Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
DEVYANI.NS
SellHot AirDevyani International Limited · Consumer Cyclical · India · $1.8B · Avg Vol: $8M/d
33
StockRankGet insider-trade alerts
Q
36
V
17
M
71
P/E (TTM)
—
ROE
-2.5%
D/E
2.0x
Dividend %
—
COMPANY DESCRIPTION
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.
FINANCIAL SUMMARY (INR)
| Year | 2023 | 2024 | 2025 | 2026 | CAGR | TTM | 2027E | 2028E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29.7B | 35.3B | 49.2B | 55.7B | 23.3% | 58.6B | 63.1B | 71.4B | 13.2% |
| EPS (INR) | 2.20 | 0.39 | 0.08 | -0.31 | -80.9% | -0.22 | — | — | — |
| Shares | 1.2B | 1.2B | 1.2B | 1.2B | +2.3% | 1.2B | — | — | — |
| Debt | 15.6B | 29.1B | 31.9B | 37.8B | 34.2% | 38.5B | — | — | — |
| Equity | 9.7B | 10.6B | 10.9B | 15.4B | 16.7% | — | — | — | — |
| Op CF | 6.4B | 5.9B | 9.0B | 9.2B | 13.0% | 9.2B | — | — | — |
| Inv CF | -3.5B | -15.5B | -4.6B | -4.4B | — | — | — | — | — |
| Fin CF | -2.8B | 8.9B | -4.3B | -2.0B | — | — | — | — | — |
Loading 1Y...
PRICE (1Y)+14.7%
SMA 50SMA 200
Close
$1.42
RSI (14)
26.6
52W High
$2.00
From 52W High
0.7%
SCORE BREAKDOWN
Quality
36
ROIC
4.3%28.0
ROE
-2.5%14.6
GP/Assets
43.9%73.8
Op. Margin
4.7%38.0
FCF/Assets
6.8%68.6
Piotroski
414.2
Int. Cover
0.8x16.0
D/E Ratio
2.03x8.7
Current Ratio
0.51x4.3
Value
17
P/E (TTM)
—N/A
EV/EBITDA
33.9x9.4
P/FCF
37.1x23.8
P/B
11.0x5.7
P/S
2.9x17.9
Div Yield
—N/A
Momentum
71
52W High %
71%43.3
RS 6M
26%88.6
SMA 50/200
1.04x66.8
EPS Rev 4W
—N/A
EPS Rev 12W
—N/A
EPS Improve
—N/A
Q Growth
297%93.8
FUNDAMENTALS
Market Cap
$1.8B
P/E (Forward)
132.3x
Gross Margin
50.8%
SECTOR PEERS
Closest peers in Consumer Cyclical, ranked by industry match, size, and score similarity. Cross-listings of DEVYANI.NS are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| DEVYANI.NS | Devyani International Limited(you) | $1.8B | 33 | Sell |
| WESTLIFE.NS | Westlife Foodworld Limited | $873M | 26 | Sell |
| RBA.NS | Restaurant Brands Asia Limited | $718M | 30 | Sell |
| JUBLFOOD.NS | Jubilant FoodWorks Limited | $3.3B | 43 | Hold |
| SAPPHIRE.NS | Sapphire Foods India Limited | $769M | 27 | Sell |
| TRAVELFOOD.NS | Travel Food Services Limited | $1.8B | 71 | Buy |
| UFBL.NS | United Foodbrands Limited | $296M | 42 | Hold |
| COFFEEDAY.NS | Coffee Day Enterprises Limited | $76M | 71 | Buy |
| JBMA.NS | JBM Auto Limited | $1.5B | 30 | Sell |
| BLUESTONE.NS | BlueStone Jewellery and Lifestyle Limited | $1.4B | 36 | Hold |
Peer medians: ROE 11.3% · P/E 31.6x · Gross margin 39.0%