Good evening :)
Place Order
Add to Watchlist

Devyani International Ltd

DEVYANI

Devyani International Ltd

DEVYANI
Consumer DiscretionaryRestaurants & Cafes
SmallcapWith a market cap of ₹20,613 cr, stock is ranked 344
Moderate RiskStock is 2.27x as volatile as Nifty
172.370.87% (+1.48)
172.370.87% (+1.48)

Price Chart

High
Low
Returns
1D
1W
1M
1Y
5Y
Max
SIP
Loading...
1D
1W
1M
1Y
5Y
Max
SIP
Consumer DiscretionaryRestaurants & Cafes
SmallcapWith a market cap of ₹20,613 cr, stock is ranked 344
Moderate RiskStock is 2.27x as volatile as Nifty
Scorecard

Performance

Low

Hasn't fared well - amongst the low performers

Valuation

High

Seems to be overvalued vs the market average

Growth

Low

Lagging behind the market in financials growth

Profitability

High

Showing good signs of profitability & efficiency

Entry point

Avg

The stock is not in the overbought zone

Red flags

Low

No red flag found

How to use scorecard? Learn more

Consumer DiscretionaryRestaurants & Cafes
SmallcapWith a market cap of ₹20,613 cr, stock is ranked 344
Moderate RiskStock is 2.27x as volatile as Nifty

Key Metrics

No LabelNo LabelPB RatioPB RatioDividend YieldDiv. Yield
636.0415.23
Sector PESector PESector PBSector PBSector Div YldSctr Div Yld
39.166.810.72%

Forecast & Ratings

Detailed Forecast 
74%
Analysts have suggested that investors can buy this stock

from 19 analysts

Price

Price Upside

Earnings

Earnings Growth

Revenue

Rev. Growth

See Detailed Forecast

Company Profile

The company operates quick service restaurants (QSR) chains. The Company is the franchisee of Yum Brands, KFC, Pizza Hut, TWG Tea and Costa Coffee. The Company is engaged in providing services under its brand name Vaango.

Investor Presentation

View older 

Nov 11, 2024

PDF
View Older Presentations

Get more out of Tickertape, Go Pro!

Customise key metrics, see detailed forecasts, download stock data and more

Forecasts

Price

Revenue

Earnings

Income

Balance Sheet

Cash Flow

Income Statement

Industry refers to the sub-sector this company belongs to.

Higher than Industry Revenue Growth

A higher-than-industry revenue growth represents increased potential for the company to increase their market share

Over the last 5 years, revenue has grown at a yearly rate of 21.84%, vs industry avg of 6.4%

Increasing Market Share

Market share is the percentage of an industry's total sales going to a particular company. It gives a general idea of the size of a company v/s its competitors

Over the last 5 years, market share increased from 10.13% to 17.53%

Loading...

Financial YearFY 2016FY 2017FY 2018FY 2019FY 2020FY 2021FY 2022FY 2023FY 2024TTM
Total Revenue1,014.531,056.191,135.671,336.831,569.621,274.122,103.383,030.313,588.964,367.96
Raw Materialssubtract310.43321.42350.55388.87460.40344.66599.85898.631,056.573,646.20
Power & Fuel Costsubtract72.7571.7572.5289.81100.0668.10116.00196.41239.12
Employee Costsubtract176.51174.50172.21191.57225.49154.33248.24345.17494.98
Selling & Administrative Expensessubtract348.10279.28278.73296.49370.45269.87554.63571.63703.27
Operating & Other expensessubtract107.61162.25142.68123.14148.54117.17111.46349.00511.67
Depreciation/Amortizationsubtract85.39137.2555.06202.83223.31229.45221.33278.22390.70490.22
Interest & Other Itemssubtract42.7988.2133.64136.98160.95154.59128.73149.33188.98233.23
Taxes & Other Itemssubtract-1.79-58.40-15.69-13.622.10-8.84-33.19-23.07-43.60-33.98
EPS-1.20-1.130.43-0.75-1.15-0.501.332.200.390.27
DPS0.000.000.000.000.000.000.000.000.000.00
Payout ratio0.000.000.000.000.000.000.000.000.000.00

Company Updates

Annual Report and Investor Presentation updates mentioned here are as reported by the company to the exchange
FY 2022

Annual report

PDF

Investor Presentation

May 2PDF
Feb 4PDF
Nov 1PDF
FY 2023

Annual report

PDF

Investor Presentation

May 17PDF
Feb 9PDF
Nov 3PDF
Aug 3PDF
FY 2024

Annual report

PDF

Investor Presentation

Aug 4PDF
FY 2025

Annual Report Pending

Investor Presentation

Nov 11PDF
 

Peers & Comparison

Comparing 3 stocks from 
Consumer DiscretionaryRestaurants & Cafes

Loading...

StockPE RatioPE RatioPB RatioPB RatioDiv. YieldDividend Yield
Devyani International Ltd434.4815.23
Jubilant Foodworks Ltd111.2719.810.18%
Westlife Foodworld Ltd187.7322.090.41%
Sapphire Foods India Ltd187.927.41

Price Comparison

Compare DEVYANI with any stock or ETF
Compare DEVYANI with any stock or ETF
DEVYANI
Loading...

Shareholdings

Promoter Holdings Trend

Total Promoter Holding

Increasing promoter holding is considered good and reflects management’s positive view about the future outlook

In last 6 months, promoter holding in the company has almost stayed constant

Low Pledged Promoter Holding

Lower pledged promoter holdings is considered better

Pledged promoter holdings is insignificant

Institutional Holdings Trend

Total Retail Holding

Increasing retail holding can be considered bad as it can reflect that institutions and promoters are selling their stake which is being absorbed by retail investors.

In last 3 months, retail holding in the company has almost stayed constant

Foreign Institutional Holding

Foreign Institutional Holding is quantum of stock held by foreign large-quantities-trading entities. Increasing value indicates growing support and comfort for the stock

In last 3 months, foreign institutional holding of the company has almost stayed constant

Tickertape Separator

Shareholding Pattern

Retail and OthersForeign InstitutionsOther Domestic InstitutionsMutual FundsTotal Promoter Holding62.72%12.56%2.82%11.17%10.73%

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Shareholding History

JunSepDec '23MarJunSep12.05%13.34%12.47%12.44%11.69%11.17%

Mutual Funds Holding Trend

Mutual Fund Holding

Increasing Mutual Fund holdings are generally considered good, as it reflects that fund managers are becoming more bullish about the stock

In last 3 months, mutual fund holding of the company has almost stayed constant

Top 5 Mutual Funds holding Devyani International Ltd




Funds (Top 5)Market-cap heldWeight3M holding changePortfolio rank
(3M change)
Nippon India Growth Fund - Growth Option - Direct Plan

Growth
1.3310%0.79%-0.07%68/103 (-2)
Nippon India Multi Cap Fund - Growth - Direct Plan

Growth
1.2324%0.65%-0.04%44/121 (0)
Franklin India Flexi Cap Fund - Growth - Direct Plan

Growth
0.8083%0.94%-0.06%37/63 (-1)

Compare 3-month MF holding change on Screener

Insider Trades & Bulk Deals

Hmm, looks like there hasn't been any net deal activity in the last 6 months

smallcases

Looks like this stock is not in any smallcase yet.

Events

Dividend Trend

No Dividends

Dividends are the portion of earnings that a company distributes to all its shareholders every year

DEVYANI has not given any dividends in last 5 years

Dividends

Corp. Actions

Announcements

Legal Orders

Dividends

Hmm, looks like data is unavailable here. Please come back after some time
News & Opinions
Earnings
Devyani International consolidated net profit declines 99.94% in the September 2024 quarter

Net profit of Devyani International declined 99.94% to Rs 0.02 crore in the quarter ended September 2024 as against Rs 33.35 crore during the previous quarter ended September 2023. Sales rose 49.14% to Rs 1222.16 crore in the quarter ended September 2024 as against Rs 819.47 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales1222.16819.47 49 OPM %16.0118.84 - PBDT135.21119.35 13 PBT-3.9133.01 PL NP0.0233.35 -100 Powered by Capital Market - Live

1 month agoCapital Market - Live
Spotlight
Devyani Intl reports dismal Q2 numbers in FY25

Revenue from operations was at Rs 1,222.2 crore in the second quarter of FY25, marking a growth of 49.14% as against Rs 819.47 crore posted in Q2 FY24. The firm reported pre tax loss of Rs 3.91 crore in Q2 FY25 as against profit before tax of Rs 19.01 crore posted in corresponding quarter previous fiscal. Total expenses rose by 55.21% to Rs 1,230.9 crore in Q2 FY25 as compared with Q2 FY24. Material cost was at Rs 373.63 crore (up 56.83% YoY) and employee benefits expense stood at Rs 183.42 crore (up 65.34% YoY) during the quarter. Consolidated EBITDA was at Rs 198.70 crore in the second quarter of FY25, up 25.12% as against Rs 158.80 crore posted in Q2 FY24. EBITDA margin reduced to 16.3% in Q2 FY25 as against 19.4% posted in Q2 FY24. Devyani International said that it has opened 85 net new stores, taking the total store count to 1,921 as of 30 September 2024 ' on track to achieve the guidance of 2,000 stores in FY25. Meanwhlie, the company announced that it has secured Exclusive Master Franchise rights for three modern QSR brands: TeaLive, New York Fries and SANOOK KITCHEN. Each partnership is unique and shall help DIL to achieve its growth strategy. Ravi Jaipuria, Non-Executive Chairman, Devyani International said, 'We are happy to welcome new brands to DIL family, catering to youth categories such as handcrafted tea, fresh cut fries and authentic Thai & Asian cuisine. The new partnerships reflect our commitment to bringing diverse, high-quality contemporary food & beverages brands to our customers, while driving sustainable growth for DIL. With exclusive rights for these brands in India, DIL is consolidating its strategy of 'FOOD ON THE GO' and 'HOUSE OF BRANDS'. We remain committed to our investments across DIL's brand portfolio to broaden our reach, engage target consumers, and seize growth opportunities across the country. While we recognize the current subdued environment in the QSR industry, we are confident that the current headwinds are transient in nature. As firm believers in India's growth story, we are wellpositioned to capitalize on future opportunities and delivering value to all our stakeholders.' Devyani International (DIL), among the fastest growing Chain Quick Service Restaurant (QSR) operators in the country, is the largest franchisee for Yum Brands (KFC & Pizza Hut) in India. The Company is also the sole franchisee for Costa Coffee Brand and stores in India. In addition, DIL caters to the South Indian vegetarian food lovers with Vaango, launched over a decade ago and is a prominent Brand in the Food Retail Business (FRB) category with its Food Courts. DIL has a strong presence across Airports in India where it serves a variety of F&B offerings. The scrip advanced 4.57% to currently trade at Rs 178.55 on the BSE. Powered by Capital Market - Live

1 month agoCapital Market - Live
Corporate
Devyani International to announce Quarterly Result

Devyani International will hold a meeting of the Board of Directors of the Company on 11 November 2024.Powered by Capital Market - Live

1 month agoCapital Market - Live

Devyani International Shares See Profit Booking After Q1 Profit

4 months agoBloomberg Quint

Devyani International Q1 Results: Company reports net profit of Rs 22 crore versus loss YoY; revenue jumps 44%

4 months agoEconomic Times

Devyani Intl records PAT of over Rs 22 crore in Q1; total store count rises to 1,836 outlets

4 months agoBusiness Standard

Devyani International consolidated net profit rises 156.04% in the June 2024 quarter

4 months agoBusiness Standard
Spotlight
Devyani Intl records PAT of over Rs 22 crore in Q1; total store count rises to 1,836 outlets

Revenue from operations increased by 44% year-over-year to Rs 1,221.9 crore in the June'24 quarter. Total expenses rose by 46% to Rs 621.6 crore in Q1 FY25 as compared with Q1 FY24, due to higher raw material cost (up 53% YoY), higher employee benefits expense (up 50% YoY) and higher other expenses (up 44% YoY). While EBITDA improved by 29% to Rs 223.4 crore, EBITDA margin declined by 220 basis points to 18.3% in Q1 FY25 as compared with the same period last year. Profit before tax in Q1 FY25 stood at Rs 30.5 crore, which is significantly higher as compared with the PBT of Rs 13 crore posted in Q1 FY24. Devyani International said that it has opened 54 net new stores, taking the total store count to 1,836. It expects to open 250 ' 275 new stores in FY25. Ravi Jaipuria, non-executive chairman, Devyani International, said: 'We witnessed an improved performance for DIL in Q1, driven by seasonality and cost leverage from better ADS across our businesses. Our Thailand business also demonstrates growth with new store openings and a customer delight strategy. We remain committed to expanding our store footprint and making our brands more accessible to our consumers. As announced earlier, we are on track to achieve a total store count of 2,000 stores within the current financial year. We are also focused on enhancing various institutional businesses, including food courts and airport presence. We are delighted with the positive progress in Q1 and shall continue to be relentless in our plans for the upcoming quarters.' Devyani International (DIL), among the fastest growing Chain Quick Service Restaurant (QSR) operators in the country, is the largest franchisee for Yum Brands (KFC & Pizza Hut) in India. The Company is also the sole franchisee for Costa Coffee Brand and stores in India. In addition, DIL caters to the South Indian vegetarian food lovers with Vaango, launched over a decade ago and is a prominent Brand in the Food Retail Business (FRB) category with its Food Courts. DIL has a strong presence across Airports in India where it serves a variety of F&B offerings. The scrip fell 2.89% to currently trade at Rs 173 on the BSE. Powered by Capital Market - Live

4 months agoCapital Market - Live
Earnings
Devyani International consolidated net profit rises 156.04% in the June 2024 quarter

Net profit of Devyani International rose 156.04% to Rs 30.11 crore in the quarter ended June 2024 as against Rs 11.76 crore during the previous quarter ended June 2023. Sales rose 44.33% to Rs 1221.90 crore in the quarter ended June 2024 as against Rs 846.63 crore during the previous quarter ended June 2023. ParticularsQuarter EndedJun. 2024Jun. 2023% Var. Sales1221.90846.63 44 OPM %17.6614.90 - PBDT162.7492.56 76 PBT30.5312.96 136 NP30.1111.76 156 Powered by Capital Market - Live

4 months agoCapital Market - Live

Stock to buy today: Devyani International (₹174.5)

5 months agoThe Hindu Businessline