Devyani International Limited
DEVYANI · Retail · NSE
₹109
Current Market Price
Fair Value (DCF)
₹46
Discount to FV
-58.4%
Updated 13m ago
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
41%
ROE
-2.5%
Debt/Equity
2.49
WACC
12.8%
Market Cap
₹13,497 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.2%
Return on capital employed
EV / EBITDA
20.0×
Enterprise multiple
Debt / EBITDA
3.7×
Leverage vs earnings
Interest Coverage
1.0×
EBIT covers interest
Current Ratio
0.43×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.3%
3-year revenue growth
Revenue CAGR (5Y)
20.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹109.47
Bear case
Discount -300.3%
Base case
Discount -140.2%
Bull case
Discount -59.2%
Ratio Trends
DEVYANI · last 5 annual periods
ROE
-2.5%
ROCE
16.2%
Operating Margin
—
Debt / Equity
2.49×
PE
67.3×
EV / EBITDA
29.1×
Historical Financials
DEVYANI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2064 Cr | ₹2973 Cr | ₹3532 Cr | ₹4951 Cr | ₹5611 Cr | +28.4% |
| EBITDA | ₹467 Cr | ₹665 Cr | ₹575 Cr | ₹847 Cr | ₹873 Cr | +16.9% |
| EBIT | ₹250 Cr | ₹389 Cr | ₹191 Cr | — | — | -6.6% |
| PAT | ₹156 Cr | ₹265 Cr | ₹47.3 Cr | ₹9.1 Cr | ₹-38.6 Cr | — |
| EPS (diluted) | ₹1.32 | ₹2.19 | ₹0.39 | — | — | -26.3% |
| CFO | ₹451 Cr | ₹637 Cr | ₹592 Cr | ₹900 Cr | ₹919 Cr | +19.5% |
| CapEx | ₹-306 Cr | ₹-437 Cr | ₹-478 Cr | ₹-491 Cr | ₹-459 Cr | — |
| FCF | ₹144 Cr | ₹200 Cr | ₹114 Cr | ₹409 Cr | ₹460 Cr | +33.6% |
| Total Assets | ₹2263 Cr | ₹2985 Cr | ₹4932 Cr | ₹5339 Cr | ₹6750 Cr | +31.4% |
| Total Debt | ₹1254 Cr | ₹1565 Cr | ₹2906 Cr | ₹3188 Cr | ₹3833 Cr | +32.2% |
| Shareholders' Equity | ₹686 Cr | ₹970 Cr | ₹1056 Cr | ₹1094 Cr | ₹1542 Cr | +22.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DEVYANI vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
TRAVELFOOD TRAVELFOOD | — | — | Pending | 33.9% | — |
 WESTLIFE WESTLIFE FOODWORLD LTD | -89.3% | 28 | Data Limited | 5.3% | — |
 SAPPHIRE SAPPHIRE FOODS INDIA LTD | -57.9% | 31 | Above Fair Value | -2.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DEVYANI in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Devyani International Limited (DEVYANI.NS) trades at 109.47 vs a model fair value of 45.58, a gap of -58.4%. Piotroski F-score: 5/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DEVYANI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DEVYANI →
Compare
Head-to-head with peers
Compare DEVYANI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DEVYANINow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.