Devyani International Limited
DEVYANI · General/Diversified · NSE
₹108
Current Market Price
Fair Value (DCF)
₹124
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
32/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
37%
ROE
65.2%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.13 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.6%
Return on capital employed
EV / EBITDA
18.8×
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
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹108.2
Bear case
₹48.42
MoS -123.5%
Base case
₹124.43
MoS +13.0%
Bull case
₹130.37
MoS +17.0%
Ratio Trends
DEVYANI · last 4 annual periods
ROE
0.7%
ROCE
18.5%
Operating Margin
—
Debt / Equity
2.27×
PE
297.9×
EV / EBITDA
26.7×
Historical Financials
DEVYANI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹2084 Cr | ₹755 Cr | ₹1047 Cr | ₹4921 Cr | +33.2% |
| EBITDA | ₹467 Cr | ₹665 Cr | ₹575 Cr | ₹847 Cr | +22.0% |
| EBIT | ₹250 Cr | ₹83.3 Cr | ₹18.7 Cr | — | -57.9% |
| PAT | ₹155 Cr | ₹59.9 Cr | ₹-49.0 Cr | ₹9.1 Cr | -61.1% |
| EPS (diluted) | ₹1.32 | ₹0.50 | ₹-0.06 | — | — |
| CFO | ₹451 Cr | ₹637 Cr | ₹592 Cr | ₹900 Cr | +25.9% |
| CapEx | — | — | — | ₹-491 Cr | — |
| FCF | — | — | — | ₹409 Cr | +0.0% |
| Total Assets | ₹2263 Cr | ₹2989 Cr | ₹4932 Cr | ₹5339 Cr | +33.1% |
| Total Debt | — | ₹0.7 Cr | ₹185 Cr | ₹3188 Cr | +1562.3% |
| Shareholders' Equity | — | ₹970 Cr | ₹1056 Cr | ₹1402 Cr | +13.1% |
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 | — | — | Pending | 2.0% | — |
| SAPPHIRE SAPPHIRE FOODS INDIA LTD | -62.6% | 31 | Overvalued | 1.4% | — |
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 108.20 vs a model fair value of 124.43, a gap of 15.0%. Piotroski F-score: 4/9. 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.