | 221 | 279 | 385 | 570 | 654 |
| Profit Before Tax ⓘ | -178 | 30 | -65 | -77 | -82 | 123 | 242 | 4 | 13 | -57 |
| Tax ⓘ | 1 | -1 | 1 | 2 | -1 | -32 | -21 | 13 | 20 | -14 |
| Profit After Tax | -180 | 31 | -66 | -79 | -81 | 155 | 263 | -10 | -7 | -43 |
| PAT Margin (%) | -17.2% | 2.8% | -4.9% | -5.2% | -7.2% | 7.4% | 8.8% | -0.3% | -0.1% | -0.8% |
| Adjusted EPS (₹) | -1.1 | 0.4 | -0.5 | -1.2 | -0.5 | 1.3 | 2.2 | 0.4 | 0.1 | -0.3 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Valuation of Devyani Internatl. - Consolidated
Analyst's Notes
No data found!
Balance Sheet
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 76 | 128 | 71 | -199 | 112 | 682 | 954 | 1,031 | 1,086 | 1,539 | |
| Debt + | 219 | 313 | 400 | 431 | 380 | 108 | 77 | 755 | 703 | 834 | |
| Minority Interest | -20 | -34 | -46 | -39 | -42 | -5 | -6 | 293 | 308 | 343 | |
| Trade Payables | 114 | 128 | 137 | 163 | 162 | 196 | 242 | 376 | 441 | 615 | |
| Others Liabilities ⓘ | 207 | 190 | 214 | 1,521 | 1,046 | 1,233 | 1,622 | 2,427 | 2,743 | 3,419 | |
| Total Liabilities ⓘ | 596 | 725 | 776 | 1,876 | 1,659 | 2,214 | 2,889 | 4,881 | 5,281 | 6,750 | |
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 402 | 445 | 595 | 1,641 | 1,395 | 1,771 | 2,439 | 4,260 | 4,669 | 5,758 | |
| CWIP ⓘ | 15 | 56 | 12 | 14 | 14 | 7 | 15 | 11 | 3 | 8 | |
| Investments ⓘ | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
| Inventories | 34 | 45 | 55 | 72 | 62 | 85 | 129 | 131 | 148 | 165 | |
| Trade Receivables | 18 | 18 | 23 | 17 | 17 | 21 | 29 | 53 | 41 | 64 | |
| Cash Equivalents | 37 | 45 | 27 | 16 | 41 | 66 | 85 | 181 | 181 | 495 | |
| Others Assets ⓘ | 85 | 115 | 65 | 117 | 130 | 264 | 191 | 245 | 237 | 258 | |
| Total Assets ⓘ | 596 | 725 | 776 | 1,876 | 1,659 | 2,214 | 2,889 | 4,881 | 5,281 | 6,750 | |
Cash Flow
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 90 | 91 | 76 | 301 | 240 | 451 | 637 | 592 | 900 | 919 |
| Cash Flow From Investing Activity ⓘ + | -66 | -141 | -168 | -97 | -359 | -375 | -350 | -1,551 | -462 | -440 |
| Cash Flow From Financing Activity ⓘ + | -32 | 56 | 71 | -223 | 142 | -58 | -283 | 889 | -425 | -197 |
| Net Cash Flow ⓘ | -8 | 6 | -20 | -19 | 23 | 17 | 5 | -69 | 13 | 282 |
Financial Ratio
| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -143.01 | 30.46 | -66.91 | N/A | 0 | 39.06 | 32.1 | -0.97 | -0.65 | -3.24 |
| ROCE (%) | -18.31 | 14.13 | -4.67 | N/A | 14.78 | 36.09 | 41.92 | 12.79 | 14.03 | 8.98 |
| Asset Turnover Ratio | 1.59 | 1.68 | 1.81 | 1.14 | 0.64 | 1.08 | 1.17 | 0.92 | 0.97 | 0.93 |
| PAT to CFO Conversion(x) | N/A | 2.94 | N/A | N/A | N/A | 2.91 | 2.42 | N/A | N/A | N/A |
| Working Capital Days | ||||||||||
| Receivable Days | 5.70 | 6 | 5.60 | 4.90 | 5.50 | 3.30 | 3 | 4.20 | 3.50 | 3.40 |
| Inventory Days | 12.60 | 12.90 | 13.40 | 15.30 | 21.60 | 12.90 | 13.10 | 13.40 | 10.30 | 10.20 |
| Payable Days | 126.20 | 131 | 118.90 | 118.90 | 172.10 | 109 | 89 | 106.70 | 96.90 | 108.80 |
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Pledged shares as % of Promoter's holding (%)
Top 5 Mutual Funds Holding
Last Visited Stocks
Announcements
Devyani International Ltd FAQs
The current trading price of Devyani Internatl. on 29-Jul-2026 15:09 is ₹118.7.
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 28-Jul-2026 the market cap of Devyani Internatl. stood at ₹14,012.4 Cr
The latest P/E ratio of Devyani Internatl. as of 28-Jul-2026 is 0.00.
The latest P/B ratio of Devyani Internatl. as of 28-Jul-2026 is 9.33.
The 52-week high of Devyani Internatl. is ₹191.2 and the 52-week low is ₹91.57.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Devyani Internatl. is ₹3,573 ( Cr.) .
Past 10 year's financial track record analysis by Moneyworks4me indicates that Devyani International Ltd is a good quality company.
The key valuation ratios of Devyani International Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
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.
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 3 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
