Devyani International Ltd
DEVYANIDevyani International Ltd
DEVYANIPrice Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
---|---|---|
172.55 | 20.66 | — |
Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
---|---|---|
55.11 | 8.12 | 0.47% |
Forecast & Ratings
Detailed Forecastfrom 20 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
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 olderPeers
Compare with peersJubilant Foodworks Ltd
Westlife Foodworld Ltd
Sapphire Foods India Ltd
Restaurant Brands Asia Ltd
Barbeque-Nation Hospitality Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
Financial Year | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | TTM | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 793.96 | 1,014.53 | 1,056.19 | 1,135.67 | 1,336.83 | 1,569.62 | 1,274.12 | 2,103.38 | 3,030.31 | 3,293.25 | ||||||||||
Raw Materials | 249.22 | 310.43 | 321.42 | 350.55 | 388.87 | 460.40 | 344.66 | 599.85 | 898.63 | 2,700.78 | ||||||||||
Power & Fuel Cost | 60.57 | 72.75 | 71.75 | 72.52 | 89.81 | 100.06 | 68.10 | 116.00 | 196.41 | |||||||||||
Employee Cost | 140.62 | 176.51 | 174.50 | 172.21 | 191.57 | 225.49 | 154.33 | 248.24 | 345.17 | |||||||||||
Selling & Administrative Expenses | 269.88 | 348.10 | 279.28 | 278.73 | 296.49 | 370.45 | 269.87 | 554.63 | 771.54 | |||||||||||
Operating & Other expenses | 41.54 | 107.61 | 162.25 | 142.68 | 123.14 | 148.54 | 120.50 | 111.46 | 148.55 | |||||||||||
EBITDA | 32.13 | -0.87 | 46.99 | 118.98 | 246.95 | 264.68 | 316.66 | 473.20 | 670.01 | 592.47 | ||||||||||
Depreciation/Amortization | 102.32 | 85.39 | 137.25 | 55.06 | 202.83 | 223.31 | 229.45 | 221.33 | 278.76 | 337.28 | ||||||||||
PBIT | -70.19 | -86.26 | -90.26 | 63.92 | 44.12 | 41.37 | 87.21 | 251.87 | 391.25 | 255.19 | ||||||||||
Interest & Other Items | 31.78 | 42.79 | 88.21 | 33.64 | 136.98 | 160.95 | 151.26 | 128.73 | 149.33 | 172.31 | ||||||||||
PBT | -101.97 | -129.05 | -178.47 | 30.28 | -92.86 | -119.58 | -64.05 | 123.14 | 241.92 | 82.88 | ||||||||||
Taxes & Other Items | 0.02 | -1.79 | -58.40 | -15.69 | -13.62 | 2.10 | -8.84 | -33.19 | -23.07 | -32.56 | ||||||||||
Net Income | -101.99 | -127.26 | -120.07 | 45.97 | -79.24 | -121.68 | -55.21 | 156.33 | 264.99 | 115.44 | ||||||||||
EPS | -1.02 | -1.20 | -1.13 | 0.43 | -0.75 | -1.15 | -0.50 | 1.33 | 2.20 | 0.96 | ||||||||||
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Company Updates
Investor Presentation
Peers & Comparison
Consumer DiscretionaryRestaurants & Cafes
Valuation
Technical
Forecast
Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
---|---|---|---|
Devyani International Ltd | 75.17 | 20.66 | — |
Jubilant Foodworks Ltd | 85.18 | 14.76 | 0.26% |
Westlife Foodworld Ltd | 115.82 | 22.84 | 0.42% |
Sapphire Foods India Ltd | 38.47 | 7.16 | — |
Price Comparison
Compare DEVYANI with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Increased Total Retail Holding
In last 3 months, retail holding in the company has increased by 1.11%
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Jun 2023
Sep 2023
Dec 2023
Mar 2024
Shareholding History
Mutual Funds Holding Trend
Increased Mutual Fund Holding
In last 3 months, mutual fund holding of the company has increased by 4.12%
Top 5 Mutual Funds holding Devyani International Ltd
Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
---|---|---|---|---|
Nippon India GROWTH FUND DIRECT PLAN GROWTH PLAN GROWTH Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 1.2820% | Percentage of the fund’s portfolio invested in the stock 1.03% | Change in the portfolio weight of the stock over the last 3 months -0.01% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 42/99 (-1) |
Nippon India Multi Cap Fund - Growth Option - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.7120% | Percentage of the fund’s portfolio invested in the stock 0.51% | Change in the portfolio weight of the stock over the last 3 months 0.07% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 73/111 (+13) |
Nippon India Focused Equity Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.6740% | Percentage of the fund’s portfolio invested in the stock 1.70% | Change in the portfolio weight of the stock over the last 3 months 1.70% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 25/34 (+8) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Dividends
DEVYANI has not given any dividends in last 5 years
Dividends
Corp. Actions
Announcements
Legal Orders
Dividends
News & Opinions
KFC To Kingfisher: UBS Initiates Coverage On Five F&B Consumption Stocks
1 month ago•Bloomberg Quint
Devyani International Up 6% Amid Reports Of Block Deal; Yum Restaurants Likely Seller - News18
2 months ago•News18
Yum Restaurants To Exit Devyani International For Rs 814.8 Crore
2 months ago•Bloomberg Quint
News Video
Sanjiv Bhasin's Pharma Sector Analysis And Small-Cap Investment Recommendations
6 months ago•ET NOW
News Video
Rural Growth Has Been Slower For Most Companies Due To El Nino: Nuvama Institutional Equities
7 months ago•CNBC-TV18
Buy Devyani International; target of Rs 252: Sharekhan
8 months ago•Moneycontrol
Buy Devyani International; target of Rs 220: Motilal Oswal
9 months ago•Moneycontrol
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 21.69%, vs industry avg of 8.26%
Increasing Market Share
Over the last 5 years, market share increased from 9.31% to 16.69%
Higher than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 41.96%, vs industry avg of 19.76%