Devyani Intl Peer Comparison
NSE: DEVYANI | BSE: 543330
₹128.18
₹-2.11
(-1.62%)
As on 01-Oct-2026 09:44IST
Market cap
₹16,047 Cr
Revenue (TTM)
₹5,835 Cr
P/E Ratio
--
P/B Ratio
10.3
Div. Yield
0 %
Edit
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
16,047 | 30,023 | 6,823 | 6,525 | 53 |
Revenue (₹ Cr) |
5,835 | 9,846 | 3,239 | 2,948 | 58 |
Net Profit (₹ Cr) |
-27.35 | 442.10 | -16.19 | -191.70 | 0.36 |
Net Margin (%) |
-0.47 | 3.75 | -0.50 | -6.40 | 0.59 |
RoE (%) |
-0.82 | 17.24 | 0.74 | -22.49 | 2.24 |
Price to Earnings |
-- | 69.18 | -- | -- | 165.63 |
Price-To-Book |
10.31 | 12.80 | 5.06 | 4.18 | 0.83 |
Income Statement (₹ Cr)
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Operating Revenue
|
5,835.03 | 9,846.49 | 3,239.45 | 2,947.53 | 58.02 |
|
Total Income
|
5,888.93 | 9,921.58 | 3,266.38 | 2,993.97 | 59.86 |
|
Total Expenditure
|
4,940.24 | 7,899.20 | 2,738.91 | 2,591.85 | 45.17 |
|
EBITDA
|
894.78 | 1,947.29 | 500.54 | 355.68 | 12.85 |
|
Depreciation
|
684.66 | 1,003.18 | 397.56 | 399.51 | 8.59 |
|
EBIT
|
210.12 | 944.11 | 102.99 | -43.84 | 4.26 |
|
Interest
|
279.10 | 447.00 | 125.21 | 192.06 | 3.47 |
|
Other Income
|
53.90 | 75.09 | 26.94 | 46.44 | 1.84 |
|
Exceptional Items
|
-21.50 | -33.70 | -23.96 | -2.25 | -1.39 |
|
Profit before Tax
|
-36.58 | 538.49 | -19.25 | -191.70 | 1.24 |
|
Provision for Tax
|
-9.04 | 166.75 | -3.06 | 0.00 | 0.88 |
|
Profit after Tax
|
-27.54 | 371.74 | -16.19 | -191.70 | 0.36 |
Liabilities (₹ Cr)
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,541.82 | 2,292.10 | 1,390.61 | 721.11 | 58.13 |
|
Minority Interest
|
-0.01 | -15.97 | 0.07 | 18.21 | -0.04 |
|
Non-Current Liabilities
|
3,193.33 | 3,637.23 | 1,329.70 | 1,927.98 | 51.97 |
|
Current Liabilities
|
1,671.43 | 3,535.69 | 537.64 | 765.74 | 23.57 |
|
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
|
3,669.29 | 5,289.40 | 1,560.05 | 1,339.20 | 56.36 |
|
Current Assets
|
852.43 | 1,299.93 | 338.40 | 380.20 | 17.89 |
|
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
|
-819.01 | -2,235.77 | -199.24 | -385.54 | -5.67 |
|
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 (%)
|
-0.82 | 17.24 | 0.74 | -22.49 | 2.24 |
|
ROA (%)
|
-0.46 | 4.11 | -0.51 | -5.60 | 0.30 |
|
EBIT Margin (%)
|
3.60 | 9.59 | 3.18 | -1.49 | 7.34 |
|
Net Margin (%)
|
-0.47 | 3.75 | -0.50 | -6.40 | 0.59 |
|
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 (%)
|
14.72 | 16.49 | 10.17 | 13.29 | 33.87 |
|
EBIT Growth (%)
|
-1.68 | 18.01 | 3.07 | 53.59 | 96.00 |
|
Net Profit Growth (%)
|
-4.15 | 32.85 | -338.85 | 15.19 | -43.65 |
|
EPS Growth (%)
|
-10.17 | 38.79 | -60.81 | 26.92 | 95.93 |
|
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
|
-1,256.99 | 78.09 | 666.35 | -32.09 | 38.62 |
|
Price / Book Value
|
10.31 | 12.80 | 5.06 | 4.18 | 0.83 |
|
Dividend Yield (%)
|
0.00 | 0.26 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
18.90 | 16.14 | 13.50 | 18.55 | 6.17 |
|
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
|
0.51 | 0.15 | 0.00 | 0.22 | 0.45 |
|
Short term debt to equity ratio
|
0.03 | 0.06 | 0.00 | 0.10 | 0.02 |
|
Current Ratio
|
0.51 | 0.37 | 0.63 | 0.50 | 0.76 |
|
Quick Ratio
|
0.41 | 0.28 | 0.42 | 0.45 | 0.66 |
|
Interest Coverage
|
0.87 | 2.20 | 0.85 | 0.00 | 1.36 |
Operating Efficiency Ratios
| Devyani Intl | Jubilant Foodworks | Sapphire Foods | Restaurant King | Vidli Restaurants | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.10 | 3.81 | 1.08 | 1.57 | 12.67 |
|
Asset Turnover
|
0.97 | 1.09 | 1.03 | 0.86 | 0.49 |
|
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.
