Devyani International Limited

Web: dil-rjcorp.com NSE: DEVYANI BSE: 543330 SECTOR: Consumer Services - Leisure Services

110 1(-1%)

Volume

7L as on 22, Jul

Open

170

High

195

Low

189

111

VWAP

111

52 Week High

191

52 Week Low

Viand Research Rating

Quality Score

43/100

Growth Score

95/100

Valuation Score

50/100

Momentum Score

0/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

13,561

No. of Shares

123

P/E

-1458.4

P/B

19.14

Face Value

Div. Yield

Book Value (TTM)

CASH

DEBT

EPS (TTM)

ROE

-1.31

ROCE

Profit Growth

Listing Date

16-Aug-21

Promoter Holding

61.37%

FII Holding

6.13%

DII Holding

19.33%

Price Chart

Price Performance

1 Week0%

1 Month6%

3 Months2%

6 Months8%

1 Year37%

YTD24%

Moving Average

5 Day SMA111

10 Day SMA112

20 Day SMA113

30 Day SMA113

50 Day SMA114

61 Day SMA114

80 Day SMA112

200 Day SMA128

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	113	111	112	113
Resistance 2	112	111	112	112
Resistance 1	112	111	111	111
Pivot Point	111	111	111	110
Support 1	110	111	110	110
Support 2	109	111	110	109
Support 3	108	110	109	108

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	ETERNAL	2,77,062	287	4%	8%	3%	6%	620	193.6	0.15	366
2	DMART	2,63,638	4042	2%	8%	7%	1%	88	193.6	0.1	2970
3	TRENT	1,53,411	2877	1%	9%	24%	46%	84	193.6	0.37	1721
4	INDHOTEL	1,03,056	724	2%	1%	10%	4%	49	193.6	0.22	2247
5	LENSKART	96,273	554	4%	1%	2%	2%	0	193.6	0.35	501
6	NYKAA	93,449	326	1%	7%	36%	49%	0	193.6	0.86	204
7	NAUKRI	75,800	1169	0%	21%	10%	19%	0	193.6	0.01	1763
8	SWIGGY	72,124	261	2%	4%	18%	37%	0	193.6	0.14	-4154
9	VMM	51,504	110	2%	6%	10%	21%	0	193.6	0.27	839
10	IRCTC	39,444	493	2%	5%	21%	35%	0	193.6	0.02	1393
Load More

Shareholding Pattern (%)

	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021
Promoters	(0.01) 61.37%	(0.01) 61.37%	(-1.21) 61.41%	(-0.11) 62.62%	(0.01) 62.72%	(0.01) 62.72%	(0.01) 62.72%	(0.01) 62.73%	(0.01) 62.74%	(0.01) 62.74%	(0.01) 62.74%	(0.01) 62.76%	(0.01) 62.78%	(0.01) 62.80%	(0.01) 62.80%	(0.01) 62.80%	(-0.11) 62.80%	(0.01) 62.91%	(0.01) 62.91%
FIIs	(0.41) 6.13%	(-0.81) 5.77%	(-2.91) 6.55%	(-1.01) 9.42%	(-0.71) 10.46%	(0.01) 11.17%	(-0.51) 11.17%	(-0.81) 11.68%	(0.01) 12.44%	(-0.91) 12.47%	(1.31) 13.34%	(2.31) 12.05%	(0.91) 9.77%	(0.51) 8.82%	(1.41) 8.30%	(0.01) 6.87%	(-0.91) 6.90%	(0.01) 7.82%	(0.01) 7.86%
DIIs	(-0.11) 19.33%	(-0.31) 19.44%	(1.71) 19.76%	(1.21) 18.09%	(1.41) 16.87%	(0.11) 15.46%	(1.21) 15.38%	(2.01) 14.19%	(3.71) 12.20%	(0.31) 8.52%	(-0.51) 8.23%	(-0.91) 8.74%	(1.81) 9.66%	(0.41) 7.88%	(1.21) 7.47%	(0.51) 6.26%	(0.81) 5.75%	(0.11) 4.92%	(0.01) 4.82%
Public	13.17%	13.42%	12.29%	9.86%	9.95%	10.65%	10.73%	11.41%	12.64%	16.27%	15.69%	16.46%	17.78%	20.51%	21.43%	24.07%	24.55%	24.35%	24.40%
No. of Shareholders	252,963	243,363	238,190	245,827	256,379	265,184	268,125	301,376	334,075	295,903	264,714	271,689	306,355	295,333	296,192	270,711	273,646	253,898	249,375

Quarterly Results

	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021	Jun 2021
Sales	1436.86	1440.9	1376.75	1356.97	1212.59	1294.4	1222.16	1221.9	1047.08	843.13	819.47	846.63	754.98	791	747	704.72	591	624.43	516.08	353
Sales Growth % (YoY)	18.5%	11.3%	12.6%	11%	15.8%	53.5%	49.1%	44.3%	38.7%	6.6%	9.6%	20.1%	27.8%	26.6%	44.8%	99.8%	36.4%	65%	124.4%	-
Sales Growth % (QoQ)	-0.3%	4.7%	1.5%	11.9%	-6.3%	5.9%	-	16.7%	24.2%	2.9%	-3.2%	12.1%	-4.6%	5.9%	6%	19.2%	-5.4%	21%	46.2%	-
Expenses	1216.56	1209.97	1184.64	1151.09	1026.82	1081.19	1026.46	1006.08	916.83	696.84	665.04	720.52	604.37	617	581	540.03	451	476.6	387.97	296
Operating Profit	220.3	230.93	192.11	205.88	185.77	213.21	195.7	215.82	130.25	146.29	154.43	126.11	150.61	174	166	164.69	140	147.83	128.11	57
OPM %	15.33	16.03	13.95	15.17	15.32	16.47	16.01	17.66	12.44	17.35	18.85	14.9	19.95	22	22	23.37	24	23.67	24.82	16
Other Income	17.7	-10.16	2.76	13.32	13.19	9.05	4.84	9.91	14.34	4.61	-7.41	6.82	11.02	-1	-7	9	0	4.51	4.48	-10
Interest	70.1	70.02	68.84	66.78	69.53	66.98	65.33	62.99	56.67	48.24	41.66	40.37	42.04	38	35	32.82	32	29.64	32.79	32
Depreciation	182.48	166.65	155.18	149.68	151.78	146.76	139.12	132.22	125.9	92.98	86.34	79.6	78.36	71	66	63.73	65	55.76	52.63	48
Profit before tax	-14.58	-15.9	-29.15	2.74	-22.35	8.52	-3.91	30.52	-37.98	9.68	19.02	12.96	41.23	65	59	77.14	42	66.94	47.17	-33
Tax %	-32.44	-30.94	-17.84	18.61	-25.01	189.67	25.83	26.51	28.86	47.73	-88.38	112.27	-45.23	-10	3	3.07	-79	1.4	1.23	0
Net Profit	-9.84	-10.98	-23.95	2.23	-16.77	-7.64	-4.92	22.43	-48.96	5.07	35.82	-1.59	59.88	71	57	74.77	76	66	46.59	-33
Net Profit Growth % (QoQ)	10.4%	54.2%	-1174%	113.3%	-119.5%	-55.3%	-121.9%	145.8%	-1065.7%	-85.8%	2352.8%	-102.7%	-15.7%	24.6%	-23.8%	-1.6%	15.2%	41.7%	241.2%	-
Net Profit Growth % (YoY)	41.3%	-43.7%	-386.8%	-90.1%	65.7%	-250.7%	-113.7%	1510.7%	-181.8%	-92.9%	-37.2%	-102.1%	-21.2%	7.6%	22.3%	326.6%	-	-	-	-
TTM Net Profit	-42.54	-49.47	-46.13	-27.1	-6.9	-39.09	-26.38	14.36	-9.66	99.18	165.11	186.29	262.65	278.77	273.77	263.36	155.59	79.59	13.59	0
EPS in Rs	-0.08	-0.08	-0.18	0.03	-0.12	0	0	0.25	-0.06	0.08	0.28	0.1	0.5	0.59	0.49	0.61	0.63	0.52	0.38	-0.25

Profit and Loss

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016
Sales	5611	4951	3556	2998	2084	1135	1516	1311	1111	1048	1012
Sales Growth %	13.3%	39.2%	18.6%	43.8%	83.6%	-25.2%	15.7%	18%	6%	3.5%	-
Expenses	4762	4112	2991	2341	1608	945	1254	1106	1015	1008	1013
Operating Profit	849	839	565	657	476	189	262	205	96	39	-1
OPM %	15	17	16	22	23	17	17	16	9	4	0
Other Income	24	33	18	12	-3	131	2	42	23	8	0
Interest	276	267	189	149	129	155	161	137	34	88	43
Depreciation	654	592	391	278	221	229	223	203	55	137	85
Profit before tax	-57	13	4	242	123	-64	-120	-93	30	-178	-129
Tax %	-25	154	363	-9	-26	-2	2	1	-3	1	1
Net Profit	-43	-7	-10	263	155	-63	-121	-94	31	-180	-130
Net Profit Growth %	-514.3%	30%	-103.8%	69.7%	346%	47.9%	-28.7%	-403.2%	117.2%	-38.5%	-
EPS in Rs	-0.31	0.08	0.39	2.2	1.3	-0.48	-11.46	-7.46	4.33	-11.31	-11.98
Dividend Payout %	0	0	0	0	0	0	0	0	0	0	0

Cash Flows

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017
Cash from Operating Activity	919	900	766	637	451	240	301	278	91	90
Cash from Investing Activity	-440	-461	-1551	-349	-375	-355	-91	-165	-140	-67
Cash from Financing Activity	-197	-425	889	-283	-58	142	-223	-130	56	-32
Net Cash Flow	282	14	105	5	17	27	-13	-18	7	-9

Balance Sheet

	Mar 2026	Sep 2025	Mar 2025	Sep 2024	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016
Equity Capital	123	123	121	121	121	120	120	115	106	106	106	106	106
Reserves	1419	1430	974	1045	935	850	566	-2	-295	-176	33	-19	70
Borrowings	3833	3343	3188	3099	2906	1565	1254	1336	1832	488	371	306	348
Other Liabilities	1375	1310	1057	1067	971	450	322	219	240	1390	218	202	196
Total Liabilities	6750	6207	5339	5332	4932	2985	2263	1668	1884	1807	728	596	720
Fixed Assets	5686	5480	4622	4561	4216	2427	1756	1392	1635	1578	445	406	491
CWIP	8	8	3	10	11	15	7	14	14	12	56	15	38
Investments	2	3	1	0	0	0	0	0	0	0	0	0	0
Other Assets	1054	716	712	761	705	543	500	262	235	218	226	174	192
Total Assets	6750	6207	5339	5332	4932	2985	2263	1668	1884	1807	728	596	720

Delivery

#	Date	105 15% 121	Value (Cr)	Q/T 163	Del 48	Del 39
1	22-Jul	111	8	100	45	4
2	21-Jul	111	10	107	49	5
3	20-Jul	111	4	81	44	2
4	17-Jul	112	13	106	47	6
5	16-Jul	110	8	85	53	4
6	15-Jul	111	11	107	46	5
7	14-Jul	111	11	104	56	6
8	13-Jul	114	26	148	57	15
9	10-Jul	112	22	86	45	10
10	9-Jul	112	11	106	51	6
11	8-Jul	113	29	82	45	13
12	7-Jul	116	58	170	52	30
13	6-Jul	114	14	118	44	6
14	3-Jul	114	9	86	56	5
15	2-Jul	114	15	102	59	9
16	1-Jul	113	25	76	62	15
17	30-Jun	111	23	116	42	10
18	29-Jun	111	28	126	60	17
19	25-Jun	113	14	119	57	8
20	24-Jun	115	26	103	56	14
21	23-Jun	116	27	124	54	15
22	22-Jun	117	32	108	46	15
23	19-Jun	117	47	142	37	17
24	18-Jun	115	152	285	50	76
25	17-Jun	113	26	139	37	10
26	16-Jun	114	267	175	14	37
27	15-Jun	111	16	88	46	8
28	12-Jun	109	14	86	39	6
29	11-Jun	106	45	179	74	33
30	10-Jun	109	15	71	37	5
31	9-Jun	111	9	67	44	4
32	8-Jun	110	54	240	83	45
33	5-Jun	113	10	40	42	4
34	4-Jun	114	14	48	37	5
35	3-Jun	113	10	46	35	4
36	2-Jun	112	10	64	46	5
37	1-Jun	114	8	70	36	3
38	29-May	115	10	90	52	5
39	27-May	117	12	80	39	5
40	26-May	116	9	83	42	4
41	25-May	116	7	80	49	4
42	22-May	114	6	65	36	2
43	21-May	115	15	94	45	7
44	20-May	116	12	90	34	4
45	19-May	119	35	129	61	21
46	18-May	116	22	96	35	8
47	15-May	118	60	119	37	22
48	14-May	118	14	74	28	4

Daily Market Cap

Date	Total Market Cap	Change	Chg %
23-Jul	13,561c	57c	0.42
22-Jul	13,618c	68c	0.50
21-Jul	13,686c	19c	0.13
17-Jul	13,704c	96c	0.71
16-Jul	13,608c	73c	0.53
15-Jul	13,681c	110c	0.80
14-Jul	13,790c	154c	1.11
13-Jul	13,945c	194c	1.41
10-Jul	13,751c	38c	0.28
09-Jul	13,789c	57c	0.41
08-Jul	13,846c	584c	4.05
07-Jul	14,430c	334c	2.37
06-Jul	14,096c	15c	0.11
02-Jul	14,081c	157c	1.12
01-Jul	13,925c	221c	1.61
30-Jun	13,704c	100c	0.72
29-Jun	13,804c	81c	0.59
26-Jun	13,885c	121c	0.86
25-Jun	14,006c	247c	1.73
24-Jun	14,253c	49c	0.34
23-Jun	14,302c	123c	0.85
22-Jun	14,425c	1c	0.01
19-Jun	14,424c	451c	3.23
17-Jun	13,973c	15c	0.11
16-Jun	13,988c	203c	1.48
15-Jun	13,784c	222c	1.64
12-Jun	13,562c	342c	2.58
11-Jun	13,221c	391c	2.87
10-Jun	13,612c	0	0

Stock Checklist

Price is below from 52 week high low average: 63%

Stock is trading above all short term SMAs: NO

Stock is trading above all long term SMAs: NO

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: YES

Promoters are buying the stock: NO

Mutual Fund Holdings

Held by 140 fund scheme(s) across 24 fund house(s) as of Jul26 · Total value ₹4,398 Cr · 4 increasing / 29 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
Nippon India Mutual Fund	16	0.98%	-	2050.7
HSBC Mutual Fund	10	1.14%	-	437.3
Kotak Mahindra Mutual Fund	8	1.12%	-0.23%	421.2
HDFC Mutual Fund	12	0.87%	-0.07%	367.8
Sundaram Mutual Fund	14	0.49%	-0.05%	285.4
Axis Mutual Fund	6	4.37%	-	230.8
ICICI Prudential Mutual Fund	8	0.69%	+0.69%	147.3
Tata Mutual Fund	6	0.88%	-	141.7
Aditya Birla Sun Life Mutual Fund	8	0.96%	-	137.1
Bajaj Finserv Mutual Fund	8	1.08%	-0.28%	92.2
Bandhan Mutual Fund	6	0.19%	-	42.5
Mahindra Manulife Mutual Fund	2	1.17%	-0.01%	11.5
JM Financial Mutual Fund	2	0.39%	-	9
SBI Mutual Fund	4	0.14%	-	8.2
Motilal Oswal Mutual Fund	6	0.10%	-	7.2
Edelweiss Mutual Fund	4	0.61%	-	6
Jio BlackRock Mutual Fund	1	0.25%	-	0.8
PGIM India Mutual Fund	2	0.42%	-	0.8
Groww Mutual Fund	4	0.14%	-	0.8
Navi Mutual Fund	4	0.08%	-	0.1
DSP Mutual Fund	4	0.12%	-	0
Angel One Mutual Fund	2	0.02%	-	0
Mirae Asset Mutual Fund	2	0.02%	-	0
Zerodha Mutual Fund	1	0.11%	-0.03%	0

Devyani International Limited

Price Chart

Price Performance

Moving Average

PIVOT LEVEL

Competitors/Peers

Shareholding Pattern (%)

Quarterly Results

Profit and Loss

Cash Flows

Balance Sheet

Delivery

Daily Market Cap

Stock Checklist

Mutual Fund Holdings

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements