1. India Stocks

  2. •

    Consumer Cyclical

  3. •

    Restaurants
Devyani International Limited

Devyani International Limited

DEVYANI.BO
Devyani International LimitedIN flagBombay Stock Exchange
114.25
INR
+0.10
- -
140.85BMarket Cap
Devyani International Limited
DEVYANI.BO
(Bombay Stock Exchange)

Recent

price

114.25

P/E

ratio

- -

div

yld

- -

ROIC.AI

2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
13.58
15.14
9.31
17.42
24.68
29.29
43.29
45.03
41.77
Revenue per Share
-0.76
-0.89
-0.46
1.32
2.2
0.39
0.08
-0.31
-0.09
Basic EPS, GAAP
1.13
1.67
0.85
1.22
1.66
0.95
3.58
3.69
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.88
0.88
-6.42
-5.44
-3.16
-2.78
-2.81
0.99
- -
Book Value per Share
-2.8
-3.81
-1.48
3.91
6.19
2.89
2.79
0.05
- -
Tangible Book Value per Share
1,203
1,203
1,203
1,185
1,205
1,206
1,144
1,246
1,218
Basic Weighted Avg Shares
16,335
18,211
11,194
20,641
29,728
35,317
49,511
56,115
50,861
Sales/Revenue/Turnover
5.91
3.37
0.21
11.99
12.3
7.27
5.5
3.59
4.65
Operating Margin (%)
2,257
2,467
2,357
2,213
2,788
3,848
5,699
6,540
5,873
Depreciation Expense
-909
-1,065
-552
1,563
2,650
473
91
-386
-115
Net Income, GAAP
- -
- -
- -
- -
- -
362.57
153.96
- -
207.33
Effective Tax Rate (%)
-5.57
-5.85
-4.93
7.57
8.91
1.34
0.18
-0.69
-0.23
Profit Margin (%)
-3,671
-6,322
-2,561
-841
-2,225
-4,499
-6,391
-8,190
- -
Working Capital
15,666
16,153
11,453
11,379
14,640
25,804
27,488
30,424
- -
LT Debt
-874
-2,195
719
6,816
9,642
13,486
14,023
18,852
- -
Total Equity
- -
- -
- -
- -
- -
-19.87
-3.32
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
-19.13
-3.9
- -
- -
Return on Capital (%)
- -
-100.34
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'25
Mar'25
Jun'26
ST Debt
- -
4,388
- -
LT Borrowings
- -
6,701
- -
LT Finance Leases
- -
20,787
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
- -
1,206
- -
Market Capitalization
220,081
180,413
204,054

Working Capital

FRC

•

in mil. unless spec.
Dec'25
Mar'25
Jun'26
Total Current Assets
- -
4,738
- -
Cash, Cash Equivalents & STI
- -
1,814
- -
Accounts Receivable, Net
- -
413
- -
Inventories
- -
1,482
- -
Total Current Liabilities
- -
11,129
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
4,388
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
193.65%
34.44%
Free Cash Flow
- -
61.61%
12.46%
Net Income, GAAP
- -
-199.74%
-522.24%
Sales/Revenue/Turnover
- -
40.15%
13.34%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
8,466
8,195
8,431
10,224
35,317
2025
12,219
12,222
12,944
12,126
49,511
2026
13,570
14,409
14,369
- -
56,115

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.1
0.28
0.08
- -
0.39
2025
0.25
- -
- -
-0.12
0.08
2026
0.03
-0.08
-0.08
- -
-0.31

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Panera Bread Co. (PNRA)
Louisa Professional Coffee Ltd. (2758.TWO)
Biglari Holdings Inc. (BH)
Luk Hing Entertainment Group Holdings Limited (8052.HK)
JLogo Holdings Limited (8527.HK)
Good Times Restaurants Inc. (GTIM)
Business
Devyani International Limited (DIL), established in 1991 and headquartered in Gurugram, India, operates as one of India's largest quick service restaurant (QSR) chains, managing franchises for global brands and proprietary concepts across India, Thailand, Nigeria, and Nepal. As of December 31, 2024, the company runs over 2,030 stores in more than 280 cities, including over 900 KFC outlets offering fried chicken, burgers, wraps, and meals; over 580 Pizza Hut stores specializing in pizzas, pasta, and Italian-American dishes; more than 190 Costa Coffee cafes providing coffee beverages, pastries, and snacks; and over 70 Vaango outlets focused on South Indian vegetarian cuisine such as idlis, dosas, and traditional dishes; alongside The Food Street food court formats featuring multiple brands in malls, airports, highways, and hospitals. DIL serves as India's largest franchisee for Yum! Brands (KFC and Pizza Hut), the exclusive franchisee for Costa Coffee, and an integral subsidiary of RJ Corp Limited, targeting urban consumers with cluster-based expansion and cross-brand synergies in the food and beverage sector. In recent developments, DIL's subsidiary Sky Gate Hospitality completed the acquisition of additional stakes in Blackvelvet Hospitality Private Limited and Say Chefs Eatery Private Limited in July 2025, making them wholly-owned subsidiaries following share purchase agreements in June 2025; earlier in April 2025, DIL acquired an 80.72% stake in Sky Gate Hospitality for Rs 419.6 crore to integrate Biryani By Kilo, Goila Butter Chicken, Tealive, Sanook Kitchen, and New York Fries, expanding into Indian cuisine and elevating its portfolio to 10 brands.