Devyani International Ltd.

₹114.42

2.7 (2.4%)

DEVYANI Share Price

Leisure Services

As on January 28, 2026

SectorConsumer Services

IndustryLeisure Services

Basic IndustryRestaurants

Market Cap₹ 14,166 Cr

P/E Ratio1509.5

Dividend YieldN/A

Trendline Performance

Unlock Stock of the Month

T&C*

Technicals

Indicators	Value	Signal
5-DMA	117.24	Bearish
10-DMA	124.25	Bearish
20-DMA	132.58	Bearish
50-DMA	135.61	Bearish
100-DMA	151.57	Bearish
200-DMA	161.01	Bearish

Historical Performance

1 Year

-29.6%

3 Years

-25.1%

5 Years

N/A

10 Years

N/A

Shareholding Pattern

Values Analysis

Loading chart...

Profit & Loss

Below figures are in Rs. Crores

Particulars	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021
Net Sales	49,511	35,563	29,977	20,840	11,348
Total Expenditure	41,377	29,973	23,430	16,169	9,464
Other Income	370	324	353	232	641
Operating Profit	8,503	5,915	6,901	4,903	2,524
Interest	2,674	1,890	1,493	1,287	1,513
Depreciation	5,699	3,848	2,788	2,213	2,295
Profit Before Tax	128	37	2,419	1,231	-824
Consolidated Net Profit	91	473	2,650	1,563	-552
Adjusted EPS	---	---	2	1	---

Compounded Sales Growth

10 Years:37.4

5 Years:26.7

3 Years:18.9

TTM:6.8

Compounded Profit Growth

10 Years:-52.2

5 Years:-51.8

3 Years:-43.3

TTM:-28

Stock Price CAGR

10 Years:N/A

5 Years:N/A

3 Years:-9.2

TTM:-31.8

Return on Equity

10 Years:-1.2

5 Years:-0.5

3 Years:2.2

last year:0.1

Quarterly Results

Below figures are in Rs. Crores

Particulars	Sep-2024	Dec-2024	Mar-2025	Jul-2025	Sep-2025
Sales	1,70,754	1,35,936	1,28,552	1,22,189	1,05,161
Expenses	63,042	56,557	52,457	45,459	34,856
Operating Profit	1,07,712	79,379	76,096	76,730	70,304
OPM %	63%	58%	59%	63%	67%
Other Income	33,912	31,759	27,333	24,879	18,947
Interest	77,780	58,584	59,248	62,137	53,713
Depreciation	2,345	1,681	1,385	1,277	1,221
Profit Before Tax	61,498	50,873	42,796	38,195	34,318
Tax %	25%	25%	26%	29%	35%
Net Profit	46,149	38,151	31,857	27,296	22,446
EPS in Rs	83	69	58	50	42

Balance Sheet

Below figures are in Rs. Crores

Particulars	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021
Share Capital	1,206	1,206	1,205	1,205	1,154
Total Reserves	9,657	9,106	8,333	5,614	-30
Long-Term Borrowings	---	---	---	---	---
Total Non-Current Liabilities	27,660	25,966	13,925	11,125	11,663
Other Current Liabilities	6,244	5,151	2,754	2,093	2,287
Short Term Borrowings	332	290	7	5	211
Total Liabilities	52,811	48,812	28,891	22,143	16,588
Capital Work in Progress	35	110	153	68	143
Long Term Loans & Advances	1,359	1,463	1,216	1,015	690
Currents Investments	---	---	---	---	---
Short Term Loans and Advances	568	730	408	1,225	303
Total Current Assets	4,738	4,861	3,099	3,361	1,645
Total Assets	52,811	48,812	28,891	22,143	16,588
Adjusted Book Value	9	9	8	6	1

Positive

(80 to 100)

Neutral

(60 to 79)

Negative

(0 to 59)

The stock has a high PE of 1509.5, indicating expensive valuation or elevated growth expectations.
Over the last three years, the stock delivered a weak 3-year price CAGR of -9.3%, indicating poor shareholder returns.
The stock carries a beta of 1.1, indicating volatility broadly in line with the market.
In the last financial year, the company reported an EBITDA of ₹8503 million, reflecting positive operating performance.
In the previous financial year, the company generated revenue of ₹49511 million, indicating a large and established business.

Investment Calculator

Investment Amount:

₹

Investment Amount: ₹ 1000000

Current Value: ₹ 682452.6

No. of Shares: 5964 (Approx)

Performance:-31.8%

P/L: ₹-317547.4

NIFTY Performance: 9.4%

1 day Top Gainers