Devyani International Ltd.
•Add ratio to table
ABOUT
AI Sector View
AI GENERATEDConsumer Services
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.
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
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| NESTLEIND | 1393.10 | 70.49 | 268633.47 | 0.86 | 9586.80 | 1382.67 | 63781.80 | 1157.04 | 98.35 | 23.86 |
| VBL | 406.00 | 40.56 | 137328.07 | 0.37 | 1525.36 | 15.08 | 8650.57 | 20.77 | 20.73 | 27.04 |
| BRITANNIA | 5099.50 | 47.17 | 122830.79 | 1.77 | 593.38 | 14.08 | 4999.97 | 10.26 | 56.48 | 16.77 |
| JUBLFOOD | 475.50 | 72.30 | 31375.64 | 0.25 | 100.03 | 6.03 | 2569.65 | 13.66 | 25.56 | 19.77 |
| HATSUN | 1199.95 | 76.74 | 26728.68 | 0.50 | 60.58 | — | 2363.72 | 17.61 | 17.40 | 10.81 |
| MILKYMIST | 266.05 | 161.26 | 20481.68 | 0.00 | 646.79 | — | 9734.46 | — | 13.79 | 14.77 |
| ZYDUSWELL | 555.10 | 93.84 | 17661.10 | 0.22 | 118.90 | -7.04 | 1437.00 | 67.54 | 4.42 | 16.82 |
| DEVYANI | 137.20 | 0.00 | 16915.93 | 0.00 | 17.10 | 667.68 | 1580.52 | 16.47 | 8.98 | 16.09 |
| LTFOODS | 453.80 | 24.61 | 15758.34 | 0.66 | 1834.46 | 988.67 | 31518.31 | 1179.20 | 19.77 | 11.26 |
| BIKAJI | 571.90 | 55.47 | 14339.61 | 0.22 | 59.47 | 1.62 | 734.26 | 15.26 | 21.65 | 13.48 |
| MANORAMA | 2092.15 | 53.54 | 13206.15 | 0.04 | 78.66 | 67.55 | 404.01 | 39.53 | 35.00 | 26.29 |
| KRBL | 434.00 | 13.10 | 9933.82 | 1.04 | 260.74 | 73.16 | 1495.86 | -5.59 | 15.26 | 20.56 |
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 790 | 779 | 796 | 752 | 840 | 836 | 873 | 801 | 917 | 871 | 906 | 879 | 999 | |
| 632 | 640 | 647 | 603 | 667 | 689 | 726 | 664 | 766 | 739 | 748 | 735 | 1,013 | |
| Operating Profit | 158 | 139 | 149 | 149 | 172 | 146 | 146 | 137 | 151 | 131 | 158 | 144 | -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% |
| 7 | 8 | 5 | -99 | 11 | 10 | 14 | 14 | 16 | 9 | -5 | 17 | 25 | |
| Interest | 38 | 40 | 44 | 51 | 52 | 54 | 56 | 59 | 55 | 56 | 57 | 58 | 58 |
| Depreciation | 75 | 83 | 89 | 90 | 92 | 99 | 105 | 108 | 105 | 105 | 113 | 122 | 125 |
| Profit before Tax | 53 | 24 | 22 | -91 | 40 | 3 | -0 | -16 | 7 | -20 | -19 | -18 | 11 |
| 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 Profit | 40 | 41 | 18 | -105 | 32 | 1 | 4 | -13 | 6 | -14 | -12 | -13 | 9 |
| 0.33 | 0.34 | 0.15 | -0.87 | 0.26 | 0.01 | 0.04 | -0.11 | 0.05 | -0.12 | -0.10 | -0.10 | 0.07 |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 807 | 881 | 1,071 | 1,228 | 999 | 1,853 | 2,774 | 3,116 | 3,349 | 3,573 | 3,654 | |
| 811 | 786 | 1,032 | 1,033 | 844 | 1,469 | 2,185 | 2,520 | 2,746 | 2,987 | 3,235 | |
| Operating Profit | -4 | 95 | 39 | 195 | 155 | 384 | 590 | 596 | 603 | 585 | 419 |
| OPM % | -0.47% | 10.78% | 3.60% | 15.89% | 15.48% | 20.74% | 21.26% | 19.13% | 18.01% | 16.38% | 11.48% |
| 11 | 36 | 10 | 29 | 95 | 20 | 37 | -78 | 50 | 37 | 45 | |
| Interest | 24 | 28 | 30 | 120 | 128 | 107 | 136 | 173 | 222 | 227 | 229 |
| Depreciation | 56 | 48 | 56 | 175 | 191 | 185 | 258 | 337 | 404 | 445 | 465 |
| Profit before Tax | -73 | 55 | -38 | -70 | -70 | 112 | 233 | 8 | 27 | -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 | -73 | 55 | -38 | -70 | -70 | 153 | 260 | -6 | 24 | -33 | -31 |
| EPS | -6.84 | 5.06 | -3.57 | -1.27 | -0.60 | 1.29 | 2.15 | -0.05 | 0.20 | -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:
- 2%
- 3 Years:
- -15%
- 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
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 106 | 106 | 106 | 106 | 115 | 120 | 120 | 121 | 121 | 123 |
| 139 | 192 | 153 | -101 | 182 | 768 | 948 | 943 | 975 | 1,378 | |
| 138 | 199 | 391 | 1,199 | 1,025 | 939 | 1,322 | 1,954 | 2,153 | 2,401 | |
| Trade Payables | 69 | 83 | 96 | 124 | 127 | 155 | 210 | 235 | 292 | 378 |
| 115 | 121 | 64 | 191 | 147 | 143 | 225 | 316 | 319 | 368 | |
| Total Liabilities | 567 | 701 | 811 | 1,519 | 1,597 | 2,127 | 2,825 | 3,569 | 3,860 | 4,648 |
| 278 | 335 | 399 | 1,088 | 1,163 | 1,517 | 2,232 | 2,748 | 3,043 | 3,160 | |
| Capital Work in Progress | 6 | 3 | 5 | 6 | 7 | 1 | 7 | 7 | 3 | 8 |
| 122 | 158 | 133 | 98 | 88 | 111 | 84 | 355 | 356 | 921 | |
| 26 | 27 | 36 | 51 | 54 | 73 | 116 | 84 | 107 | 107 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 59 | 52 | |
| Cash & Bank | 29 | 21 | 17 | 5 | 28 | 41 | 75 | 24 | 23 | 17 |
| 106 | 156 | 220 | 270 | 257 | 385 | 309 | 306 | 269 | 383 | |
| Total Assets | 567 | 701 | 811 | 1,519 | 1,597 | 2,127 | 2,825 | 3,569 | 3,860 | 4,648 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 52 | 105 | 73 | 242 | 158 | 394 | 634 | 587 | 662 | 707 | |
| Cash from Investing | -65 | -155 | -184 | -116 | -302 | -363 | -305 | -737 | -323 | -510 |
| Cash from Financing | 1 | 43 | 105 | -139 | 170 | -10 | -279 | 109 | -327 | -204 |
| -11 | -8 | -4 | -14 | 26 | 12 | 10 | -42 | 12 | -6 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
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 - Devyani International Limited has informed the Exchange about Copy of Newspaper Publication
2026-08-31 - Devyani International Limited has informed the Exchange about Resignation of Director/KMP/SMP
2026-08-31 - Devyani International Limited has informed the Exchange about change in Senior Management Personnel
2026-08-31 - Devyani International Limited has informed the Exchange about Schedule of meet
2026-08-26 - Devyani International Limited has informed the Exchange about Amended Scheme of Arrangement
2026-08-26 - Devyani International Limited has informed the Exchange regarding Outcome of Board Meeting held on August 26, 2026.
2026-08-26 - Devyani International Limited has informed the Exchange about voluntary strike-off of non-operational subsidiary of the Company
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 ChatFree 5nance Account