Devyani International Limited

Web: dil-rjcorp.com NSE: DEVYANI BSE: 543330 SECTOR: Consumer Services - Leisure Services | Add Note | View Notes

140 2(1%)

Volume

10L as on 03, Sep

Open

170

High

195

Low

189

138

VWAP

138

52 Week High

191

52 Week Low

Viand Research Rating

Quality Score

43/100

Growth Score

95/100

Valuation Score

50/100

Momentum Score

70/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

17,280

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 Week6%

1 Month18%

3 Months22%

6 Months13%

1 Year23%

YTD5%

Moving Average

5 Day SMA139

10 Day SMA143

20 Day SMA142

30 Day SMA134

50 Day SMA125

61 Day SMA123

80 Day SMA121

200 Day SMA123

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	142	139	141	144
Resistance 2	141	139	139	141
Resistance 1	139	138	139	141
Pivot Point	137	138	137	138
Support 1	136	138	136	138
Support 2	134	137	135	135
Support 3	133	137	134	135

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	ETERNAL	3,11,851	323	1%	5%	34%	0%	620	193.6	0.15	366
2	DMART	2,45,355	3762	2%	6%	1%	22%	88	193.6	0.1	2970
3	TRENT	1,51,897	2853	2%	8%	27%	49%	84	193.6	0.37	1721
4	LENSKART	1,18,882	684	4%	1%	2%	2%	0	193.6	0.35	501
5	INDHOTEL	1,02,743	722	2%	3%	12%	6%	49	193.6	0.22	2247
6	NYKAA	95,962	335	1%	3%	29%	40%	0	193.6	0.86	204
7	NAUKRI	85,818	1324	0	5%	33%	0%	0	193.6	0.01	1763
8	SWIGGY	77,151	280	5%	6%	7%	36%	0	193.6	0.14	-4154
9	VMM	50,034	107	0%	3%	8%	29%	0	193.6	0.27	839
10	IRCTC	38,116	476	3%	8%	17%	33%	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

Delivery Data: DEVYANI

#	Date	107 46% 156	Value (Cr)	Q/T 146	Del 37	Del 51
1	4-Sep	139	34	74	35	12
2	3-Sep	138	14	77	41	6
3	2-Sep	138	17	78	51	9
4	1-Sep	139	14	79	31	4
5	31-Aug	139	45	104	47	21
6	28-Aug	140	36	111	28	10
7	27-Aug	146	155	136	23	35
8	26-Aug	149	79	115	37	30
9	25-Aug	150	37	151	52	19
10	24-Aug	149	80	158	52	42
11	21-Aug	144	44	102	37	16
12	20-Aug	148	106	193	44	46
13	19-Aug	143	19	75	40	8
14	18-Aug	142	26	134	36	10
15	17-Aug	144	45	78	32	14
16	14-Aug	144	154	170	25	39
17	13-Aug	139	52	134	24	13
18	12-Aug	140	81	179	31	25
19	11-Aug	143	350	196	28	100
20	10-Aug	134	83	167	35	29
21	7-Aug	135	350	210	23	81
22	6-Aug	124	59	231	55	32
23	5-Aug	125	120	170	49	59
24	4-Aug	120	59	137	40	23
25	3-Aug	117	29	60	44	13
26	31-Jul	114	42	86	45	19
27	30-Jul	119	190	152	31	59
28	29-Jul	118	368	173	12	43
29	28-Jul	114	9	92	50	5
30	27-Jul	116	52	155	51	26
31	24-Jul	112	34	107	31	10
32	23-Jul	110	15	82	40	6
33	22-Jul	111	8	100	45	4
34	21-Jul	111	10	107	49	5
35	20-Jul	111	4	81	44	2
36	17-Jul	112	13	106	47	6
37	16-Jul	110	8	85	53	4
38	15-Jul	111	11	107	46	5
39	14-Jul	111	11	104	56	6
40	13-Jul	114	26	148	57	15
41	10-Jul	112	22	86	45	10
42	9-Jul	112	11	106	51	6
43	8-Jul	113	29	82	45	13
44	7-Jul	116	58	170	52	30
45	6-Jul	114	14	118	44	6
46	3-Jul	114	9	86	56	5
47	2-Jul	114	15	102	59	9
48	1-Jul	113	25	76	62	15
49	30-Jun	111	23	116	42	10
50	29-Jun	111	28	126	60	17

Daily Market Cap

Date	Total Market Cap	Change	Chg %
04-Sep	17,280c	252c	1.48
03-Sep	17,028c	9c	0.05
01-Sep	17,020c	130c	0.75
31-Aug	17,149c	815c	4.54
27-Aug	17,964c	851c	4.52
26-Aug	18,815c	437c	2.37
25-Aug	18,378c	7c	0.04
24-Aug	18,371c	187c	1.03
21-Aug	18,183c	552c	3.13
19-Aug	17,631c	185c	1.06
18-Aug	17,446c	216c	1.22
17-Aug	17,662c	93c	0.52
14-Aug	17,754c	547c	3.18
13-Aug	17,207c	1c	0.01
12-Aug	17,206c	427c	2.42
11-Aug	17,632c	1,074c	6.49
10-Aug	16,558c	1,144c	7.42
06-Aug	15,414c	607c	4.10
04-Aug	14,808c	753c	5.36
31-Jul	14,054c	293c	2.05
30-Jul	14,348c	719c	4.77
29-Jul	15,067c	1,023c	7.29
28-Jul	14,043c	302c	2.11
27-Jul	14,345c	536c	3.88
24-Jul	13,809c	0	0

Stock Checklist

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

Stock is trading above all short term SMAs: NO

Stock is trading above all long term SMAs: YES

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: YES

Promoters are buying the stock: NO

Mutual Fund Holdings

Held by 134 fund scheme(s) across 24 fund house(s) as of Aug26 · Total value ₹4,402 Cr · 16 increasing / 55 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
Nippon India Mutual Fund	16	0.50%	-0.06%	2005.2
HDFC Mutual Fund	14	0.15%	+0.01%	445
Kotak Mahindra Mutual Fund	8	0.61%	+0.01%	431.8
HSBC Mutual Fund	10	0.72%	-0.13%	400.3
Axis Mutual Fund	6	0.42%	-0.02%	278.6
Sundaram Mutual Fund	8	0.67%	-0.01%	277.5
ICICI Prudential Mutual Fund	8	0.65%	-	153.4
Aditya Birla Sun Life Mutual Fund	8	0.49%	-0.03%	141.6
Tata Mutual Fund	6	0.80%	-0.09%	131.2
Bajaj Finserv Mutual Fund	6	1.06%	-0.01%	95.5
Mahindra Manulife Mutual Fund	2	1.17%	-	11.5
SBI Mutual Fund	4	0.16%	-0.02%	8.2
Motilal Oswal Mutual Fund	6	0.08%	-0.02%	7.2
JM Financial Mutual Fund	2	0.26%	-0.13%	6.7
Edelweiss Mutual Fund	4	0.39%	-0.05%	5.9
Jio BlackRock Mutual Fund	1	0.23%	-0.02%	0.9
Groww Mutual Fund	4	0.08%	-0.02%	0.8
PGIM India Mutual Fund	2	0.72%	-0.07%	0.7
Bandhan Mutual Fund	6	0.00%	-0.03%	0.4
DSP Mutual Fund	4	0.10%	+0.01%	0.1
Navi Mutual Fund	4	0.05%	-0.01%	0
Angel One Mutual Fund	2	0.02%	-	0
Mirae Asset Mutual Fund	2	0.02%	-	0
Zerodha Mutual Fund	1	0.10%	-	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