Stock DEVYANI DEVYANI INTERNATIONAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Devyani International Limited

Equities

DEVYANI

INE872J01023

Restaurants & Bars

Market Closed - NSE India S.E.
Other stock markets
 07:40:29 2024-06-11 am EDT 		5-day change 1st Jan Change
178.5 INR +0.85% Intraday chart for Devyani International Limited +16.72% -7.86%
May. 15 Jefferies Adjusts Devyani International’s Price Target to INR155 From INR180, Keeps at Hold MT
May. 15 Devyani, PVR Inox Set Up Joint Venture to Develop Food Courts in Malls MT

Valuation

Fiscal Period: March 2022 2023 2024 2025 2026
Capitalization 1 210,874 174,298 215,324 - -
Enterprise Value (EV) 1 223,059 189,094 181,421 239,101 237,714
P/E ratio 133 x 66.1 x 386 x 131 x 84.2 x
Yield - - - - -
Capitalization / Revenue 10.1 x 5.81 x 5.1 x 4.21 x 3.61 x
EV / Revenue 10.7 x 6.31 x 5.1 x 4.67 x 3.98 x
EV / EBITDA 46.9 x 28.9 x 27.8 x 26.6 x 21.3 x
EV / FCF 142 x 88.8 x 121 x 64.9 x 51.4 x
FCF Yield 0.71% 1.13% 0.82% 1.54% 1.94%
Price to Book 30.8 x 18 x 20.7 x 17.6 x 14.8 x
Nbr of stocks (in thousands) 1,203,274 1,204,961 1,206,096 - -
Reference price 2 175.2 144.6 178.5 178.5 178.5
Announcement Date 5/2/22 5/17/23 5/14/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2021 2022 2023 2024 2025 2026
Net sales 1 - 20,840 29,977 35,563 51,183 59,659
EBITDA 1 - 4,760 6,551 6,524 8,991 11,151
EBIT 1 - 2,511 3,769 2,617 4,188 5,697
Operating Margin - 12.05% 12.57% 7.36% 8.18% 9.55%
Earnings before Tax (EBT) 1 - 1,231 2,419 36.76 2,461 3,214
Net income 1 -552.1 1,563 2,650 472.6 1,578 2,495
Net margin - 7.5% 8.84% 1.33% 3.08% 4.18%
EPS 2 - 1.320 2.190 0.3900 1.358 2.121
Free Cash Flow 1 - 1,576 2,130 1,832 3,684 4,621
FCF margin - 7.56% 7.1% 5.16% 7.2% 7.75%
FCF Conversion (EBITDA) - 33.11% 32.51% 27.82% 40.97% 41.44%
FCF Conversion (Net income) - 100.82% 80.37% 210.21% 233.51% 185.18%
Dividend per Share 2 - - - - - -
Announcement Date 5/14/21 5/2/22 5/17/23 5/14/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - 6,244 5,907 7,047 7,474 7,906 7,550 8,466 8,649 8,846 10,964 13,017
EBITDA 1 - 1,478 1,433 1,647 1,664 1,739 1,513 1,734 1,658 1,767 983 -
EBIT 1 - - - 1,010 1,003 1,033 722.5 938.4 809.6 734.9 - 1,236
Operating Margin - - - 14.33% 13.43% 13.07% 9.57% 11.08% 9.36% 8.31% - 9.49%
Earnings before Tax (EBT) 1 - - - 771.4 587.6 647.9 412.3 129.6 333 462.3 660 -
Net income 1 457 631.2 763.9 738.5 587.6 716.7 607.2 117.6 387 348 495 -
Net margin - 10.11% 12.93% 10.48% 7.86% 9.06% 8.04% 1.39% 4.47% 3.93% 4.51% -
EPS 2 - - - 0.6100 0.4900 0.5900 0.5000 0.1000 0.2000 - 0.4000 -
Dividend per Share - - - - - - - - - - - -
Announcement Date 11/1/21 2/4/22 5/2/22 8/3/22 11/3/22 2/9/23 5/17/23 8/4/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net Debt 1 - 12,186 14,797 7,175 23,776 22,389
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - 2.56 x 2.259 x 1.089 x 2.644 x 2.008 x
Free Cash Flow 1 - 1,576 2,130 1,832 3,684 4,621
ROE (net income / shareholders' equity) - 43.4% 32% 10.8% 13.1% 17.8%
ROA (Net income/ Total Assets) - 8.82% 10.1% 3.84% 9.65% 11.5%
Assets 1 - 17,716 26,255 22,696 16,348 21,792
Book Value Per Share 2 - 5.700 8.020 8.630 10.10 12.10
Cash Flow per Share 2 - 3.740 5.260 4.240 4.000 7.500
Capex 1 - 2,930 4,240 4,032 5,247 4,808
Capex / Sales - 14.06% 14.14% 11.35% 10.25% 8.06%
Announcement Date 5/14/21 5/2/22 5/17/23 5/14/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Devyani International Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
178.5 INR
Average target price
175.4 INR
Spread / Average Target
-1.75%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Quick Service Restaurants

1st Jan change Capi.
DEVYANI INTERNATIONAL LIMITED Stock Devyani International Limited
-7.86% 2.56B
MCDONALD'S CORPORATION Stock McDonald's Corporation
-14.24% 183B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+36.87% 85.97B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+4.86% 38.81B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-10.44% 22.76B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-12.77% 21.4B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+28.07% 18.34B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-19.16% 13.47B
WINGSTOP INC. Stock Wingstop Inc.
+54.79% 11.62B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
-0.96% 6.97B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. DEVYANI Stock
  4. Financials Devyani International Limited