Devyani Intl Peer Comparison

NSE: DEVYANI | BSE: 543330

₹117.38

₹-1.97 (-1.65%)

As on 23-Oct-2026IST

Market cap

₹14,475 Cr

Revenue (TTM)

₹5,835 Cr

P/E Ratio

P/B Ratio

9.3

Div. Yield

0 %

Edit

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Market cap (₹ Cr)	14,475	26,608	6,290	6,310	45
Revenue (₹ Cr)	5,835	9,846	2,948	3,385	58
Net Profit (₹ Cr)	-27.35	442.10	-191.70	-4.92	0.36
Net Margin (%)	-0.47	3.75	-6.40	-0.14	0.59
RoE (%)	-0.82	17.24	-22.49	1.62	2.24
Price to Earnings	--	61.31	--	--	141.80
Price-To-Book	9.30	11.35	4.03	4.50	0.71

Income Statement (₹ Cr)

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Operating Revenue	5,835.03	9,846.49	2,947.53	3,385.04	58.02
Total Income	5,888.93	9,921.58	2,993.97	3,409.67	59.86
Total Expenditure	4,940.24	7,899.20	2,591.85	2,859.67	45.17
EBITDA	894.78	1,947.29	355.68	525.37	12.85
Depreciation	684.66	1,003.18	399.51	401.65	8.59
EBIT	210.12	944.11	-43.84	123.72	4.26
Interest	279.10	447.00	192.06	127.65	3.47
Other Income	53.90	75.09	46.44	24.63	1.84
Exceptional Items	-21.50	-33.70	-2.25	-25.29	-1.39
Profit before Tax	-36.58	538.49	-191.70	-4.58	1.24
Provision for Tax	-9.04	166.75	0.00	0.34	0.88
Profit after Tax	-27.54	371.74	-191.70	-4.92	0.36

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Shareholder's Funds	1,541.82	2,292.10	721.11	1,401.61	58.13
Minority Interest	-0.01	-15.97	18.21	0.07	-0.04
Non-Current Liabilities	3,193.33	3,637.23	1,927.98	1,425.20	51.97
Current Liabilities	1,671.43	3,535.69	765.74	614.06	23.57
Total Liabilities	6,749.97	10,699.72	3,382.31	3,254.57	134.65

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Non-Current Assets	3,669.29	5,289.40	1,339.20	1,577.25	56.36
Current Assets	852.43	1,299.93	380.20	488.40	17.89
Total Assets	6,749.97	10,699.72	3,382.31	3,254.57	134.65
Total Debt*	1,360.39	1,745.23	269.85	5.59	29.06
Net Current Assets	-819.01	-2,235.77	-385.54	-125.66	-5.67
Contingent Liabilities	36.51	280.35	--	156.75	0.90

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Cash From Operating Activities	919.21	1,893.55	302.66	507.03	11.99
Cash Flow from Investing Activities	-439.54	-1,084.48	-494.09	-233.05	-21.69
Cash from Financing Activities	-197.25	-780.13	-320.72	-260.11	3.68
Net Cash Inflow / Outflow	282.42	28.94	-512.15	13.87	-6.02

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
ROCE (%)	8.98	25.56	-1.34	6.08	5.83
ROE (%)	-0.82	17.24	-22.49	1.62	2.24
ROA (%)	-0.46	4.11	-5.60	-0.15	0.30
EBIT Margin (%)	3.60	9.59	-1.49	3.65	7.34
Net Margin (%)	-0.47	3.75	-6.40	-0.14	0.59
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Revenue Growth (%)	14.72	16.49	13.29	13.32	33.87
EBIT Growth (%)	-1.68	18.01	53.59	53.06	96.00
Net Profit Growth (%)	-4.15	32.85	15.19	-2,229.87	-43.65
EPS Growth (%)	-10.17	38.79	26.92	110.55	95.93
Book Value Growth (%)	41.65	9.05	-21.16	-1.98	37.14

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Price / Earnings	-1,133.85	69.21	-30.94	279.77	33.07
Price / Book Value	9.30	11.35	4.03	4.50	0.71
Dividend Yield (%)	0.00	0.30	0.00	0.00	0.00
EV/EBITDA	17.14	14.39	17.89	11.89	5.58
Market Cap (₹ Cr)	11,651.11	28,670.69	3,341.16	4,815.80	60.39

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Debt to Equity	0.51	0.15	0.22	0.02	0.45
Short term debt to equity ratio	0.03	0.06	0.10	0.00	0.02
Current Ratio	0.51	0.37	0.50	0.80	0.76
Quick Ratio	0.41	0.28	0.45	0.60	0.66
Interest Coverage	0.87	2.20	0.00	0.96	1.36

	Devyani Intl	Jubilant Foodworks	Restaurant King	Sapphire Foods	Vidli Restaurants
Debtors to sales (%)	1.10	3.81	1.57	1.29	12.67
Asset Turnover	0.97	1.09	0.86	1.02	0.49
Receivable days	3.43	13.52	5.16	4.18	34.08
Inventory Days	10.18	13.70	5.33	12.14	13.61
Payable days	108.78	129.81	152.52	96.49	187.19
Cash Conversion Cycle	-95.18	-102.58	-142.03	-80.17	-139.50

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.