
DEVYANI - Devyani International Limited Share Price
Leisure Services
Valuation | |
---|---|
Market Cap | 18.78 kCr |
Price/Earnings (Trailing) | 420.78 |
Price/Sales (Trailing) | 3.77 |
EV/EBITDA | 23.04 |
Price/Free Cashflow | 45.89 |
MarketCap/EBT | 1.43 K |
Enterprise Value | 19.53 kCr |
Fundamentals | |
---|---|
Revenue (TTM) | 4.99 kCr |
Rev. Growth (Yr) | 15.5% |
Earnings (TTM) | -6.9 Cr |
Earnings Growth (Yr) | 65.8% |
Profitability | |
---|---|
Operating Margin | 0.00% |
EBT Margin | 0.00% |
Return on Equity | -0.49% |
Return on Assets | -0.13% |
Free Cashflow Yield | 2.18% |
Price to Sales Ratio
Revenue (Last 12 mths)
Net Income (Last 12 mths)
Growth & Returns | |
---|---|
Price Change 1W | -3.6% |
Price Change 1M | -9% |
Price Change 6M | -13.3% |
Price Change 1Y | -11% |
3Y Cumulative Return | -6.2% |
Cash Flow & Liquidity | |
---|---|
Cash Flow from Investing (TTM) | -462.16 Cr |
Cash Flow from Operations (TTM) | 900.22 Cr |
Cash Flow from Financing (TTM) | -425.35 Cr |
Cash & Equivalents | 181.37 Cr |
Free Cash Flow (TTM) | 409.27 Cr |
Free Cash Flow/Share (TTM) | 3.39 |
Balance Sheet | |
---|---|
Total Assets | 5.34 kCr |
Total Liabilities | 3.94 kCr |
Shareholder Equity | 1.4 kCr |
Current Assets | 473.76 Cr |
Current Liabilities | 1.11 kCr |
Net PPE | 1.63 kCr |
Inventory | 148.23 Cr |
Goodwill | 458.05 Cr |
Capital Structure & Leverage | |
---|---|
Debt Ratio | 0.17 |
Debt/Equity | 0.66 |
Interest Coverage | -0.95 |
Interest/Cashflow Ops | 4.4 |
Dividend & Shareholder Returns | |
---|---|
Shares Dilution (1Y) | 0.00% |
Shares Dilution (3Y) | 0.10% |
Risk & Volatility | |
---|---|
Max Drawdown | -22.1% |
Drawdown Prob. (30d, 5Y) | 37.35% |
Risk Level (5Y) | 38.2% |
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.
Last updated:
Devyani International Limited (DIL) provided a positive outlook despite facing several challenges in the past year. In FY25, the company reported a consolidated revenue of Rs.4,951 crore, reflecting a robust growth of 39.2% year-on-year, aided by strategic acquisitions such as KFC stores in Thailand. The company's EBITDA margin was 17%, and absolute EBITDA increased by 29.1% compared to FY24.
Management emphasized the importance of ongoing store expansion as a key driver of growth, with a total of 2,039 stores as of March 31, 2025, including 1,060 KFC, 637 Pizza Hut, and 220 Costa Coffee outlets. DIL aims to continue expanding its footprint, planning to add between 110 to 120 new KFC stores in the current fiscal year.
A major forward-looking point was the acquisition of Sky Gate Hospitality, valued at Rs.519 crore, which includes popular brands like Biryani By Kilo, enhancing DIL's presence in the Indian food category. The management projected that the brand could turn around within a year and will infuse up to Rs.90 crore in capital for growth and operational efficiency.
Management expressed optimism about recovering market conditions driven by the Union Budget 2025's focus on consumption, particularly in the agricultural and rural sectors. They noted that despite the current subdued demand environment, their focus on disciplined growth and innovative consumer engagement positions DIL well for future growth opportunities.
Overall, DIL remains committed to scaling profitability and strengthening both its core and emerging brands, believing that the anticipated improvement in market conditions will uphold their growth trajectory.
Last updated:
Major Q&A from Devyani International's Earnings Conference Call
Question 1: Vivek Maheshwari from Jefferies asked, "What is the key reason for KFC's low average daily sales (ADS) of 83k, which is the lowest seen in the last 18 quarters?"
Answer: I explained that the decline was mainly due to bird flu impacts in Andhra Pradesh and Telangana, affecting sales for about 72 to 75 days. We see recovery beginning in those states, and with stability in Kerala and West Bengal, we expect improvement in Y-o-Y same-store sales growth (SSSG) soon. Notably, Karnataka has performed steadily.
Question 2: Vivek Maheshwari then inquired if the 4th quarter marked the trough and if improvements would come or take time.
Answer: I affirmed that we're optimistic about sequential improvements. While we've faced challenges in specific states, overall recovery trends are encouraging, especially as positive signals emerge from key markets.
Question 3: Maheshwari also questioned if the goal of reaching the previous ADS levels of around 120,000 was realistic.
Answer: I noted that with increased store count, cannibalization affects ADS figures. We're aligning our expectations, with a new normal anticipated around 100,000 - 105,000 ADS while maintaining profit margins.
Question 4: Gaurav Jogani from JM Financial asked about international overheads rising unexpectedly.
Answer: I clarified that what seemed like a rise is due to reclassifying management fees for accounting consistency with Thailand. Our corporate overheads remain under control without major changes.
Question 5: Jogani also asked about future margin expectations given KFC's current performance.
Answer: I projected that we could stabilize at a margin of around 20% if we reach 100,000 - 105,000 ADS. The business remains profitable, and costs are being managed effectively to maintain margins.
Question 6: Jignanshu Gor from Bernstein asked about the plans for reviving Pizza Hut.
Answer: I confirmed discussions are ongoing with Yum! to innovate offerings and adjust pricing. We aim to communicate a concrete plan in the next quarter, focusing on adjustments that can drive growth.
Question 7: Gor inquired about the state of the Thailand business and its potential.
Answer: I stated that Thailand is stable, with improved margins since acquisition. We're optimistic about growth through new brand introductions in alignment with existing infrastructure.
Question 8: Sanjeev Raj from Anand Rathi asked about entering the Biryani space and how we plan to differentiate.
Answer: I articulated that while the Biryani market is fragmented, we see consolidation opportunities as consumer interest grows. We're enhancing material sourcing and operational cost efficiencies to turn this loss-making brand profitable in a year.
Question 9: Percy Panthaki from IIFL questioned how we plan to achieve margins with lower sales and potential changes to store sizes.
Answer: I explained that resizing existing stores and controlling overheads would help maintain margins. We're also negotiating better terms with landlords to manage rental costs.
Question 10: Panthaki asked about the timeline for the Sky Gate brands to reach EBITDA breakeven.
Answer: I responded confidently, stating that we expect to turn around these brands to break even within a year following operational efficiencies and strategic integrations.
These questions and answers highlight key concerns and management's direction towards growth and operational efficiency amidst challenges.
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 Name | Holding % |
---|---|
RJ CORP LIMITED | 59.16% |
NIPPON LIFE INDIA TRUSTEE LTD | 4.76% |
VARUN JAIPURIA | 3.28% |
DUNEARN INVESTMENTS (MAURITIUS) PTE LTD | 2.93% |
FRANKLIN TEMPLETON INVESTMENT FUNDS | 1.38% |
SUNDARAM MUTUAL FUND - SUNDARAM CONSUMPTION FUND | 1.26% |
HSBC SMALL CAP FUND | 1.15% |
RAVI KANT JAIPURIA | 0.17% |
Vivek Gupta HUF | 0% |
Madhav Mariwala HUF | 0% |
Aishwarya M Mariwala | 0% |
Nandini M Mariwala | 0% |
Kimaya Jaipuria | 0% |
Madhu Rajendra Jindal | 0% |
Bela Jyotikumar Saha | 0% |
Devyani Jaipuria | 0% |
Dhara Jaipuria | 0% |
Accor Developers Private Limited | 0% |
Accor Industries Private Limited | 0% |
Africare Limited | 0% |
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 |
---|---|---|---|---|---|---|---|---|---|
JUBLFOOD | Jubilant Foodworks | 41.2 kCr | 8.22 kCr | -8.60% | +4.60% | 195.14 | 5.01 | - | - |
WESTLIFE | WESTLIFE FOODWORLD | 10.56 kCr | 2.56 kCr | -16.20% | -14.80% | 1041.54 | 4.13 | - | - |
SAPPHIRE | Sapphire Foods India | 10.23 kCr | 2.98 kCr | -5.70% | -1.20% | 1178.89 | 3.43 | - | - |
Sector Comparison: DEVYANI vs Leisure Services
Comprehensive comparison against sector averages
Comparative Metrics
DEVYANI metrics compared to Leisure
Category | DEVYANI | Leisure |
---|---|---|
PE | 421.62 | 54.77 |
PS | 3.77 | 5.16 |
Growth | 39 % | 17.9 % |
Performance Comparison
DEVYANI vs Leisure (2022 - 2025)
- 1. DEVYANI is among the Top 10 Leisure Services companies but not in Top 5.
- 2. The company holds a market share of 6.7% in Leisure Services.
- 3. In last one year, the company has had an above average growth that other Leisure Services companies.
Income Statement for Devyani International
Balance Sheet for Devyani International
Cash Flow for Devyani International
What does Devyani International Limited do?
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.