Español 
Deutsch 
Français 
MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
Devyani International Limited (DEVYANI.NS)
Gurugram, HA, IN
Devyani International Limited (DIL) is a prominent operator of franchised quick-service dining establishments across India, Nepal, and Nigeria. Its business operations are segmented into three main areas: the Core Brands, which encompass KFC, Pizza Hut, and Costa Coffee outlets situated in India; the International Business segment, focusing on KFC and Pizza Hut locations in Nepal and Nigeria; and the Other Business division, which features its proprietary brands including Vaango, Food Street, Masala Twist, Ile Bar, Amreli, and Ckrussh Juice Bar. By March 31, 2022, DIL's extensive portfolio included 364 KFC outlets, 413 Pizza Hut locations, and 55 Costa Coffee shops. Additionally, its 'Other Business' segment managed 50 proprietary brand establishments. Established in 1991, the company maintains its headquarters in Gurugram, India, and functions as a subsidiary of RJ Corp Limited.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.03% | -0.40% | +9.56% | -10.33% | -17.23% | -20.24% | -35.41% | -32.30% | -4.45% | -4.45% | -4.45% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.
| Rating | 2026-05 | Change |
|---|---|---|
| Strong Buy | 2 | 0 |
| Buy | 16 | 0 |
| Hold | 3 | 0 |
| Sell | 1 | 0 |
| Strong Sell | 1 | -1 |
-
Revenue growth Restaurants: +7.4%+14.0% ★ Q1'26: +21.5% (vs Q1'25)
-
EPS growth Restaurants: +14.8%-487.5% Q1'26: +33.3% (vs Q1'25)
-
FCF margin FCF growth · Restaurants: +21.6%+4.1% ★ Q1'26: +15.3% (vs Q1'25)
-
EBIT margin Restaurants: +6.1%+3.6% Q1'26: +3.3% (vs Q1'25)
-
ROIC Restaurants: +6.2%+3.9% Q1'26: +2.7% (vs Q1'25)
-
Share dilution Restaurants: +0.0%+9.0% Q1'26: +2.2% (vs Q1'25)
-
Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×4.48× Q1'26: 4.18× (vs Q1'25)
* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.
| Metric |
Mar 2022 actual |
Mar 2023 actual |
Mar 2024 actual |
Mar 2025 actual |
Mar 2026 22 Rev. Ana. 12 EPS Ana. |
Mar 2027 19 Rev. Ana. 10 EPS Ana. |
Mar 2028 21 Rev. Ana. 13 EPS Ana. |
Mar 2029 4 Rev. Ana. 2 EPS Ana. |
Mar 2030 3 Rev. Ana. |
|---|---|---|---|---|---|---|---|---|---|
| Revenue |
20.64B
est: 20.62B (+0.1%)
|
29.73B
est: 29.96B (-0.8%)
|
35.32B
est: 39.32B (-10.2%)
|
49.21B
est: 50.00B (-1.6%)
|
55.84B
55.18B – 57.72B
+11.7% YoY
|
62.94B
59.45B – 69.40B
+12.7% YoY
|
70.79B
65.78B – 78.21B
+12.5% YoY
|
83.31B
82.99B – 83.64B
+17.7% YoY
|
98.59B
92.31B – 108.82B
+18.3% YoY
|
| EBITDA |
4.63B
est: 4.30B (+7.8%)
|
6.62B
est: 6.25B (+5.9%)
|
5.73B
est: 8.18B (-30.0%)
|
8.45B
est: 10.40B (-18.8%)
|
11.62B
11.48B – 12.01B
+11.7% YoY
|
13.10B
12.37B – 14.44B
+12.7% YoY
|
14.73B
13.69B – 16.28B
+12.5% YoY
|
17.34B
17.27B – 17.40B
+17.7% YoY
|
20.51B
19.21B – 22.64B
+18.3% YoY
|
| EBIT |
2.46B
est: 1.74B (+41.4%)
|
3.86B
est: 2.53B (+53.0%)
|
1.91B
est: 3.29B (-42.1%)
|
2.78B
est: 4.18B (-33.6%)
|
4.67B
4.62B – 4.83B
+11.7% YoY
|
5.27B
4.97B – 5.81B
+12.7% YoY
|
5.92B
5.50B – 6.54B
+12.5% YoY
|
6.97B
6.94B – 7.00B
+17.7% YoY
|
8.25B
7.72B – 9.11B
+18.3% YoY
|
| Net Income |
1.56B
est: 1.55B (+1.2%)
|
2.65B
est: 2.61B (+1.6%)
|
472.63M
est: 656.11M (-28.0%)
|
91.49M
est: 716.46M (-87.2%)
|
-219.38M
-1.21B – 1.04B
-130.6% YoY
|
1.14B
220.29M – 1.24B
+621.6% YoY
|
1.56B
694.36M – 2.16B
+36.0% YoY
|
1.74B
1.72B – 1.76B
+11.6% YoY
|
—
— – —
-100.0% YoY
|
| SGA |
606.31M
est: 1.73B (-64.9%)
|
1.32B
est: 2.51B (-47.5%)
|
1.60B
est: 2.02B (-20.5%)
|
2.36B
est: 2.57B (-8.1%)
|
2.87B
2.83B – 2.96B
+11.7% YoY
|
3.23B
3.05B – 3.56B
+12.7% YoY
|
3.63B
3.38B – 4.01B
+12.5% YoY
|
4.28B
4.26B – 4.29B
+17.7% YoY
|
5.06B
4.74B – 5.58B
+18.3% YoY
|
| EPS |
1.32
est: 1.35 (-2.3%)
|
2.20
est: 2.25 (-2.2%)
|
0.39
est: 0.54 (-27.9%)
|
0.08
est: 0.61 (-86.9%)
|
-0.21
-1.06 – 0.91
-134.0% YoY
|
0.44
0.19 – 1.08
+314.3% YoY
|
1.19
0.61 – 1.89
+168.4% YoY
|
1.52
1.50 – 1.54
+27.4% YoY
|
—
— – —
-100.0% YoY
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-15 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-14 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-13 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-12 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-11 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-08 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-07 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-06 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-05 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-05-04 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-30 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-29 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-28 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-27 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-24 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-23 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-22 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-21 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-20 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-17 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
| 2026-04-16 | C | 2/5 | 5/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
ETF Ownership
This company is not held by any ETF in our universe.
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Virag Joshi | President, Group Chief Executive Officer & Whole-Time Director | 49M | male |
| Manish Dawar | CEO, President & Whole Time Director | 48M | male |
| Anupam Kumar | Chief Financial Officer | — | male |
| Arun Sharma | Chief Executive officer of Brand | — | male |
| Deepak Kumar | Head of Finance | — | male |
| Neeraj Tiwari | Chief Technology Officer | — | male |
| Pankaj Virmani | Company Secretary & Compliance Officer | — | male |
| Aditya Dev Pokhriya | COO-Food Court | — | male |
| Rajiv Kumar | General Manager of Investor Relations | — | male |
| Robinder Singh | Business Head of Costa Coffee & Airports | — | male |
| Rohan Kichlu | CEO-Sanook & Tealive | — | male |
| Sandeep Anand | Chief Marketing Officer & Business Head of Pizza Hut | — | male |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for DEVYANI.NS
Short-term intention
Target Price Distribution
These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.
