Devyani International Ltd logo

Devyani International Ltd

DEVYANI NSE

Key Fundamentals

SmallcapQuick Service RestaurantLeisure Services
Market Cap
₹14,359 Cr
Volatility
Moderate
P/E Ratio
-342.5
EBITDA
₹828 Cr
Return on Equity
-0.72%
Debt to Equity
2.83
Book Value
₹12.51
EPS
₹0.66
52W High
₹191
52W Low
₹91.55

Technical Indicators

Key Insights

Weaknesses

4
  • Stock is trading at 9.37 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -3.52% over last 3 years.
  • Company might be capitalizing the interest cost

Growth Rate

Revenue Growth
12.50% ↗
Net Income Growth
849.57% ↗
Cash Flow Change
17.47% ↗
ROE
-31.94% ↘
ROCE
37.74% ↗
EBITDA Margin (Avg.)
-16.16% ↘

Quarterly Results

  Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Sales 7558478198431,0471,2221,2221,2941,2131,3571,3771,4411,437
Expenses 6047216656979171,0061,0261,0811,0271,1511,1851,2101,217
Operating Profit 151126154146130216196213186206192231220
OPM % 19.95%14.9%18.85%17.35%12.44%17.66%16.01%16.47%15.32%15.17%13.95%16.03%15.33%
Other Income 11.026.82-7.414.6114.349.914.849.0513.1913.322.76-10.1617.7
Interest 42.0440.3741.6648.2456.6762.9965.3366.9869.5366.7868.8470.0270.1
Depreciation 78.3679.686.3492.98126132139147152150155167182
PBT 41.2312.9619.029.68-37.9830.52-3.918.52-22.352.74-29.15-15.9-14.58
Tax % -45.23%112.27%-88.38%47.73%28.86%26.51%25.83%189.67%-25.01%18.61%-17.84%-30.94%-32.44%
Net Profit 59.88-1.5935.825.07-48.9622.43-4.92-7.64-16.772.23-23.95-10.98-9.84
EPS in Rs 0.50.10.280.08-0.060.2500-0.120.03-0.18-0.08-0.08

Profit & Loss

  Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Sales 1,0121,0481,1111,3111,5161,1352,0842,9983,5564,9515,611
Expenses 1,0131,0081,0151,1061,2549451,6082,3412,9914,1124,762
Operating Profit -13996205262189476657565839849
OPM % 0%4%9%16%17%17%23%22%16%17%15%
Other Income 0823422131-312183324
Interest 438834137161155129149189267276
Depreciation 8513755203223229221278391592654
PBT -129-17830-93-120-64123242413-57
Tax % 1%1%-3%1%2%-2%-26%-9%363%154%-25%
Net Profit -130-18031-94-121-63155263-10-7-43
EPS in Rs -11.98-11.314.33-7.46-11.46-0.481.32.20.390.08-0.31
Div. Payout % 0%0%0%0%0%0%0%0%0%0%0%

Balance Sheet

  Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 106106106106106115120120121121123
Reserves 70-1933-176-295-25668509359741,419
Borrowings 3483063714881,8321,3361,2541,5652,9063,1883,833
Other Liabilities 1962022181,3902402193224509711,0571,375
Total Liabilities 7205967281,8071,8841,6682,2632,9854,9325,3396,750
Fixed Assets 4914064451,5781,6351,3921,7562,4274,2164,6225,686
CWIP 3815561214147151138
Investments 00000000012
Other Assets 1921742262182352625005437057121,054
Total Assets 7205967281,8071,8841,6682,2632,9854,9325,3396,750

Cash Flow

  Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating —9091278301240451637766900919
Investing —-67-140-165-91-355-375-349-1,551-461-440
Financing —-3256-130-223142-58-283889-425-197
Net Cash Flow —-97-18-132717510514282
Free Cash Flow —21-49137202107158213305418478
CFO/OP —2329913611512697104140107108

Ratios

  Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days 56664544534
Inventory Days 4539485257665252453534
Days Payable 12712913912812917111998130105127
Cash Conversion Cycle -77-85-84-70-68-100-64-42-79-66-89
Working Capital Days -31-70-65-95-108-95-26-37-65-60-85
ROCE % —-19%15%7%6%2%16%18%6%6%5%

Shareholding Pattern

As of Mar 2026
Promoters 61.36%
DIIs 19.33%
Others 7.87%
FIIs 6.13%
Public 5.30%
Total 99.99%
  May 2021Aug 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Promoters 77.32% 62.91% ↓14.462.91% 62.91% 62.80% ↓0.162.80% 62.80% 62.80% 62.79% 62.76% ↓0.062.74% ↓0.062.74% 62.74% 62.73% ↓0.062.72% 62.72% 62.72% 62.62% ↓0.161.42% ↓1.261.37% ↓0.161.36%
FIIs 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13.34% ↑13.30.00% ↓13.312.44% ↑12.411.69% ↓0.811.17% ↓0.511.17% 10.46% ↓0.79.42% ↓1.06.55% ↓2.95.77% ↓0.86.13% ↑0.4
DIIs 0.00% 4.46% ↑4.53.85% ↓0.63.84% ↓0.04.74% ↑0.95.23% ↑0.56.85% ↑1.67.88% ↑1.09.67% ↑1.88.77% ↓0.98.30% ↓0.58.21% ↓0.112.19% ↑4.014.19% ↑2.015.38% ↑1.215.46% ↑0.116.87% ↑1.418.08% ↑1.219.76% ↑1.719.44% ↓0.319.33% ↓0.1
Government 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Public 0.00% 6.31% ↑6.35.89% ↓0.45.35% ↓0.56.06% ↑0.75.69% ↓0.45.66% ↓0.05.50% ↓0.25.64% ↑0.14.63% ↓1.04.33% ↓0.35.08% ↑0.85.88% ↑0.84.90% ↓1.04.65% ↓0.34.59% ↓0.14.17% ↓0.43.96% ↓0.24.25% ↑0.35.11% ↑0.95.30% ↑0.2
Others 22.68% 26.31% ↑3.627.34% ↑1.027.90% ↑0.626.39% ↓1.526.28% ↓0.124.69% ↓1.623.82% ↓0.921.91% ↓1.923.83% ↑1.911.29% ↓12.523.97% ↑12.76.75% ↓17.26.50% ↓0.36.08% ↓0.46.05% ↓0.05.78% ↓0.35.91% ↑0.18.03% ↑2.18.31% ↑0.37.87% ↓0.4
No. of Shareholders 301,28,4162,49,3752,53,8982,73,6462,70,7112,96,1922,95,3333,06,3552,71,6892,64,7142,95,9033,34,0753,01,3762,68,1252,65,1842,56,3792,45,8272,38,1902,43,3632,52,963

Documents

Frequently Asked Questions about Devyani International Ltd

What does Devyani International Ltd do?
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]
Where is Devyani International Ltd (DEVYANI) listed?
Devyani International Ltd is listed on the Indian stock exchanges. It is listed on NSE: DEVYANI and BSE: 543330. You can view its live share price, financials, and ratios on Tapetide.
Which sector does Devyani International Ltd belong to?
Devyani International Ltd operates in the Consumer Discretionary sector within the Leisure Services industry. Sector classification helps investors compare companies affected by similar economic conditions and regulatory changes.
What is the market capitalisation of Devyani International Ltd?
Devyani International Ltd has a market capitalisation of approximately ₹14358.82 Cr. Based on this, it is classified as a Mid Cap stock.
What is the PE ratio of Devyani International Ltd?
The Price-to-Earnings (PE) ratio of Devyani International Ltd is -342.50. The PE ratio compares a company's share price to its earnings per share and is commonly used to assess whether a stock is overvalued or undervalued relative to its peers.
What is the 52-week high and low of Devyani International Ltd?
Over the past 52 weeks, Devyani International Ltd has traded between a low of ₹91.55 and a high of ₹191. This range helps investors understand the stock's price volatility and recent trading levels.
What is the Return on Equity (ROE) of Devyani International Ltd?
Devyani International Ltd has a Return on Equity (ROE) of -0.72%. ROE measures how effectively a company uses shareholders' equity to generate profits. A higher ROE generally indicates better capital efficiency.
How can I research Devyani International Ltd on Tapetide?
On Tapetide, you can view Devyani International Ltd's live share price, quarterly results, profit & loss statements, balance sheet, cash flow, key ratios, shareholding pattern, technical indicators, analyst ratings, and forecasts — all on a single page without needing to sign up.

Company Information

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]

Website dil-rjcorp.com
CEO Mr. Virag Joshi
Employees 14,802
Listed 2021-08-16
Face Value ₹ 1
Issued Size 1,23,28,72,291