sharesgurusharesguru
Account menu
sharesguru
DEVYANI

DEVYANI - Devyani International Limited Share Price

Leisure Services

155.69-4.30(-2.69%)
Market Closed as of Aug 8, 2025, 15:30 IST

Valuation

Market Cap18.78 kCr
Price/Earnings (Trailing)420.78
Price/Sales (Trailing)3.77
EV/EBITDA23.04
Price/Free Cashflow45.89
MarketCap/EBT1.43 K
Enterprise Value19.53 kCr

Fundamentals

Revenue (TTM)4.99 kCr
Rev. Growth (Yr)15.5%
Earnings (TTM)-6.9 Cr
Earnings Growth (Yr)65.8%

Profitability

Operating Margin0.00%
EBT Margin0.00%
Return on Equity-0.49%
Return on Assets-0.13%
Free Cashflow Yield2.18%

Price to Sales Ratio

Latest reported: 4

Revenue (Last 12 mths)

Latest reported: 5 kCr

Net Income (Last 12 mths)

Latest reported: -7 Cr

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 & Equivalents181.37 Cr
Free Cash Flow (TTM)409.27 Cr
Free Cash Flow/Share (TTM)3.39

Balance Sheet

Total Assets5.34 kCr
Total Liabilities3.94 kCr
Shareholder Equity1.4 kCr
Current Assets473.76 Cr
Current Liabilities1.11 kCr
Net PPE1.63 kCr
Inventory148.23 Cr
Goodwill458.05 Cr

Capital Structure & Leverage

Debt Ratio0.17
Debt/Equity0.66
Interest Coverage-0.95
Interest/Cashflow Ops4.4

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%
Pros

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

Growth: Awesome revenue growth! Revenue grew 39% over last year and 137.5% in last three years on TTM basis.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Technicals: Bullish SharesGuru indicator.

Insider Trading: There's significant insider buying recently.

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -6.2% return compared to 11.6% by NIFTY 50.

Momentum: Stock is suffering a negative price momentum. Stock is down -9% in last 30 days.

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)0.00%
Earnings/Share (TTM)0.37

Financial Health

Current Ratio0.43
Debt/Equity0.66

Technical Indicators

RSI (14d)11.25
RSI (5d)22.74
RSI (21d)29.7
MACD SignalSell
Stochastic Oscillator SignalBuy
Grufity SignalBuy
RSI SignalBuy
RSI5 SignalBuy
RSI21 SignalBuy
SMA 5 SignalSell
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.

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 NameHolding %
RJ CORP LIMITED59.16%
NIPPON LIFE INDIA TRUSTEE LTD4.76%
VARUN JAIPURIA3.28%
DUNEARN INVESTMENTS (MAURITIUS) PTE LTD2.93%
FRANKLIN TEMPLETON INVESTMENT FUNDS1.38%
SUNDARAM MUTUAL FUND - SUNDARAM CONSUMPTION FUND1.26%
HSBC SMALL CAP FUND1.15%
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%

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 Foodworks41.2 kCr8.22 kCr-8.60%+4.60%195.145.01--
WESTLIFEWESTLIFE FOODWORLD10.56 kCr2.56 kCr-16.20%-14.80%1041.544.13--
SAPPHIRESapphire Foods India10.23 kCr2.98 kCr-5.70%-1.20%1178.893.43--

Sector Comparison: DEVYANI vs Leisure Services

Comprehensive comparison against sector averages

Comparative Metrics

DEVYANI metrics compared to Leisure

CategoryDEVYANILeisure
PE421.62 54.77
PS3.775.16
Growth39 %17.9 %
33% metrics above sector average

Performance Comparison

DEVYANI vs Leisure (2022 - 2025)

DEVYANI is underperforming relative to the broader Leisure sector and has declined by 6.2% compared to the previous year.

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 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

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Balance Sheet for Devyani International

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Cash Flow for Devyani International

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

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.

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