sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
DEVYANI logo

DEVYANI - Devyani International Limited Share Price

Leisure Services
Sharesguru Stock Score

DEVYANI

52/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

₹109.42+2.93(+2.75%)
Market Closed as of Jun 12, 2026, 15:30 IST
Pros

Balance Sheet: Reasonably good balance sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Growth: Good revenue growth. With 86.7% growth over past three years, the company is going strong.

Cons

Technicals: SharesGuru indicator is Bearish.

Momentum: Stock is suffering a negative price momentum. Stock is down -7.6% in last 30 days.

Past Returns: Underperforming stock! In past three years, the stock has provided -17.2% return compared to 8.1% by NIFTY 50.

Dividend: Stock hasn't been paying any dividend.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Sharesguru Stock Score

DEVYANI

52/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

Valuation

Market Cap13.5 kCr
Price/Earnings (Trailing)-353.23
Price/Sales (Trailing)2.39
EV/EBITDA16.45
Price/Free Cashflow29.33
MarketCap/EBT-239.54
Enterprise Value14.37 kCr

Fundamentals

Revenue (TTM)5.66 kCr
Rev. Growth (Yr)18.4%
Earnings (TTM)-42.53 Cr
Earnings Growth (Yr)41.3%

Profitability

Operating Margin-1%
EBT Margin-1%
Return on Equity-2.26%
Return on Assets-0.63%
Free Cashflow Yield3.41%

Growth & Returns

Price Change 1W-3.2%
Price Change 1M-7.6%
Price Change 6M-18.5%
Price Change 1Y-34.9%
3Y Cumulative Return-17.2%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-439.54 Cr
Cash Flow from Operations (TTM)919.21 Cr
Cash Flow from Financing (TTM)-189.94 Cr
Cash & Equivalents491.25 Cr
Free Cash Flow (TTM)460.25 Cr
Free Cash Flow/Share (TTM)3.73

Balance Sheet

Total Assets6.75 kCr
Total Liabilities4.86 kCr
Shareholder Equity1.89 kCr
Current Assets852.43 Cr
Current Liabilities1.67 kCr
Net PPE1.76 kCr
Inventory164.64 Cr
Goodwill683.4 Cr

Capital Structure & Leverage

Debt Ratio0.2
Debt/Equity0.72
Interest Coverage-1.2
Interest/Cashflow Ops4.33

Dividend & Shareholder Returns

Shares Dilution (1Y)2.2%
Shares Dilution (3Y)2.3%
Pros

Balance Sheet: Reasonably good balance sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Growth: Good revenue growth. With 86.7% growth over past three years, the company is going strong.

Cons

Technicals: SharesGuru indicator is Bearish.

Momentum: Stock is suffering a negative price momentum. Stock is down -7.6% in last 30 days.

Past Returns: Underperforming stock! In past three years, the stock has provided -17.2% return compared to 8.1% by NIFTY 50.

Dividend: Stock hasn't been paying any dividend.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Shares Dilution (1Y)2.2%
Earnings/Share (TTM)-0.31

Financial Health

Current Ratio0.51
Debt/Equity0.72

Technical Indicators

RSI (14d)38.31
RSI (5d)33.15
RSI (21d)35.28
MACD SignalSell
Stochastic Oscillator SignalBuy
SharesGuru SignalSell
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 SignalSell
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

Summary of Latest Earnings Report from Devyani International

Summary of Devyani International's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Management provided an optimistic outlook during the earnings call for Q4 and FY26, emphasizing their strong performance and strategic initiatives. The proposed merger with Sapphire Foods is expected to create one of the largest QSR platforms globally, enhancing growth potential and operational capabilities. The merger is on track for completion by the end of the current fiscal year.

Key forward-looking points include:

  1. Store Expansion: Management plans to open approximately 200 to 225 net new stores in FY27, with KFC contributing 100 to 110 stores. This includes a focus on consolidating existing operations and enhancing profitability.

  2. Financial Performance: In Q4, KFC reported a 4.9% positive same-store sales growth (SSSG) and nearly 15% year-on-year revenue growth, translating to revenues of INR 586 crore and a brand contribution of INR 99 crore, with margins improving to 17.0%.

  3. Digital Transformation: The company is prioritizing digital technology and AI in its operations, with over 80% digital kiosk penetration across KFC stores. This initiative aims to enhance customer experience and drive in-store traffic.

  4. Productivity Initiatives: A new strategic plan under "DIL 2.0" focuses on efficiency, brand expansion, and a clear collaboration framework across its portfolio, leveraging technology for better operational execution.

  5. Positive Market Trends: Management noted stable demand patterns buoyed by favorable policy measures, projecting a strong outlook for consumption trends with sustained customer engagement efforts yielding positive results.

  6. Challenges and Monitoring: While confident about demand recovery, management acknowledged external factors, including geopolitical issues, and emphasized close monitoring while retaining operational flexibility to adapt to market changes.

Overall, management remains committed to capitalizing on strategic growth opportunities and enhancing the long-term positioning of Devyani International.

Major Questions and Answers from the Q&A Section of the Earnings Transcript

Question 1: Devanshu Bansal: "We have made multiple leadership announcements recently. Could you highlight how these changes across key roles can help in growth augmentation in subsequent quarters?"

Answer: "As we evaluated our direction as a company, we identified skill gaps that needed addressing, particularly in light of our impending merger with Sapphire Foods. The addition of leaders like Neeraj Tiwari as CTO and Sandeep Anand as CMO brings essential expertise in technology and marketing. These changes position us to enhance our operations and become a forward-looking organization."

Question 2: Devanshu Bansal: "What is your thought process on the sustainability of improved dine-in footfalls and what initiatives support this trend?"

Answer: "We believe that providing consumers with compelling reasons to dine in will drive traffic. Our experiments treating online and offline channels distinctly are yielding results. By incentivizing in-store visits and refining pricing strategies, we are confident that this trend can continue."

Question 3: Gaurav Jogani: "Is the recent store closure strategy part of a deliberate exercise to eliminate loss-making stores, and what is the guidance for store expansion?"

Answer: "Yes, we're focusing on higher-quality stores, planning 200 to 225 new stores in FY27, primarily through KFC. Pizza Hut will not expand until we realign its portfolio, which explains our recent negative store count as we close underperforming locations."

Question 4: Percy Panthaki: "What drove the significant gross margin expansion at KFC?"

Answer: "Several elements influenced this, including favorable raw material costs and a strategic shift in promotional focus towards dine-in experiences. This not only improved gross margins but also enhanced customer traffic."

Question 5: Jignanshu Gor: "Can you break down the factors contributing to KFC's SSSG and the brand revival efforts?"

Answer: "KFC's success stems from improved offline performance, as we prioritized dine-in customers. It's a blend of increased average order values and higher transaction numbers. Our focus is on ensuring the best deals remain at the store level, encouraging consumer visits."

Question 6: Devanshu Bansal: "What impact did the recent gas crisis have on your operations?"

Answer: "While the gas crisis presented challenges, it was a manageable cost, making up a small portion of sales. We're exploring electrical equipment alternatives across our brands to mitigate future impacts."

Question 7: Devanshu Bansal: "What is the outlook for Biryani By Kilo in the coming year?"

Answer: "We recently turned Biryani By Kilo from loss to profit and are optimistic about further growth. Testing express formats for offline expansion has shown profitability, which encourages future opportunities for the brand."

This structured format summarizes key questions and concise answers while maintaining essential details and context from the transcript.

Share Holdings

Understand Devyani International ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
RJ CORP LIMITED57.98%
NIPPON LIFE INDIA TRUSTEE LTD- A/C NIPPON INDIA GR6.35%
VARUN JAIPURIA3.21%
DUNEARN INVESTMENTS (MAURITIUS) PTE LTD2.87%
SUNDARAM MUTUAL FUND A/C SUNDARAM MID CAP FUND1.46%
HSBC MUTUAL FUND - HSBC SMALL CAP FUND1.31%
RAVI KANT JAIPURIA0.17%
Vivek Gupta HUF0%
Madhav Mariwala HUF0%
Aishwarya M Mariwala0%
Nandini M Mariwala0%
Kimaya Jaipuria0%
Madhu Rajendra Jindal0%
Bela Jyotikumar Saha0%
Devyani Jaipuria0%
Dhara Jaipuria0%
Accor Developers Private Limited0%
Accor Industries Private Limited0%
Africare Limited0%
Arctic International Private Limited0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Devyani International Better than it's peers?

Detailed comparison of Devyani International against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
JUBLFOODJubilant Foodworks27.67 kCr9.61 kCr-6.50%-37.20%64.612.88--
WESTLIFEWESTLIFE FOODWORLD6.95 kCr2.66 kCr-8.40%-36.60%214.352.62--
SAPPHIRESapphire Foods India5.44 kCr3.15 kCr-4.00%-47.20%-169.251.72--

Sector Comparison: DEVYANI vs Leisure Services

Comprehensive comparison against sector averages

Comparative Metrics

DEVYANI metrics compared to Leisure

CategoryDEVYANILeisure
PE-353.23 40.97
PS2.393.85
Growth13.4 %14 %
0% metrics above sector average
Key Insights
  • 1. DEVYANI is among the Top 10 Leisure Services companies but not in Top 5.
  • 2. The company holds a market share of 7% in Leisure Services.
  • 3. The company is growing at an average growth rate of other Leisure Services companies.

Income Statement for Devyani International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022
Revenue From Operations13.3%5,6114,9513,5562,9982,084
Other Income22.2%4537333316
Total Income13.4%5,6574,9883,5893,0302,100
Cost of Materials15.1%1,7671,5351,051891589
Purchases of stock-in-trade18.6%4.453.915.527.7811
Employee Expense16.9%830710495345248
Finance costs4.2%276265187147127
Depreciation and Amortization14.8%654570385278221
Other expenses14.2%2,1601,8911,3581,099763
Total Expenses14.4%5,6914,9753,4822,7681,960
Profit Before exceptional items and Tax-398.8%-34.8613107262140
Exceptional items before tax--21.50-103.69-20.05-17.1
Total profit before tax-578%-56.36133.68242123
Current tax-65.2%8.652333276.68
Deferred tax-480.6%-22.98-3.13-19.26-48.08-38.65
Total tax-180.7%-14.342013-20.59-31.97
Total profit (loss) for period-451%-42.53-6.9-9.65263155
Other comp. income net of taxes17.6%8169417.0414
Total Comprehensive Income-39.3%386231270169
Earnings Per Share, Basic-42.4%-0.310.080.392.21.32
Earnings Per Share, Diluted-42.4%-0.310.080.392.1931.32
Description(%) Q/QMar-2026Dec-2025Sep-2025Jun-2025Mar-2025Dec-2024
Revenue From Operations-0.3%1,4371,4411,3771,3571,2131,294
Other Income18.2%14125.1314139.05
Total Income-0.1%1,4511,4531,3821,3701,2261,303
Cost of Materials0%447447443431381404
Purchases of stock-in-trade65.5%1.481.290.850.840.80.96
Employee Expense-3.7%209217202201171188
Finance costs0%707069677067
Depreciation and Amortization9%182167155150152147
Other expenses2.8%559544539518474488
Total Expenses1.6%1,4691,4461,4081,3671,2481,295
Profit Before exceptional items and Tax-433.6%-18.086.72-26.583.08-22.138.62
Exceptional items before tax95.6%0-21.50000
Total profit before tax-20.9%-18.08-14.78-26.583.08-22.138.62
Current tax76.7%0.47-1.271.787.672.851.03
Deferred tax-33.6%-5.2-3.64-6.98-7.16-8.4415
Total tax3%-4.74-4.92-5.20.52-5.5816
Total profit (loss) for period9.5%-9.84-10.98-23.952.23-16.76-7.65
Other comp. income net of taxes-125.8%-5.182531300.66-30.12
Total Comprehensive Income-223.2%-15.02147.0332-16.11-37.76
Earnings Per Share, Basic0%-0.08-0.08-0.180.030.120
Earnings Per Share, Diluted0%-0.08-0.08-0.180.030.120
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022
Revenue From Operations6.7%3,5733,3493,1162,6681,853
Other Income16.3%5850373216
Total Income6.8%3,6303,3993,1542,7011,869
Cost of Materials8.4%1,031951880790520
Purchases of stock-in-trade10.3%6.145.668.472011
Employee Expense10.4%502455422311223
Finance costs2.3%226221172124106
Depreciation and Amortization10.2%445404337238185
Other expenses8.5%1,4501,3361,2111,004711
Total Expenses8.5%3,6593,3723,0302,4871,756
Profit Before exceptional items and Tax-214.4%-28.7427124214114
Exceptional items before tax--20.860-116.010-1.32
Total profit before tax-294.6%-49.6277.51214112
Current tax-74.8%5.782030170
Deferred tax-30.3%-22.24-16.83-16.1-49.08-41.08
Total tax-855.4%-16.453.3114-32.04-41.08
Total profit (loss) for period-248.5%-33.1524-6.34246153
Other comp. income net of taxes11.4%-0.24-0.4-1.83-0.060.17
Total Comprehensive Income-256.3%-33.3923-8.17246154
Earnings Per Share, Basic-58.8%-0.270.2-0.052.0421.29
Earnings Per Share, Diluted-58.8%-0.270.2-0.052.0361.29
Description(%) Q/QMar-2026Dec-2025Sep-2025Jun-2025Mar-2025Dec-2024
Revenue From Operations-3%879906871917801873
Other Income6.7%17169.02161414
Total Income-2.8%896922880933816886
Cost of Materials-2.4%247253255276231250
Purchases of stock-in-trade8.5%1.891.821.291.141.31.3
Employee Expense-9.8%121134120126102125
Finance costs1.8%585756555956
Depreciation and Amortization8%122113105105108105
Other expenses1.1%364360363363330351
Total Expenses-0.5%914919900926831887
Profit Before exceptional items and Tax-1554.5%-18.22.32-20.067.2-15.61-0.3
Exceptional items before tax95.4%0-20.860000
Total profit before tax1.7%-18.2-18.54-20.067.2-15.61-0.3
Current tax69.5%-0.02-2.341.047.12.690.04
Deferred tax-31.6%-5.45-3.9-6.78-6.11-5.04-4.65
Total tax10.6%-5.47-6.24-5.740.99-2.35-4.61
Total profit (loss) for period-3.2%-12.73-12.3-14.326.21-13.264.31
Other comp. income net of taxes53.1%0.39-0.3-0.640.30.2-0.23
Total Comprehensive Income1.8%-12.35-12.59-14.966.51-13.064.08
Earnings Per Share, Basic0%-0.1-0.1-0.120.05-0.110.04
Earnings Per Share, Diluted0%-0.1-0.1-0.120.05-0.110.04

Balance Sheet for Devyani International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2026Sep-2025Mar-2025Sep-2024Mar-2024Sep-2023
Cash and cash equivalents226.7%49115118118916830
Total current financial assets127.6%620273269322291135
Inventories-2.4%165169148151131108
Current tax assets-122.2%00.550.710.680.380
Total current assets68.2%852507474536486290
Property, plant and equipment5.2%1,7581,6711,6331,6151,5001,029
Capital work-in-progress-9.6%7.788.53.46101116
Investment property-32%182626282732
Goodwill0.9%68367745847042950
Loans, non-current-3.7400000
Total non-current financial assets5.6%17116215213811784
Total non-current assets3.6%5,8985,6914,8654,7964,4462,840
Total assets8.7%6,7506,2075,3395,3324,9323,130
Borrowings, non-current19.1%7866606707177260
Total non-current financial liabilities7.3%3,0542,8472,7552,7192,6091,500
Provisions, non-current6.9%948866645918
Total non-current liabilities7%3,1932,9832,8232,7842,6731,519
Borrowings, current88.2%57530626223318580
Total current financial liabilities31.3%1,5781,2021,0421,030837546
Provisions, current60%251614151211
Current tax liabilities-102.7%0.895.080.564.284.620.89
Total current liabilities32.1%1,6711,2651,1131,093911588
Total liabilities14.5%4,8654,2483,9363,8773,5842,107
Equity share capital0%123123121121121121
Non controlling interest-15.6%343406308289293-12.61
Total equity-3.7%1,8851,9581,4021,4551,3491,023
Total equity and liabilities8.7%6,7506,2075,3395,3324,9323,130
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Sep-2025Mar-2025Sep-2024Mar-2024Sep-2023
Cash and cash equivalents175.4%176.8123251119
Current investments-166.7%02.52.51000
Loans, current-000000
Total current financial assets6.2%120113133127124123
Inventories-5.4%1071131071078499
Total current assets-1.4%274278284284260266
Property, plant and equipment5.1%1,2571,1961,1921,1661,094972
Capital work-in-progress-9.6%7.788.53.467.217.377.37
Investment property-32%182626282732
Goodwill0%505050505050
Non-current investments9.3%92184335435535587
Loans, non-current-118000042
Total non-current financial assets21.1%1,161959468465448211
Total non-current assets7.7%4,5184,1943,6813,5923,3822,838
Total assets7.2%4,7924,4723,9643,8763,6433,104
Borrowings, non-current59.7%4212642652562900
Total non-current financial liabilities9.9%2,3502,1382,1192,0291,9251,440
Provisions, non-current60.9%382421202017
Total non-current liabilities10.6%2,3902,1622,1432,0491,9501,457
Borrowings, current15.2%153133108102760
Total current financial liabilities-10.3%652727661663541434
Provisions, current58.3%20131113109.94
Current tax liabilities--4.7804.044.440
Total current liabilities14.9%897781718714604473
Total liabilities11.7%3,2872,9432,8602,7642,5541,931
Equity share capital0%123123121121121121
Total equity-1.6%1,5051,5291,1041,1121,0891,173
Total equity and liabilities7.2%4,7924,4723,9643,8763,6433,104

Cash Flow for Devyani International

Consolidated figures (in Rs. Crores) /
Finance costs4.2%
Change in inventories46.4%
Depreciation14.8%
Impairment loss / reversal-28.6%
Unrealised forex losses/gains-1344.5%
Adjustments for interest income7.1%
Share-based payments114%
Net Cashflows from Operations3.7%
Income taxes paid (refund)467.9%
Net Cashflows From Operating Activities2.1%
Cashflows used in obtaining control of subsidiaries-
Cash payment for investment in partnership firm or association of persons or LLP-292.3%
Proceeds from sales of PPE109.1%
Purchase of property, plant and equipment-6.5%
Interest received1286.7%
Other inflows (outflows) of cash-114.9%
Net Cashflows From Investing Activities4.9%
Proceeds from changes in ownership interests in subsidiaries-
Proceeds from issuing shares30100%
Proceeds from borrowings761.8%
Repayments of borrowings113.9%
Payments of lease liabilities16.1%
Interest paid-3.8%
Other inflows (outflows) of cash-7357.1%
Net Cashflows from Financing Activities55.2%
Effect of exchange rate on cash eq.94900%
Net change in cash and cash eq.2276.9%
Standalone figures (in Rs. Crores) /
Finance costs2.3%
Change in inventories95.6%
Depreciation10.2%
Impairment loss / reversal-23.8%
Unrealised forex losses/gains60%
Dividend income-158.5%
Adjustments for interest income9.1%
Share-based payments114%
Net Cashflows from Operations8.8%
Income taxes paid (refund)247.4%
Net Cashflows From Operating Activities6.8%
Cashflows used in obtaining control of subsidiaries-
Proceeds from sales of PPE-21.9%
Purchase of property, plant and equipment-12.6%
Proceeds from sales of long-term assets267%
Purchase of other long-term assets-244.9%
Cash receipts from repayment of advances and loans made to other parties-
Dividends received-
Interest received93.3%
Other inflows (outflows) of cash-104.3%
Net Cashflows From Investing Activities-57.6%
Proceeds from issuing shares30100%
Proceeds from borrowings321.4%
Repayments of borrowings68%
Payments of lease liabilities11.4%
Interest paid0%
Other inflows (outflows) of cash-42.9%
Net Cashflows from Financing Activities37.6%
Net change in cash and cash eq.-164.2%

What does Devyani International Limited do?

Restaurants•Consumer Services•Small Cap

Devyani International Limited develops, manages, and operates quick service restaurants and food courts in India, Nepal, Nigeria, Thailand, and internationally. Its Core Brands Business include KFC, Pizza Hut, and Costa Coffee outlets operated in India; International Business comprise KFC, Pizza Hut, and other brand outlets operated in Nepal and Nigeria; and Other Business consists of food and beverages industry operations, including Vaango and The Food Street brand stores. Devyani International Limited was incorporated in 1991 and is based in Gurugram, India. Devyani International Limited is a subsidiary of RJ Corp Limited.

Industry Group:Leisure Services
Employees:16,371
Website:www.dil-rjcorp.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

Performance Comparison

DEVYANI vs Leisure (2022 - 2026)

DEVYANI is underperforming relative to the broader Leisure sector and has declined by 16.0% compared to the previous year.