Devyani Intl Peer Comparison
NSE: DEVYANI | BSE: 543330
₹130.00
₹-0.08
(-0.06%)
As on 13-Nov-2026 10:44IST
Market cap
₹16,034 Cr
Revenue (TTM)
₹5,978 Cr
P/E Ratio
--
P/B Ratio
10.4
Div. Yield
0 %
Edit
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
16,034 | 29,033 | 6,958 | 6,402 | 50 |
Revenue (₹ Cr) |
5,978 | 10,114 | 3,385 | 3,089 | 56 |
Net Profit (₹ Cr) |
0.09 | 358.39 | -4.92 | -152.16 | -1.43 |
Net Margin (%) |
-0.04 | 3.68 | -0.14 | -4.83 | -2.47 |
RoE (%) |
0.42 | 16.46 | 1.62 | -10.96 | -2.28 |
Price to Earnings |
-- | 81.59 | -- | -- | -- |
Price-To-Book |
10.38 | 11.67 | 4.96 | 3.78 | 0.81 |
Income Statement (₹ Cr)
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Operating Revenue
|
5,977.70 | 10,114.23 | 3,385.04 | 3,088.95 | 56.21 |
|
Total Income
|
6,035.32 | 10,193.25 | 3,409.67 | 3,149.14 | 57.96 |
|
Total Expenditure
|
5,039.57 | 8,130.00 | 2,859.67 | 2,694.17 | 46.74 |
|
EBITDA
|
938.14 | 1,984.22 | 525.37 | 394.78 | 9.47 |
|
Depreciation
|
702.76 | 1,034.25 | 401.65 | 408.33 | 8.78 |
|
EBIT
|
235.38 | 949.98 | 123.72 | -13.55 | 0.69 |
|
Interest
|
275.58 | 453.16 | 127.65 | 196.55 | 3.51 |
|
Other Income
|
57.62 | 79.03 | 24.63 | 60.19 | 1.75 |
|
Exceptional Items
|
-21.50 | -33.70 | -25.29 | -2.25 | -0.13 |
|
Profit before Tax
|
-4.08 | 542.14 | -4.58 | -152.16 | -1.20 |
|
Provision for Tax
|
-1.61 | 167.11 | 0.34 | 0.00 | 0.24 |
|
Profit after Tax
|
-2.47 | 375.04 | -4.92 | -152.16 | -1.43 |
Liabilities (₹ Cr)
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,545.06 | 2,487.51 | 1,401.61 | 1,695.23 | 61.51 |
|
Minority Interest
|
-5.78 | -11.08 | 0.07 | 17.70 | 0.03 |
|
Non-Current Liabilities
|
3,085.10 | 4,769.28 | 1,425.20 | 1,927.89 | 39.78 |
|
Current Liabilities
|
1,389.51 | 2,340.80 | 614.06 | 748.75 | 25.56 |
|
Total Liabilities
|
6,749.97 | 10,699.72 | 3,254.57 | 3,382.31 | 134.65 |
Assets (₹ Cr)
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
3,617.03 | 5,526.83 | 1,577.25 | 1,564.09 | 64.07 |
|
Current Assets
|
526.28 | 1,201.92 | 488.40 | 1,128.65 | 18.40 |
|
Total Assets
|
6,749.97 | 10,699.72 | 3,254.57 | 3,382.31 | 134.65 |
|
Total Debt*
|
1,360.39 | 1,745.23 | 5.59 | 269.85 | 29.06 |
|
Net Current Assets
|
-863.23 | -1,138.88 | -125.66 | 379.91 | -7.16 |
|
Contingent Liabilities
|
36.51 | 280.35 | 156.75 | -- | 0.90 |
Cashflow (₹ Cr)
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
919.21 | 1,893.55 | 507.03 | 302.66 | 11.99 |
|
Cash Flow from Investing Activities
|
-439.54 | -1,084.48 | -233.05 | -494.09 | -21.69 |
|
Cash from Financing Activities
|
-197.25 | -780.13 | -260.11 | -320.72 | 3.68 |
|
Net Cash Inflow / Outflow
|
282.42 | 28.94 | 13.87 | -512.15 | -6.02 |
Ratios
Profitability Ratios
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
ROCE (%)
|
8.98 | 25.56 | 6.08 | -1.34 | 5.83 |
|
ROE (%)
|
0.42 | 16.46 | 1.62 | -10.96 | -2.28 |
|
ROA (%)
|
-0.04 | 4.06 | -0.15 | -3.97 | -1.05 |
|
EBIT Margin (%)
|
3.94 | 9.39 | 3.65 | -0.44 | 1.23 |
|
Net Margin (%)
|
-0.04 | 3.68 | -0.14 | -4.83 | -2.47 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.06 | 14.55 | 13.32 | 15.57 | 19.83 |
|
EBIT Growth (%)
|
21.18 | 11.38 | 53.06 | 85.42 | -71.36 |
|
Net Profit Growth (%)
|
94.24 | 18.29 | -2,229.87 | 32.04 | -379.49 |
|
EPS Growth (%)
|
120.97 | 25.76 | 110.55 | 42.69 | -335.31 |
|
Book Value Growth (%)
|
41.65 | 9.05 | -1.98 | -21.16 | 37.14 |
Valuation Ratios
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Price / Earnings
|
2,455.53 | 73.81 | 308.49 | -42.34 | -38.05 |
|
Price / Book Value
|
10.38 | 11.67 | 4.96 | 3.78 | 0.81 |
|
Dividend Yield (%)
|
0.00 | 0.27 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
18.01 | 15.34 | 13.12 | 16.40 | 8.11 |
|
Market Cap (₹ Cr)
|
11,651.11 | 28,670.69 | 4,815.80 | 3,341.16 | 60.39 |
Solvency Ratios
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.44 | 0.60 | 0.02 | 0.08 | 0.39 |
|
Short term debt to equity ratio
|
0.03 | 0.06 | 0.00 | 0.10 | 0.02 |
|
Current Ratio
|
0.38 | 0.51 | 0.80 | 1.51 | 0.72 |
|
Quick Ratio
|
0.25 | 0.36 | 0.60 | 1.45 | 0.65 |
|
Interest Coverage
|
0.99 | 2.20 | 0.96 | 0.23 | 0.66 |
Operating Efficiency Ratios
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.87 | 3.51 | 1.29 | 1.60 | 8.46 |
|
Asset Turnover
|
0.95 | 1.10 | 1.02 | 0.81 | 0.41 |
|
Receivable days
|
3.43 | 13.52 | 4.18 | 5.16 | 34.08 |
|
Inventory Days
|
10.18 | 13.70 | 12.14 | 5.33 | 13.61 |
|
Payable days
|
108.78 | 129.81 | 96.49 | 152.52 | 187.19 |
|
Cash Conversion Cycle
|
-95.18 | -102.58 | -80.17 | -142.03 | -139.50 |
*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
loading...
loading...
loading...
loading...
loading...
New Process Alert 
Seems like you've uploaded a wrong QR code. Please upload the QR code downloaded from MF Central platform.
