Devyani International Limited
Devyani International Limited develops, manages, and operates quick service restaurants and food courts in India, Nepal, Nigeria, Thailand, and internationally. It operates outlets under the KFC, Pizza Hut, Costa Coffee, Vaango and other brands. The company was incorporated in 1991 and is based in Gurugram, India. Devyani International Limited is a subsidiary of RJ Corp Limited.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Strong 5-year revenue CAGR of 20.5%
Concerns1
- Net profit declined 500.0% year-over-year
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 9 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ3.35 K Cr | β | βΉ24.00 Cr | β | β | 2.2% | 7.5% | -500.0% |
| Mar 2024 | βΉ3.12 K Cr | β | βΉ-6.00 | β | β | -0.6% | 12.3% | -102.3% |
| Mar 2023 | βΉ2.77 K Cr | β | βΉ260.00 Cr | β | β | 24.0% | 49.7% | 69.9% |
| Mar 2022 | βΉ1.85 K Cr | β | βΉ153.00 Cr | β | β | 17.1% | 85.5% | -335.4% |
| Mar 2021 | βΉ999.00 Cr | β | βΉ-65.00 | β | β | -21.7% | -18.6% | -51.9% |
| Mar 2020 | βΉ1.23 K Cr | β | βΉ-135.00 | β | β | -843.8% | 14.7% | 255.3% |
| Mar 2019 | βΉ1.07 K Cr | β | βΉ-38.00 | β | β | -14.0% | 21.6% | -169.1% |
| Mar 2018 | βΉ881.00 Cr | β | βΉ55.00 Cr | β | β | 17.8% | 9.2% | -175.3% |
| Mar 2017 | βΉ807.00 Cr | β | βΉ-73.00 | β | β | -28.6% | β | β |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 3,461 |
| Total Expenses | 2,895 |
| EBIT / Operating Profit | 566 |
| OPM % | 16% |
| Other Income | 54 |
| Finance Costs | 226 |
| Depreciation & Amortisation | 422 |
| Profit Before Tax | -29 |
| Tax % | - |
| Net Profit / PAT | -17 |
| EPS (βΉ) | -0.14 |
| Dividend Payout % | - |
Peer Comparison
Consumer Discretionary sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Devyani International Limitedthis co. | βΉ16.63 K Cr | βΉ3.35 K Cr | 0.00 | 10.89 | 35.72 | 7.5% |
| Titan Company Limited | βΉ3.76 L Cr | βΉ54.84 K Cr | 96.60 | 21.09 | 69.49 | 16.4% |
| Eternal Limited | βΉ2.84 L Cr | βΉ8.62 K Cr | 120.00 | 7.95 | 193.91 | 30.1% |
| Avenue Supermarts Limited | βΉ2.49 L Cr | βΉ57.79 K Cr | 79.80 | 10.46 | 57.86 | 16.7% |
| Trent Ltd [Lakme Ltd] | βΉ1.39 L Cr | βΉ16.67 K Cr | 82.40 | 21.09 | 49.02 | 39.8% |
| Marico Limited | βΉ98.15 K Cr | βΉ7.58 K Cr | 52.30 | 19.38 | 63.51 | 8.3% |
| SWIGGY LIMITED | βΉ96.87 K Cr | βΉ8.80 K Cr | β | 7.26 | -63.92 | 38.0% |
| Industry Average | β | βΉ4.70 K Cr | 80.04 | 7.96 | 62.25 | 24.3% |