5nance5nance
5nance5nance
HomeScreens
LOGINGET FREE ACCOUNT

Devyani International Ltd.

•
dil-rjcorp.comBSE: 543330NSE: DEVYANI
Market Cap₹ 17,008 Cr.
Current Price
High / Low₹ 189 / 92
Stock P/E0.0
Book Value₹ 12
Price to Book7.76
Dividend Yield0.00 %
ROCE10.0 %
ROE-2.6 %
Face Value₹ 1

Add ratio to table

ABOUT

AI Sector View

AI GENERATED

Consumer Services

Buy

Consumer services have a mixed operating backdrop but strong market sponsorship. Foreign tourist arrivals in India rose 6.0% YoY (2026-06), export of services grew 13.0% YoY (2026-06), and headline tourist arrivals were 584000 (Jun/26), though airport passenger traffic was -2.0% YoY (2026-06). Strong FPI inflow of INR 19847 crore over 3 months to 2026-08-31 supports a Buy stance despite some travel softness.

Confidence
73%
View full sector analysis →

PROS

  • Company has delivered good sales growth of 29.0% CAGR over last 5 years
  • Latest quarter profit grew 36.9% YoY, showing strong momentum
  • Working capital cycle has improved - days down from -47 to -64
  • Company generates healthy free cash flow
  • Company maintains a comfortable, low leverage position

CONS

  • Company is loss-making at the operating / net level
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -124.08x)
  • Company has a low return on equity of -0.3% over last 3 years
  • Interest coverage is weak at 0.8x - earnings barely cover interest
  • Total debt has risen sharply - up 54.4% year on year
  • Operating margins have contracted to 16.4% from 22.6%

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Consumer ServicesFMCGConsumer Food
Part ofNIFTY TOTAL MKTNIFTY 500NIFTY SMLCAP 250
S.No.Name
1.NESTLEIND1384.0070.03266878.700.879586.801382.6763781.801157.0498.3523.86
2.VBL416.2541.58140795.100.361525.3615.088650.5720.7720.7327.04
3.BRITANNIA4970.0045.97119711.541.82593.3814.084999.9710.2656.4816.77
4.JUBLFOOD470.4071.5231039.120.26100.036.032569.6513.6625.5619.77
5.HATSUN1222.8078.2027237.660.4960.58—2363.7217.6117.4010.81
6.MILKYMIST293.30177.7822579.510.00646.79—9734.46—13.7914.77
7.ZYDUSWELL552.6593.4317583.150.22118.90-7.041437.0067.544.4216.82
8.DEVYANI137.950.0017008.400.00171.047576.8415805.161064.748.9816.09
9.LTFOODS437.8523.7415204.470.69183.458.873151.8327.9219.7711.26
10.BIKAJI548.5053.2013752.890.2359.471.62734.2615.2621.6513.48
11.MANORAMA2063.4552.8113024.990.0478.6667.55404.0139.5335.0026.29
12.KWIL43.050.0010114.990.0050.70354.77878.3099.34—11.77
Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
790779796752840836873801917871906879999
6326406476036676897266647667397487351,013
Operating Profit158139149149172146146137151131158144-14
OPM %19.98%17.87%18.74%19.81%20.53%17.51%16.78%17.10%16.47%15.10%17.40%16.43%-1.42%
785-9911101414169-51725
Interest38404451525456595556575858
Depreciation758389909299105108105105113122125
Profit before Tax532422-91403-0-167-20-19-1811
Tax %24.63%-70.94%16.55%-15.89%20.14%69.18%1536.67%15.05%13.75%28.61%33.66%30.05%20.19%
Net Profit404118-1053214-136-14-12-139
0.330.340.15-0.870.260.010.04-0.110.05-0.12-0.10-0.100.07

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
8078811,0711,2289991,8532,7743,1163,3493,5733,654
8117861,0321,0338441,4692,1852,5202,7462,9873,235
Operating Profit-49539195155384590596603585419
OPM %-0.47%10.78%3.60%15.89%15.48%20.74%21.26%19.13%18.01%16.38%11.48%
11361029952037-78503745
Interest242830120128107136173222227229
Depreciation564856175191185258337404445465
Profit before Tax-7355-38-70-70112233827-50-46
Tax %-0.00%0.00%-0.00%-0.00%-0.00%-36.58%-11.74%184.38%12.26%33.17%33.15%
Net Profit-7355-38-70-70153260-624-33-31
EPS-6.845.06-3.57-1.27-0.601.292.15-0.050.20-0.27—
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%—

COMPOUNDED SALES GROWTH

10 Years:
17%
5 Years:
29%
3 Years:
9%

COMPOUNDED PROFIT GROWTH

10 Years:
—
5 Years:
—
3 Years:
—

STOCK PRICE CAGR

10 Years:
—
5 Years:
3%
3 Years:
-13%
1 Year:
-27%

RETURN ON EQUITY

10 Years:
-7%
5 Years:
10%
3 Years:
0%
Last Year:
-3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Corporate actions

No bonus data found

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital106106106106115120120121121123
139192153-1011827689489439751,378
1381993911,1991,0259391,3221,9542,1532,401
Trade Payables698396124127155210235292378
11512164191147143225316319368
Total Liabilities5677018111,5191,5972,1272,8253,5693,8604,648
2783353991,0881,1631,5172,2322,7483,0433,160
Capital Work in Progress6356717738
122158133988811184355356921
26273651547311684107107
0000000455952
Cash & Bank2921175284175242317
106156220270257385309306269383
Total Assets5677018111,5191,5972,1272,8253,5693,8604,648

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
5210573242158394634587662707
Cash from Investing-65-155-184-116-302-363-305-737-323-510
Cash from Financing143105-139170-10-279109-327-204
-11-8-4-14261210-4212-6

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026

Shareholding Pattern

Numbers in percentages

Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
62.7362.7262.7262.7262.6261.4261.3761.3661.36
11.6811.1711.1710.469.426.555.776.136.82
14.1915.3815.4616.8718.0919.7619.4419.3318.84
Government0.000.000.000.000.000.000.000.000.00
11.4010.7310.649.959.8812.2813.4213.1712.98

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-10
General Updates

2026-09-10 - Devyani International Limited has informed the Exchange about disclosure under the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015

2026-09-03
Copy of Newspaper Publication

2026-09-03 - Devyani International Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-31
Resignation of Director/KMP/SMP

2026-08-31 - Devyani International Limited has informed the Exchange about Resignation of Director/KMP/SMP

2026-08-31
Change in Management

2026-08-31 - Devyani International Limited has informed the Exchange about change in Senior Management Personnel

2026-08-31
Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-31 - Devyani International Limited has informed the Exchange about Schedule of meet

2026-08-26
Scheme of Arrangement

2026-08-26 - Devyani International Limited has informed the Exchange about Amended Scheme of Arrangement

2026-08-26
Outcome of Board Meeting

2026-08-26 - Devyani International Limited has informed the Exchange regarding Outcome of Board Meeting held on August 26, 2026.

2026-08-26
General Updates

2026-08-26 - Devyani International Limited has informed the Exchange about voluntary strike-off of non-operational subsidiary of the Company

2026-08-14
Shareholders meeting

2026-08-14 - Devyani International Limited has informed the Exchange regarding Proceedings of Annual General Meeting held on August 14, 2026. Further, the company has submitted the Exchange a copy of Srutinizers report.

News

Recent coverage and analyst commentary for DEVYANI

Loading news…

🤖

AI Stock Analyst

Devyani International Ltd.

🔒

Sign in to Chat with AI

Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.

✨ Sign In to Chat

Free 5nance Account

5nance5nance

Stock analysis and screening tool

5nanceAI © 2020-2026

Made with ❤️ in India.

Data provided by Accord Fintech

Terms & Privacy.

Product

PremiumWhat's new?Learn

Team

About usSupport

Theme

5nance5nance

Product

PremiumWhat's new?Learn

Team

About usSupport

Theme

5nanceAI © 2020-2026

Data provided by Accord Fintech

Made with ❤️ in India.

HomeScreens
Login