AI Summary
✦ ClarthaDevyani International is a quick-service restaurant operator across India, Nepal, Nigeria, and Thailand. KFC and Pizza Hut anchor restaurant revenue, while Costa Coffee and Vaango extend its beverage and food-court presence. Revenue grew 13.2% year-on-year, but profit declined 522.2%, indicating substantial earnings pressure despite stable reported margins. Recent positive sector sentiment and broker targets may support expansion, but the provided developments do not quantify specific operational margin benefits. Profitability analysis is constrained because ROE and P/E are unavailable, while debt/equity of 203.33 implies extreme leverage that can materially distort and pressure returns on equity. Stable margins therefore offer limited comfort against sharply weaker profit growth and financing risk. Valuation cannot be classified as fair, rich, or discounted without an available P/E. The investment case depends on sustained outlet growth across KFC, Pizza Hut, Costa Coffee, and Vaango, alongside deleveraging and clearer earnings recovery.
Valuation Metrics
Forward outlook is unavailable because live next-12-month estimate data is not available for this ticker right now.
5Y Average
40.13
Current
33.05
Overvalued
44.40
Undervalued
37.14
5Y Average
3.43
Current
2.82
Overvalued
3.94
Undervalued
2.91
5Y Average
14.77
Current
10.68
Overvalued
18.88
Undervalued
10.66
Peers & Comparison
Sector: Consumer Discretionary · Theme: Restaurants & Cafes
| Company | Rev. Growth | Margin | P/E | vs Avg | 52W Perf. |
|---|---|---|---|---|---|
JUBILANT FOODWORKS LTD JUBLFOODRestaurants & Cafes | +20.3% | 4.5% | 87.0x Undervalued | -54% vs avg | -22.8% |
WESTLIFE FOODWORLD LTD WESTLIFERestaurants & Cafes | +11.4% | 1.2% | 290.2x Premium | +54% vs avg | -12.3% |
SAPPHIRE FOODS INDIA LTD SAPPHIRERestaurants & Cafes | +14.7% | -0.5% | — | — | -30.7% |
RESTAURANT BRAND ASIA LTD RBARestaurants & Cafes | +17.9% | -5.9% | — | — | +21.2% |
DEVYANI INTERNATIONAL LTD is compared against the Restaurants & Cafes cohort. Peers include JUBILANT FOODWORKS LTD, WESTLIFE FOODWORLD LTD, SAPPHIRE FOODS INDIA LTD — selected based on business model, industry classification, market cap similarity, and business theme alignment.
Financials
Real statement data for revenue, earnings quality, conversion, and balance-sheet coverage. Monetary values are shown in Rs crore.
Latest revenue
₹999 CrJun 2026Latest net profit
₹8.50 CrJun 2026Latest EPS
₹0.07Jun 2026Net margin
17.0%Jun 2026Performance
Bars show revenue and net profit. The line shows net margin.
- Revenue
- Net income
- Net margin %
Earnings
Revenue is shown in crores. EPS is rupees per share.
- Revenue
- EPS
Revenue to profit conversion
Bridge from operating numbers to profit for the latest reported period.
Latest reported period: Jun 2026
Debt level and coverage
Debt, cash and free cash flow compared on the same crore scale.
- Debt
- Free cash flow
- Cash & equivalents
Results
| Metric | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 789.54 | 778.74 | 796.36 | 751.58 | 839.88 | 835.64 | 872.59 | 801.23 | 916.89 | 870.61 | 906.20 | 878.94 | 998.52 |
| Expenses + | 631.81 | 639.60 | 647.11 | 602.67 | 667.45 | 689.31 | 726.21 | 664.19 | 765.86 | 739.18 | 748.48 | 734.53 | 829.21 |
| Operating Profit | 157.73 | 139.14 | 149.25 | 148.91 | 172.43 | 146.33 | 146.38 | 137.04 | 151.03 | 131.43 | 157.72 | 144.41 | 169.31 |
| OPM % | 19.98% | 17.87% | 18.74% | 19.81% | 20.53% | 17.51% | 16.78% | 17.10% | 16.47% | 15.10% | 17.40% | 16.43% | 16.96% |
| Other Income + | 7.45 | 7.53 | 5.09 | -98.61 | 11.32 | 10.17 | 13.91 | 14.49 | 16.21 | 9.02 | -5.35 | 16.76 | 24.84 |
| Interest | 38.03 | 39.96 | 43.51 | 50.54 | 52.42 | 54.31 | 56.05 | 58.64 | 55.36 | 55.90 | 57.46 | 57.51 | 58.26 |
| Depreciation | 74.62 | 82.66 | 89.26 | 90.39 | 91.69 | 98.88 | 104.54 | 108.50 | 104.68 | 104.62 | 113.45 | 121.86 | 125.24 |
| Profit before tax | 52.53 | 24.05 | 21.57 | -90.63 | 39.64 | 3.31 | -0.30 | -15.61 | 7.20 | -20.07 | -18.54 | -18.20 | 10.65 |
| Tax % | 24.63% | -70.94% | 16.55% | 15.89% | 20.13% | 69.18% | -1,536.67% | -15.05% | 13.75% | -28.60% | -33.66% | -30.05% | 20.19% |
| Net Profit + | 39.59 | 41.10 | 18.01 | -105.04 | 31.65 | 1.02 | 4.31 | -13.26 | 6.21 | -14.33 | -12.30 | -12.74 | 8.50 |
| EPS in Rs | 0.33 | 0.34 | 0.15 | -0.87 | 0.26 | 0.01 | 0.04 | -0.11 | 0.05 | -0.12 | -0.10 | -0.10 | 0.07 |
| Raw PDF |
All values in ₹ Crores unless otherwise stated. Source: Screener Master (Standalone).
Events Timeline
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome