DEVYANI · NSE
Devyani International Limited
₹140.62
+1.52% (+₹2.11)
Prev. close
₹138.51
Volume
24,66,888
Delivery %
53.2%
As of
18 Sept 2026
Price history
No analyst calls on this stock in the last 90 days yet.
Explore by date range →Analyst opinions
Fundamentals
About Devyani International Limited
Devyani International Limited develops, manages, and operates quick service restaurants and food courts in India, Nepal, Nigeria, Thailand, and internationally. It operates outlets under the KFC, Pizza Hut, Costa Coffee, Vaango and other brands. The company serves retail consumers for quick service food and beverages through dine in, takeaway, and delivery channels. The company was incorporated in 1991 and is based in Gurugram, India. Devyani International Limited operates as a subsidiary of RJ Corp Limited.
Details
Sector
Consumer Cyclical
Industry
Restaurants
CEO
Mr. Manish Dawar
Headquarters
Gurugram
Employees
15,955
Website
dil-rjcorp.comExchange
View on NSE ↗Key stats
Market cap
₹17,337.60 Cr
EPS (TTM)
₹-0.22
Beta (1Y · daily vs NIFTY 50)
1.23
Beta (5Y · monthly vs NIFTY 50)
1.32
Shares float
46.13 Cr
EPS · quarter ended Jun 2026
₹0.12
Upcoming earnings
29 Oct 2026
Financial Performance
01 · Financials
FY21 growth needs FY20 filings, which the data source doesn't provide. Net income and EBITDA are omitted from this chart: coverage begins inside the plotted window, and every plotted period must carry a complete point set — the P&L table below has the available figures.
02 · Earnings Per Share (EPS)
04 · Operating Efficiency (Growth Rates)
Balance-sheet-based
05 · Capital Structure & Asset Utilization
Asset turnover needs a prior year of assets — omitted for the earliest available year.
06 · Asset Base Composition
07 · Debt Level & Coverage
08 · Profit & Loss
Annual
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| — | ₹2,084.01 Cr | ₹2,997.72 Cr | ₹3,556.32 Cr | ₹4,951.05 Cr | ₹5,611.48 Cr | |
| EBITDA | — | ₹471.47 Cr | ₹667.62 Cr | ₹575.43 Cr | ₹847.49 Cr | ₹873.36 Cr |
| — | ₹156.34 Cr | ₹265.00 Cr | ₹47.26 Cr | ₹9.15 Cr | ₹-38.63 Cr | |
| Diluted EPS | — | ₹1.32 | ₹2.19 | ₹0.39 | ₹0.08 | ₹-0.31 |
Revenue, Total expenses (as filed), Employee benefit expense, Depreciation & amortisation, Other expenses, EBITDA, Net income, Pretax income, Tax provision, Other income, Diluted EPS have filed figures for only some of the years shown — the missing years are left blank rather than estimated.
EBITDA for Mar 2022 could not be independently verified against the company's own annual report: this page shows ₹471.47 Cr while the annual report gives ₹488.57 Cr (3.6% apart).
09 · Balance Sheet
Annual
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ₹1,668.00 Cr | ₹2,263.00 Cr | ₹2,985.00 Cr | ₹4,932.00 Cr | ₹5,339.00 Cr | ₹6,750.00 Cr | |
| ₹1,335.76 Cr | ₹1,254.23 Cr | ₹1,564.81 Cr | ₹2,905.68 Cr | ₹3,187.60 Cr | ₹3,782.75 Cr | |
| Stockholders' equity | ₹113.00 Cr | ₹686.00 Cr | ₹970.00 Cr | ₹1,056.00 Cr | ₹1,095.00 Cr | ₹1,542.00 Cr |
Long-term debt, Current (short-term) debt, Others have filed figures for only some of the years shown — the missing years are left blank rather than estimated.
Annual only — the data source doesn’t publish quarterly balance-sheet detail for most NSE-listed companies.
10 · Cash Flow Statement
Annual
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| — | ₹450.59 Cr | ₹637.00 Cr | ₹592.47 Cr | ₹900.22 Cr | ₹919.21 Cr | |
| Investing cash flow | — | ₹-375.27 Cr | ₹-349.74 Cr | ₹-1,550.87 Cr | ₹-462.16 Cr | ₹-439.54 Cr |
| — | ₹-58.35 Cr | ₹-282.70 Cr | ₹889.27 Cr | ₹-425.35 Cr | ₹-197.25 Cr | |
| Capital expenditure | ₹-137.00 Cr | ₹-306.00 Cr | ₹-437.00 Cr | ₹-478.00 Cr | ₹-491.00 Cr | ₹-459.00 Cr |
| End cash position | ₹39.96 Cr | ₹57.45 Cr | ₹62.59 Cr | ₹167.64 Cr | ₹181.37 Cr | ₹491.25 Cr |
Operating cash flow, Depreciation & amortization, Investing cash flow, Financing cash flow, Debt issued, Debt repaid, Dividends paid have filed figures for only some of the years shown — the missing years are left blank rather than estimated.
Annual only — the data source has no quarterly cash-flow-statement coverage.
11 · Shareholding Pattern
NSE, quarterly
| Line item | Sep 21–Dec 21(2Q) | Mar 22–Dec 22(4Q) | Mar 23 | Jun 23 | Sep 23–Mar 24(3Q) | Jun 24 | Sep 24–Mar 25(3Q) | Jun 25 | Sep 25 | Dec 25 | Mar 26–Jun 26(2Q) |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.91% | 62.80% | 62.79% | 62.76% | 62.74% | 62.73% | 62.72% | 62.62% | 61.42% | 61.37% | 61.36% |
| Public | 37.09% | 37.20% | 37.21% | 37.24% | 37.26% | 37.27% | 37.28% | 37.38% | 38.58% | 38.63% | 38.64% |
| Employee trusts | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Source: NSE quarterly shareholding-pattern filings, collapsed to periods where the reported percentages held steady — a column spanning several quarters means no change was filed across them. No FII/DII sub-split available from this source — Public includes all non-promoter, non-employee-trust holders.
12 · Peer Comparison
Consumer Cyclical
| Company | ||||||||
|---|---|---|---|---|---|---|---|---|
| Titan Company Limited | ₹4.36 L Cr | ₹4,841 | 75.4 | 27.74 | 32.3% | 1.95 | +44.8% | +37.4% |
| Maruti Suzuki India Limited | ₹3.88 L Cr | ₹12,103 | 27.0 | 3.62 | 13.7% | 0.00 | +20.1% | -23.5% |
| Mahindra & Mahindra Limited | ₹3.69 L Cr | ₹3,076.5 | 18.7 | 3.96 | 18.4% | 1.44 | +24.1% | -15.3% |
| Bajaj Auto Limited | ₹3.18 L Cr | ₹11,500 | 27.6 | 8.20 | 27.7% | 0.58 | +22.6% | +26.6% |
| ETERNAL LIMITED | ₹2.97 L Cr | ₹326.85 | 671.6 | 9.58 | 1.2% | 0.15 | +168.6% | -3.3% |
| Eicher Motors Limited | ₹2.06 L Cr | ₹7,516 | 35.7 | 8.20 | 22.0% | 0.02 | +23.9% | +8.5% |
| TVS Motor Company Limited | ₹1.95 L Cr | ₹4,171.3 | 55.9 | 20.38 | 31.6% | 3.43 | +29.2% | +17.6% |
| Hyundai Motor India Limited | ₹1.74 L Cr | ₹2,155 | 35.7 | 8.69 | 27.1% | 0.05 | +2.1% | -17.2% |
| Samvardhana Motherson International Limited | ₹1.70 L Cr | ₹162.57 | 38.9 | 4.16 | 9.4% | 0.47 | +11.1% | +49.2% |
| Tata Motors Limited | ₹1.63 L Cr | ₹442.9 | 37.9 | 12.81 | 23.8% | 0.44 | +44.3% | — |
| Trent Limited | ₹1.49 L Cr | ₹2,824 | 82.0 | 21.29 | 24.6% | 0.37 | +17.6% | -45.1% |
| Devyani International Limited | ₹17,014.57 Cr | ₹137.97 | — | 11.04 | -2.5% | 2.45 | +13.2% | -24.9% |
Ranked by market cap within Consumer Cyclical, same metrics as the Fundamentals screener. Click a column to sort.
Documents
IPO documents
Annual reports
Concall transcripts
Show all 12
Official documents linked from their sources — offer documents as filed with SEBI (sebi.gov.in), annual reports and earnings-call transcripts as published on BSE (bseindia.com) and NSE (nseindia.com). Links open the source's own hosting; nothing is re-hosted here.
Index membership
24 indices
NSE weights are a free-float market-cap-share estimate, not NSE’s own published (and sometimes capped) index weight. BSE weights are BSE’s own published index weight, not an estimate. Indices without weight data are listed without one, in alphabetical order after the weighted ones.
Devyani International: Files Joint Application for Sapphire Foods India Merger
InvestyWise · 10 days ago
The Company Behind KFC, Pizza Hut & Costa: Can Devyani International Move From Losses to Sustainable Profit?
Devyani International Limited reported a return to quarterly net profit of ₹17 crore, with consolidated revenue up 16.5% year-on-year to ₹1,581 crore in Q1 FY27. Operating EBITDA increased by 38%, improving the operating margin to 9.6%. KFC and international operations drove growth, while Pizza Hut remains a weak link.