| Quarterly Financials | Jun 2020 | Sept 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 |
Revenue  | 140 | 256 | 436 | 460 | 357 | 521 | 629 | 593 | 714 | 752 | 799 | 766 | 854 | 826 | 848 | 1,061 | 1,232 | 1,227 | 1,304 | 1,226 | 1,371 | 1,382 |
| Expenses | 148 | 216 | 296 | 316 | 310 | 389 | 477 | 454 | 540 | 592 | 625 | 604 | 721 | 679 | 697 | 917 | 1,006 | 1,026 | 1,081 | 1,027 | 1,151 | 1,187 |
| EBITDA | -8 | 40 | 140 | 143 | 47 | 133 | 152 | 139 | 174 | 160 | 173 | 162 | 133 | 147 | 151 | 145 | 226 | 201 | 222 | 199 | 219 | 195 |
| Operating Profit % | -60 % | 6 % | 22 % | 27 % | 12 % | 25 % | 24 % | 23 % | 23 % | 21 % | 21 % | 20 % | 15 % | 17 % | 17 % | 12 % | 18 % | 16 % | 16 % | 15 % | 15 % | 14 % |
| Depreciation | 58 | 66 | 51 | 54 | 48 | 53 | 56 | 65 | 64 | 66 | 71 | 78 | 80 | 86 | 93 | 126 | 132 | 139 | 147 | 152 | 150 | 155 |
| Interest | 31 | 42 | 49 | 27 | 32 | 33 | 30 | 32 | 33 | 35 | 38 | 42 | 40 | 42 | 48 | 57 | 63 | 65 | 67 | 70 | 67 | 69 |
| Profit Before Tax | -97 | -68 | 39 | 62 | -34 | 47 | 67 | 43 | 77 | 59 | 65 | 41 | 13 | 19 | 10 | -38 | 31 | -4 | 9 | -22 | 3 | -29 |
| Tax | -0 | -1 | 0 | 0 | 0 | 1 | 1 | -34 | 2 | 2 | -6 | -19 | 15 | -17 | 5 | 11 | 8 | 1 | 16 | -6 | 1 | -5 |
| Net Profit | -97 | -67 | 39 | 62 | -33 | 47 | 66 | 76 | 75 | 57 | 71 | 60 | -2 | 36 | 5 | -49 | 22 | -5 | -8 | -17 | 2 | -24 |
| EPS in ₹ | 0.00 | -0.61 | 0.40 | 0.56 | -0.25 | 0.39 | 0.52 | 0.63 | 0.61 | 0.49 | 0.59 | 0.50 | 0.10 | 0.28 | 0.08 | -0.06 | 0.25 | -0.01 | 0.00 | -0.12 | 0.03 | -0.18 |
Devyani International
Devyani International
147.32
+1.74
(1.20%)
Key Fundamentals
Market Cap
18,148.90 Cr
EPS
0.08
PE Ratio
-392.97
Dividend Yield
0.00 %
Industry
Leisure Services 52 Week High
209.75
52 Week Low
134.00
PB Ratio
11.54
Debt to Equity
2.83
Sector
Quick Service Restaurant Analyst Rating and Forecast
- By Refinitiv from23 analysts
Actual
Company News
View All News
Devyani International Limited posted consolidated revenue of INR 1,377 crore for the quarter, marking 13% year-on-year growth. The company expanded its store network with 30 new KFC outlets and 3 Pizza Hut stores, while test launching Tealive with 6 outlets. KFC India revenues grew 5.3% to INR 572 crore with average daily sales of INR 89,000, though brand contribution margin declined to 14.1%. Pizza Hut India recorded revenues of INR 186 crore with same-store sales growth at minus 4%. The international business demonstrated strong performance with revenues of INR 450 crore, up 14% year-on-year, achieving 16.7% brand contribution margins. Consolidated operating EBITDA was INR 93 crore with 6.8% margins. The company faced headwinds from unseasonable rains in eastern regions and the timing of Shravan and Navratri festivals falling in the same quarter, impacting out-of-home consumption. Management remains on track to achieve brand contribution breakeven for SkyGate acquisition by March 2026.
Devyani International reported Q2 revenue of 13.8 billion rupees, up from 12.2 billion rupees in the previous year. However, the company swung to a consolidated net loss of 220 million rupees compared to a profit of 2 million rupees in the same quarter last year. EBITDA declined to 1.92 billion rupees from 1.95 billion rupees, while EBITDA margin compressed to 13.97% from 16.01% year-over-year.
Devyani International announced plans to open approximately 100-110 new KFC stores. The company expects gross and brand contribution margins to improve after 1-2 months of ongoing promotional activities.
View more
Peer Comparison Compare Peers on Screener
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
|---|---|---|---|---|---|---|---|---|
591.15 | #1 39,006.75 | 102.97 | #1 8,217.10 | #1 44.26 | #1 232 | 192.63 | 47.07 | |
147.32 | #2 18,148.90 | #1 -392.97 | #2 4,988.00 | #2 38.99 | #4 -7 | #7 -389.80 | 40.27 | |
550.10 | 8,578.05 | 234.00 | 2,515.70 | 4.37 | 12 | #1 6,825.00 | 33.12 | |
261.75 | 8,412.20 | 26,320.00 | 2,919.10 | 11.09 | 17 | -106.45 | 40.57 | |
62.64 | 3,646.85 | -16.36 | 2,581.90 | 5.14 | -233 | 3.21 | 27.66 | |
36.90 | 779.52 | -6.53 | 1,125.60 | 0.69 | -143 | -265.12 | 34.59 | |
181.70 | 710.20 | -13.21 | 1,248.90 | -1.82 | -27 | -216.90 | 20.08 |
Automatic Screeners on ScanX
Growth Rate
Revenue Growth
38.99 %
Net Income Growth
-28.87 %
Cash Flow Change
17.47 %
ROE
-31.94 %
ROCE
37.74 %
EBITDA Margin (Avg.)
5.18 %
Quarterly Financial Results
Balance Sheet
| Balance Sheet | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Total Assets | 596 | 728 | 1,808 | 1,884 | 1,668 | 2,263 | 2,985 | 4,933 | 5,339 |
| Fixed Assets | 407 | 445 | 1,578 | 1,635 | 1,392 | 1,756 | 2,427 | 4,217 | 4,622 |
| Current Assets | 112 | 144 | 139 | 143 | 165 | 336 | 310 | 486 | 474 |
| Capital Work in Progress | 15 | 56 | 12 | 14 | 14 | 7 | 15 | 11 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 174 | 226 | 218 | 235 | 262 | 500 | 544 | 705 | 712 |
| Total Liabilities | 596 | 728 | 1,808 | 1,884 | 1,668 | 2,263 | 2,985 | 4,933 | 5,339 |
| Current Liabilities | 276 | 296 | 454 | 578 | 421 | 420 | 532 | 936 | 1,113 |
| Non Current Liabilities | 253 | 327 | 1,474 | 1,534 | 1,176 | 1,161 | 1,489 | 2,648 | 2,823 |
| Total Equity | 67 | 106 | -121 | -228 | 72 | 682 | 964 | 1,349 | 1,402 |
| Reserve & Surplus | -19 | 33 | -176 | -295 | -2 | 566 | 848 | 934 | 974 |
| Share Capital | 106 | 106 | 106 | 106 | 115 | 121 | 121 | 121 | 121 |
Cash Flow
| Cash Flow | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Net Cash Flow | 5 | -9 | 7 | -18 | -13 | 27 | 18 | 5 | 105 | 14 |
| Investing Activities | -70 | -67 | -140 | -165 | -91 | -355 | -375 | -349 | -1,551 | -461 |
| Operating Activities | 77 | 90 | 91 | 278 | 301 | 240 | 451 | 637 | 766 | 900 |
| Financing Activities | -2 | -32 | 56 | -131 | -223 | 142 | -58 | -283 | 889 | -425 |
Share Holding
| % Holding | May 2021 | Aug 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 |
| Promoter | 77.32 % | 62.91 % | 62.91 % | 62.91 % | 62.80 % | 62.80 % | 62.80 % | 62.80 % | 62.79 % | 62.76 % | 62.74 % | 62.74 % | 62.74 % | 62.73 % | 62.72 % | 62.72 % | 62.72 % | 62.62 % | 61.42 % |
| FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 13.34 % | 0.00 % | 12.44 % | 11.69 % | 11.17 % | 11.17 % | 10.46 % | 9.42 % | 6.55 % |
| DIIs | 0.00 % | 4.46 % | 3.85 % | 3.84 % | 4.74 % | 5.23 % | 6.85 % | 7.88 % | 9.67 % | 8.77 % | 8.30 % | 8.21 % | 12.19 % | 14.19 % | 15.38 % | 15.46 % | 16.87 % | 18.08 % | 19.76 % |
| Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
| Public / Retail | 0.00 % | 6.31 % | 5.89 % | 5.35 % | 6.06 % | 5.69 % | 5.66 % | 5.50 % | 5.64 % | 4.63 % | 4.33 % | 5.08 % | 5.88 % | 4.90 % | 4.65 % | 4.59 % | 4.17 % | 3.96 % | 4.25 % |
| Others | 22.68 % | 26.31 % | 27.34 % | 27.90 % | 26.39 % | 26.28 % | 24.69 % | 23.82 % | 21.91 % | 23.83 % | 11.29 % | 23.97 % | 6.75 % | 6.50 % | 6.08 % | 6.05 % | 5.78 % | 5.91 % | 8.03 % |
| No of Share Holders | 30 | 1,28,416 | 2,49,375 | 2,53,898 | 2,73,646 | 2,70,711 | 2,96,192 | 2,95,333 | 3,06,355 | 2,71,689 | 2,64,714 | 2,95,903 | 3,34,075 | 3,01,376 | 2,68,125 | 2,65,184 | 2,56,379 | 2,45,827 | 2,38,190 |
Corporate Action
| Record Date | Corporate Action | Information | Announcement Day | LTP at Annoucement | LTP at Record Day |
|---|---|---|---|---|---|
| 11 Jan 2024 |  Extraordinary General Meeting | NA | 11 Jan 2024 | 184.70 | 186.80 |
| 05 Jul 2024 |  Annual General Meeting | NA | 05 Jul 2024 | 155.40 | 167.95 |
| 11 Nov 2024 |  Quarterly Result Announcement | NA | 11 Nov 2024 | 172.60 | 170.75 |
| 11 Feb 2025 | Quarterly Result Announcement | NA | 11 Feb 2025 | 184.80 | 177.95 |
| 17 May 2025 | Extraordinary General Meeting | NA | 17 May 2025 | 175.40 | 186.30 |
| 23 May 2025 | Quarterly Result Announcement | NA | 23 May 2025 | 178.45 | 180.70 |
| 28 Jul 2025 | Annual General Meeting | NA | 28 Jul 2025 | 180.70 | 171.95 |
| 13 Aug 2025 | Quarterly Result Announcement | NA | 13 Aug 2025 | 161.15 | 153.55 |
| 06 Nov 2025 | Quarterly Result Announcement | NA | 06 Nov 2025 | 167.85 | 159.70 |
Announcements
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
7 days ago
7 days agoAnnouncement under Regulation 30 (LODR)-Newspaper PublicationNov 07, 2025
Nov 07, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - OutcomeNov 06, 2025
Nov 06, 2025Announcement under Regulation 30 (LODR)-Investor PresentationNov 06, 2025
Nov 06, 2025Announcement under Regulation 30 (LODR)-Press Release / Media ReleaseNov 06, 2025
Nov 06, 2025Board Meeting Outcome for Outcome Of Board Meeting-Change In ManagementNov 06, 2025
Nov 06, 2025Announcement under Regulation 30 (LODR)-Change in ManagementNov 06, 2025
Nov 06, 2025Unaudited Standalone And Consolidated Financial Results For The Quarter And Half Year Ended September 30 2025Nov 06, 2025
Nov 06, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationOct 31, 2025
Oct 31, 2025Board Meeting Intimation for Consideration And Approval Of The Unaudited Financial Results Of The Company Both On Standalone And Consolidated Basis For The Quarter And Half Year Ended September 30 2025.Oct 30, 2025
Oct 30, 2025Closure of Trading WindowSep 26, 2025
Sep 26, 2025Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPSSep 25, 2025
Sep 25, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationSep 18, 2025
Sep 18, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationSep 11, 2025
Sep 11, 2025Announcement under Regulation 30 (LODR)-Earnings Call TranscriptAug 21, 2025
Aug 21, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationAug 14, 2025
Aug 14, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - OutcomeAug 13, 2025
Aug 13, 2025Announcement under Regulation 30 (LODR)-Investor PresentationAug 13, 2025
Aug 13, 2025Announcement under Regulation 30 (LODR)-Press Release / Media ReleaseAug 13, 2025
Aug 13, 2025OutcomeAug 13, 2025
Aug 13, 2025Unaudited Standalone And Consolidated Financial Results For The Quarter Ended June 30 2025Aug 13, 2025
Aug 13, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationAug 06, 2025
Aug 06, 2025Board Meeting Intimation for For Consideration And Approval Of The Unaudited Financial Results Of The Company Both On Standalone And Consolidated Basis For The Quarter Ended June 30 2025Aug 06, 2025
Aug 06, 2025Announcement under Regulation 30 (LODR)-Change in ManagementAug 05, 2025
Aug 05, 2025Announcement under Regulation 30 (LODR)-Meeting UpdatesJul 28, 2025
Jul 28, 2025Shareholder Meeting / Postal Ballot-Scrutinizers ReportJul 28, 2025
Jul 28, 2025Shareholder Meeting / Postal Ballot-Outcome of AGMJul 28, 2025
Jul 28, 2025Announcement under Regulation 30 (LODR)-Updates on AcquisitionJul 18, 2025
Jul 18, 2025Announcement under Regulation 30 (LODR)-Updates on AcquisitionJul 11, 2025
Jul 11, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationJul 06, 2025
Jul 06, 2025Business Responsibility and Sustainability Reporting (BRSR)Jul 05, 2025
Jul 05, 2025Reg. 34 (1) Annual Report.Jul 05, 2025
Jul 05, 2025Notice Of 34Th Annual General Meeting And Annual Report Of FY 2024-25
Jul 05, 2025
Jul 05, 2025Rumour verification - Regulation 30(11)Jul 04, 2025
Jul 04, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationJul 04, 2025
Jul 04, 2025Announcement under Regulation 30 (LODR)-Updates on AcquisitionJun 28, 2025
Jun 28, 2025Closure of Trading WindowJun 26, 2025
Jun 26, 2025Announcement under Regulation 30 (LODR)-Updates on AcquisitionJun 23, 2025
Jun 23, 2025Announcement under Regulation 30 (LODR)-AllotmentJun 10, 2025
Jun 10, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationJun 02, 2025
Jun 02, 2025Announcement under Regulation 30 (LODR)-Earnings Call TranscriptMay 30, 2025
May 30, 2025Compliances-Reg.24(A)-Annual Secretarial ComplianceMay 29, 2025
May 29, 2025Disclosure Under Regulation 30 Of The SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015May 28, 2025
May 28, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationMay 24, 2025
May 24, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - OutcomeMay 23, 2025
May 23, 2025Grant Of Stock Options Under The Employees Stock Option Scheme Of The CompanyMay 23, 2025
May 23, 2025Announcement under Regulation 30 (LODR)-Change in ManagementMay 23, 2025
May 23, 2025Announcement under Regulation 30 (LODR)-Change in ManagementMay 23, 2025
May 23, 2025Announcement under Regulation 30 (LODR)-Appointment of Statutory Auditor/sMay 23, 2025
May 23, 2025Announcement under Regulation 30 (LODR)-Change in ManagementMay 23, 2025
May 23, 2025Mutual Fund Holdings
Franklin India Opportunities Direct Fund-Growth 
HDFC Multi Cap Fund Direct - Growth 
Kotak Small Cap Fund Direct-Growth 
Aditya Birla Sun Life Equity Hybrid '95 Fund Direct-Growth 
JM Flexicap Fund Direct Plan-Growth 
Bajaj Finserv Small Cap Fund Direct-Growth 
Bandhan Innovation Fund Direct-Growth 
Canara Robeco Large and Mid Cap Fund Direct-Growth 
Tata Nifty India Tourism Index Fund Direct-Growth 
Nippon India Nifty Smallcap 250 Index Fund Direct - Growth 
JioBlackRock Nifty Smallcap 250 Index Fund Direct - Growth 
Motilal Oswal Nifty Smallcap 250 Index Fund Direct - Growth 
ICICI Prudential Nifty Smallcap 250 Index Fund Direct - Growth 
SBI Nifty 500 Index Fund Direct-Growth Technical Indicators
RSI(14)
Neutral 37.45
ATR(14)
Less Volatile 5.37
STOCH(9,6)
Neutral 23.64
STOCH RSI(14)
Neutral 51.12
MACD(12,26)
Bearish -0.60
ADX(14)
Strong Trend 34.05
UO(9)
Bearish 40.56
ROC(12)
Downtrend But Slowing Down -10.02
WillR(14)
Neutral -70.77
About Devyani International
Devyani International Limited is a multi-dimensional quick service restaurant (QSR) player in India. The company develops, manages, and operates QSRs and food courts for brands including Pizza Hut, KFC, Costa Coffee, and Vaango. As of March 31, 2023, it operates 1,243 stores across India, Nepal, and Nigeria. The company's portfolio includes 543 KFC stores, 510 Pizza Hut stores, and 112 Costa Coffee stores. Devyani International holds franchisees for Yum Brands in India and has expanded to Nigeria, Nepal, and Thailand. The company also operates its own South Indian QSR brand, Vaango, and manages retail stores for TWG Tea. It has experienced significant growth, opening 305 new units in 2022-23, and operates across 204 cities in India.
Listing Date
16 Aug, 2021(4 Years,
4 days)
Website
Chairperson NameRAVI KANT JAIPURIA
we are part of Raise Financial Services
built with love
for indians who love to invest & trade
Market Community
Follow us on
