Devyani International Ltd
DEVYANIDevyani International Ltd
DEVYANI
Price Chart
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| 123.77 | 26.04 | — |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 64.99 | 6.26 | 0.60% |
Forecast & Ratings
Detailed Forecastfrom 17 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 Development 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 | 3,170.05 | ||||||||||
Raw Materials | 249.22 | 310.43 | 321.42 | 350.55 | 388.87 | 460.40 | 344.66 | 599.85 | 898.63 | 2,542.65 | ||||||||||
| 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 | 627.40 | ||||||||||
| Depreciation/Amortization | 102.32 | 85.39 | 137.25 | 55.06 | 202.83 | 223.31 | 229.45 | 221.33 | 278.76 | 294.64 | ||||||||||
| PBIT | -70.19 | -86.26 | -90.26 | 63.92 | 44.12 | 41.37 | 87.21 | 251.87 | 391.25 | 332.76 | ||||||||||
| Interest & Other Items | 31.78 | 42.79 | 88.21 | 33.64 | 136.98 | 160.95 | 151.26 | 128.73 | 149.33 | 155.03 | ||||||||||
| PBT | -101.97 | -129.05 | -178.47 | 30.28 | -92.86 | -119.58 | -64.05 | 123.14 | 241.92 | 177.73 | ||||||||||
| Taxes & Other Items | 0.02 | -1.79 | -58.40 | -15.69 | -13.62 | 2.10 | -8.84 | -33.19 | -23.07 | -25.16 | ||||||||||
| Net Income | -101.99 | -127.26 | -120.07 | 45.97 | -79.24 | -121.68 | -55.21 | 156.33 | 264.99 | 202.89 | ||||||||||
| EPS | -1.02 | -1.20 | -1.13 | 0.43 | -0.75 | -1.15 | -0.50 | 1.33 | 2.20 | 1.68 | ||||||||||
| 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
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Devyani International Ltd | 94.77 | 26.04 | — |
| Jubilant Foodworks Ltd | 102.86 | 17.83 | 0.22% |
| Westlife Development Ltd | 135.04 | 26.62 | 0.36% |
| Sapphire Foods India Ltd | 39.01 | 7.26 | — |
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
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Increased Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has increased by 2.28%
Shareholding Pattern
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
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) | 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 1.2275% | Percentage of the fund’s portfolio invested in the stock 1.77% | Change in the portfolio weight of the stock over the last 3 months -0.14% | 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 54/100 (-1) |
Franklin India Flexi Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.4611% | Percentage of the fund’s portfolio invested in the stock 0.98% | Change in the portfolio weight of the stock over the last 3 months -0.02% | 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 34/55 (-1) |
Aditya Birla Sun Life ELSS Tax Relief '96 - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.3826% | Percentage of the fund’s portfolio invested in the stock 0.67% | Change in the portfolio weight of the stock over the last 3 months 0.03% | 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 52/66 (-5) |
Compare 3-month MF holding change on Screener
Hmm, looks like there hasn't been any net deal activity in the last 6 monthssmallcases
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
Hmm, looks like data is unavailable here. Please come back after some timeNews & Opinions
News Video
Rural Growth Has Been Slower For Most Companies Due To El Nino: Nuvama Institutional Equities
1 week ago•CNBC-TV18
Buy Devyani International; target of Rs 252: Sharekhan
3 weeks ago•Moneycontrol
Buy Devyani International; target of Rs 220: Motilal Oswal
1 month ago•Moneycontrol
Devyani International Q1 Review - Deceleration In Pizza Category Continues; Maintain ‘Sell’: Dolat Capital
1 month ago•Bloomberg Quint
Devyani International reports Q1 net loss at Rs 1.59 crore, revenue up 20%
1 month ago•Moneycontrol
Devyani International Q1 Results: Net loss of Rs 1.59 crore from year-ago profit
1 month ago•Moneycontrol
India emerged as the second largest developer of new Pizza Hut restaurants globally: MD
2 months ago•The Hindu Businessline
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 16.71%
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%