Devyani International Limited

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

117 0(0%)

Volume

8L as on 26, May

Open

170

High

195

Low

189

116

VWAP

117

52 Week High

191

52 Week Low

Viand Research Rating

Quality Score

00/00

Growth Score

00/00

Valuation Score

00/00

Momentum Score

00/00

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

14,388

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 Week2%

1 Month9%

3 Months10%

6 Months16%

1 Year32%

YTD20%

Moving Average

5 Day SMA116

10 Day SMA117

20 Day SMA118

30 Day SMA115

50 Day SMA111

61 Day SMA113

80 Day SMA116

200 Day SMA139

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	120	117	119	120
Resistance 2	119	117	118	119
Resistance 1	117	116	117	117
Pivot Point	116	116	116	116
Support 1	115	116	115	115
Support 2	113	116	114	113
Support 3	112	115	113	112

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	Div Yld %
1	DMART	2,68,881	4123	3%	8%	2%	0%	86	0	0	0
2	ETERNAL	2,46,769	256	2%	2%	18%	12%	970	0	0	0
3	TRENT	1,50,830	4243	4%	1%	1%	24%	79	0	0	0
4	INDHOTEL	95,007	667	1%	4%	10%	14%	49	0	0	0
5	LENSKART	90,467	521	0	0	0	0	0	0	0	0
6	NYKAA	76,427	267	2%	2%	1%	33%	0	0	0	0
7	SWIGGY	74,956	272	3%	12%	35%	21%	0	0	0	0
8	NAUKRI	65,426	1009	5%	0%	27%	32%	0	0	0	0
9	VMM	56,798	121	0%	2%	10%	3%	0	0	0	0
10	IRCTC	43,148	539	1%	1%	22%	32%	0	0	0	0
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
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
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
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
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	92 42% 130	Value (Cr)	Q/T 165	Del 45	Del 41
1	27-May	117	12	80	39	5
2	26-May	116	9	83	42	4
3	25-May	116	7	80	49	4
4	22-May	114	6	65	36	2
5	21-May	115	15	94	45	7
6	20-May	116	12	90	34	4
7	19-May	119	35	129	61	21
8	18-May	116	22	96	35	8
9	15-May	118	60	119	37	22
10	14-May	118	14	74	28	4
11	13-May	118	37	124	35	13
12	12-May	114	22	76	42	9
13	11-May	116	39	87	43	17
14	8-May	118	22	84	46	10
15	7-May	119	25	110	46	11
16	6-May	121	33	108	39	13
17	5-May	118	25	98	40	10
18	4-May	122	26	115	40	10
19	30-Apr	125	112	163	19	22
20	29-Apr	128	717	216	10	73
21	28-Apr	112	21	118	41	9
22	27-Apr	112	74	139	25	18
23	24-Apr	107	21	116	45	10
24	23-Apr	110	16	113	51	8
25	22-Apr	113	54	155	34	18
26	21-Apr	111	75	136	48	36
27	20-Apr	107	28	136	53	15
28	17-Apr	108	29	110	51	15
29	16-Apr	109	30	109	47	14
30	15-Apr	107	23	86	39	9
31	13-Apr	106	30	100	40	12
32	10-Apr	109	118	115	38	45
33	9-Apr	105	35	102	61	21
34	8-Apr	106	43	120	36	15
35	7-Apr	99	26	113	32	8
36	6-Apr	100	57	126	38	21
37	2-Apr	96	42	128	30	13
38	1-Apr	97	34	127	46	16
39	30-Mar	95	61	130	53	32
40	27-Mar	100	100	266	80	80
41	25-Mar	102	44	110	46	20
42	24-Mar	102	28	72	51	14
43	23-Mar	101	29	65	51	15
44	20-Mar	104	31	83	45	14

Daily Market Cap

Date	Total Market Cap	Change	Chg %
28-May	14,388c	117c	0.81
27-May	14,506c	142c	0.99
26-May	14,364c	44c	0.31
25-May	14,319c	94c	0.66
22-May	14,226c	83c	0.58
21-May	14,143c	174c	1.21
20-May	14,317c	306c	2.09
19-May	14,623c	429c	3.02
18-May	14,194c	355c	2.44
15-May	14,549c	11c	0.08
14-May	14,538c	482c	3.43
12-May	14,056c	247c	1.72
11-May	14,302c	382c	2.60
07-May	14,684c	134c	0.92
06-May	14,550c	101c	0.69
05-May	14,651c	584c	3.84
04-May	15,235c	70c	0.46
30-Apr	15,165c	555c	3.53
29-Apr	15,720c	1,864c	13.45
28-Apr	13,856c	650c	4.92
24-Apr	13,206c	641c	4.63
23-Apr	13,847c	80c	0.58
22-Apr	13,927c	168c	1.22
21-Apr	13,760c	449c	3.37
20-Apr	13,311c	3c	0.02
17-Apr	13,313c	78c	0.59
16-Apr	13,236c	80c	0.60
15-Apr	13,316c	0	0

Stock Checklist

Price is below from 52 week high low average: 49%

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

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements

Corporate Announcements

NseIndia | Trendlyne | Screener | TradingView