D

Devyani International Limited

DEVYANINSE
Market snapshot · 2026-08-11 00:28 UTC

133.56

₹-1.17 (-0.87%)

MARKET CAP

₹16.47K Cr

STOCK P/E

52W HIGH

₹191.00

52W LOW

₹91.55

BOOK VALUE

₹12.51

EPS

₹-0.22

ROE

SECTOR

Consumer Discretionary

DEBT/EQUITY

203.33

VOLUME

62.04L

P/B RATIO

10.68x

PEG RATIO

Sector

Consumer Discretionary

Themes

Restaurants & Cafes
E
Earnings
₹187.23₹164.53₹141.83₹119.13₹96.43VolumeEEEEEAug '25Sep '25Nov '25Jan '26Mar '26Apr '26Jun '26Aug '26

AI Summary

✦ Clartha

Devyani 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 Valuation Outlook

Forward outlook is unavailable because live next-12-month estimate data is not available for this ticker right now.

EV/EBITDA
Strongly Undervalued

5Y Average

40.13

Current

33.05

Overvalued

44.40

Undervalued

37.14

P/S
Strongly Undervalued

5Y Average

3.43

Current

2.82

Overvalued

3.94

Undervalued

2.91

P/B
Strongly Undervalued

5Y Average

14.77

Current

10.68

Overvalued

18.88

Undervalued

10.66

Peers & Comparison

Sector: Consumer Discretionary · Theme: Restaurants & Cafes

Restaurants & Cafes Peers4 peers
Avg P/E: 188.6x
CompanyRev. GrowthMarginP/Evs Avg52W 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%
WHY THESE PEERS

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 2026

Latest net profit

₹8.50 CrJun 2026

Latest EPS

₹0.07Jun 2026

Net margin

17.0%Jun 2026

Performance

Bars show revenue and net profit. The line shows net margin.

Rs crore + margin %
Q1 '26Q2 '26Q3 '26Q4 '26Q1 '270.0%5.0%10.0%15.0%20.0%-350 Cr0.00 Cr350 Cr700 Cr1.05K Cr
  • Revenue
  • Net income
  • Net margin %

Earnings

Revenue is shown in crores. EPS is rupees per share.

Rs crore + Rs/share
Q1 '26Q2 '26Q3 '26Q4 '26Q1 '270.00 Cr250 Cr500 Cr750 Cr1.00K Cr₹-0₹-0₹0₹0₹0
  • Revenue
  • EPS

Revenue to profit conversion

Bridge from operating numbers to profit for the latest reported period.

Rs crore
RevenueExpensesDepreciationOtheradjustmentsOperatingprofitOther incomeInterestOtheradjustmentsProfitbefore taxTax & otherNet Profit0.00 Cr250 Cr500 Cr750 Cr1.00K Cr

Latest reported period: Jun 2026

Debt level and coverage

Debt, cash and free cash flow compared on the same crore scale.

Rs crore
Annual view
Mar 2022Mar 2023Mar 2024Mar 2025Mar 20260.00 Cr1.50K Cr3.00K Cr4.50K Cr6.00K Cr
  • Debt
  • Free cash flow
  • Cash & equivalents

Results

MetricJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales +789.54778.74796.36751.58839.88835.64872.59801.23916.89870.61906.20878.94998.52
Expenses +631.81639.60647.11602.67667.45689.31726.21664.19765.86739.18748.48734.53829.21
Operating Profit157.73139.14149.25148.91172.43146.33146.38137.04151.03131.43157.72144.41169.31
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 +7.457.535.09-98.6111.3210.1713.9114.4916.219.02-5.3516.7624.84
Interest38.0339.9643.5150.5452.4254.3156.0558.6455.3655.9057.4657.5158.26
Depreciation74.6282.6689.2690.3991.6998.88104.54108.50104.68104.62113.45121.86125.24
Profit before tax52.5324.0521.57-90.6339.643.31-0.30-15.617.20-20.07-18.54-18.2010.65
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 +39.5941.1018.01-105.0431.651.024.31-13.266.21-14.33-12.30-12.748.50
EPS in Rs0.330.340.15-0.870.260.010.04-0.110.05-0.12-0.10-0.100.07
Raw PDF

All values in ₹ Crores unless otherwise stated. Source: Screener Master (Standalone).

Shareholding Pattern

HolderJun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters +62.62%61.41%61.37%61.37%61.37%
FIIs +9.42%6.55%5.77%6.13%6.81%
DIIs +18.09%19.76%19.44%19.33%18.84%
Public +9.86%12.29%13.42%13.17%12.97%
Others0.01%0.01%
Jun 2026
Promoters +
FIIs +
DIIs +
Public +
Others

Events Timeline

Annual Report FY26

FY2026PDFCompany Reports Open

Announcement under Regulation 30 (LODR)-Earnings Call Transcript

Aug 04, 2026PDFCompany Reports Open

Announcement under Regulation 30 (LODR)-Newspaper Publication

Jul 30, 2026PDFCompany Reports Open

Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome

Jul 29, 2026PDFCompany Reports Open

Grant Of Stock Options Under The Employees Stock Option Scheme Of The Company

Jul 29, 2026PDFCompany Reports Open