Devyani International

DEVYANI · NSE

— · —

₹130.72

Closing price — 29 Sept 2026

Market cap ₹15,080 Cr · EPS

Valuation

Blended fair value using DCF and peer comparison methods.

See if Devyani International is undervalued

Unlock intrinsic value for 4,800+ Indian stocks — free.

Moderately cyclical company. Peer comparison weighted higher than DCF.

The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.

Peer comparison

How this company stacks up against sector peers on valuation and quality metrics.

Quick service restaurants · 3 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
Devyani International DEVYANI · you	₹15,576 Cr	—	10.9×	20.2×	-2.5%	-0.7%	23.2%
Sector median	—	54.7×	10.8×	15.2×	18.7%	4.5%	15.6%
Jubilant Foodworks JUBLFOOD	₹27,892 Cr	73.9×	11.9×	15.2×	18.7%	4.5%	22.6%
Travel Food Services TRAVELFOOD	₹15,649 Cr	35.4×	10.8×	24.1×	30.6%	26.8%	15.6%
Sapphire Foods India SAPPHIRE	₹5,377 Cr	—	4.1×	12.0×	-2.3%	-1.0%	11.3%

Peer comparison verdict

Devyani is fairly valued relative to sector peers — trading near the sector median on key multiples (P/E ~54.7×, EV/EBITDA ~15.2×). Focus on execution quality and earnings trajectory from here.

Business quality

Valuation

P/E ratio

—

P/B ratio

—

EV/EBITDA

—

Price/Sales

—

Returns

ROE

-2.5%

ROCE

3.2%

ROA

—

Growth

Revenue CAGR (3yr)

23.2%

EPS CAGR (3yr)

NaN%

Efficiency

Asset turnover

—

FCF yield

3.1%

Dividend yield

—

Liquidity & Solvency

Debt / Equity

0.51×

Debt / EBITDA

—

Interest coverage

0.6×

Current ratio

0.51×

Quick ratio

—

Financial health

Piotroski F-Score, Altman Z-Score, and key solvency ratios.

Is the business financially healthy?

Two structured frameworks that go beyond a single number to assess financial strength.

See if Devyani International is financially healthy

Unlock financial health scores for 4,800+ Indian stocks — free.

Calculated from annual report data sourced via BSE/NSE filings. For precise figures refer to BSE/NSE filings.

Full financial data

Charts and annual statements for income, balance sheet and cash flow.

Income trend

Revenue, profit and margin trends over time.

Revenue

Net profit

Operating margin

Net margin

Revenue

₹5,611 Cr

Net profit

−₹39 Cr

Operating margin

—

Net margin

-0.7%

Revenue and net profit in ₹ Crores (left axis). Margins % on right axis.

Cash flow

Where cash comes from and where it goes.

Operating CFInvesting CFFinancing CFFree cash flow

Operating CF — Cash earned from running the business. The core engine of financial health.

Investing CF — Cash spent on assets and equipment. Negative is normal — it means the company is investing in growth.

Financing CF — Cash from borrowing or repaying loans and dividends. Negative means debt is being repaid.

Free cash flow — Operating CF minus capex. Cash left after keeping the business running. Positive and growing is ideal.

Operating CF

₹926.52 Cr

Investing CF

₹0 Cr

Financing CF

₹0 Cr

Free cash flow

₹467.56 Cr

Balance sheet

Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.

How the company is funded — equity is owners' money, debt is long-term borrowing, current liabilities are short-term obligations.

Equity

Debt

Current liabilities

Total assets

—

Total debt

₹786 Cr

Equity

₹1,542 Cr

Debt / Equity

0.51×

Numbers are illustrative — order-of-magnitude correct. For precise figures, refer to the company's annual report on BSE/NSE.

Shareholding pattern

Who owns this company and how that has changed.

What shareholding tells you: When promoters (founders/controlling shareholders) increase their stake, it usually signals confidence in the business. Rising FII (foreign funds) interest means international money is moving in. High promoter pledge is a risk — pledged shares can be force-sold if the stock price falls sharply.

Latest quarter

Promoter

61.4%

FII

6.8%

+0.7 pp QoQ

DII

18.8%

-0.5 pp QoQ

Retail

13.0%

Trend over time (%)

Quarterly data

Category	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Change (YoY)
Promoter	62.7%	62.7%	62.7%	62.7%	62.7%	62.7%	62.7%	62.6%	61.4%	61.4%	61.4%	61.4%	-1.3 ppYoY
FII (Foreign)	13.3%	12.5%	12.4%	11.7%	11.2%	11.2%	10.5%	9.4%	6.5%	5.8%	6.1%	6.8%	-2.6 ppYoY
DII (Domestic)	8.2%	8.5%	12.2%	14.2%	15.4%	15.5%	16.9%	18.1%	19.8%	19.4%	19.3%	18.8%	+0.8 ppYoY
Retail	15.7%	16.3%	12.6%	11.4%	10.7%	10.7%	9.9%	9.9%	12.3%	13.4%	13.2%	13.0%	+3.1 ppYoY

Signals from the trend

📉

PromoterDown 1.4pp — worth monitoring for further declines

📉

FIINet sellers (6.5pp) — foreign institutional interest is declining

📈

DIINet buyers (+10.6pp) — domestic funds are accumulating

Mixed signals — DII buying on the positive side, but promoter selling and FII outflows adds uncertainty.

pp = percentage points. FII = Foreign Institutional Investors. DII = Domestic Institutional Investors (MFs, insurance). Data sourced from NSE/BSE filings. Verify on BSE/NSE before any investment decision.