Interactive Financial Charts Not Available

Devyani (DEVYANI) | Financial Analysis & Statements

Devyani International Ltd. | Mid-cap | Consumer Cyclical

₹155.45

0.17%

Devyani vs Jubilant Foodworks Devyani vs Westlife Foodworld Devyani vs Sapphire Foods India Devyani vs Restaurant Brands Devyani vs Barbeque Nation Devyani vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 12.1B

Gross Profit 6.6B 54.43%

Operating Income 490.7M 4.05%

Net Income -167.6M -1.38%

Balance Sheet Metrics

Total Assets 53.4B

Total Liabilities 39.4B

Shareholders Equity 14.0B

Debt to Equity 2.81

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Devyani Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	49.5B	35.3B	29.7B	20.6B	11.2B
Cost of Goods Sold i	22.5B	17.7B	14.2B	9.8B	5.6B
Gross Profit i	27.0B	17.6B	15.5B	10.8B	5.6B
Gross Margin % i	54.6%	49.8%	52.1%	52.5%	50.0%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	2.9B	2.4B	1.8B	1.0B
Other Operating Expenses i	18.6B	6.4B	5.1B	3.7B	2.2B
Total Operating Expenses i	18.6B	9.2B	7.4B	5.4B	3.2B
Operating Income i	2.7B	2.6B	3.7B	2.5B	23.6M
Operating Margin % i	5.5%	7.3%	12.3%	12.0%	0.2%
Non-Operating Items
Interest Income i	-	125.1M	120.4M	90.1M	104.0M
Interest Expense i	2.6B	1.9B	1.4B	1.2B	1.5B
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	127.9M	36.8M	2.4B	1.2B	-823.9M
Income Tax i	196.9M	133.3M	-205.9M	-319.7M	-10.7M
Effective Tax Rate % i	154.0%	362.6%	-8.5%	-26.0%	0.0%
Net Income i	-69.0M	-96.5M	2.6B	1.6B	-629.9M
Net Margin % i	-0.1%	-0.3%	8.8%	7.5%	-5.6%
Key Metrics
EBITDA i	8.7B	6.5B	6.7B	4.9B	2.6B
EPS (Basic) i	₹0.08	₹0.39	₹2.20	₹1.32	₹-0.46
EPS (Diluted) i	₹0.08	₹0.39	₹2.19	₹1.32	₹-0.46
Basic Shares Outstanding i	1143625000	1205702198	1204767816	1184962588	1202523878
Diluted Shares Outstanding i	1143625000	1205702198	1204767816	1184962588	1202523878

Income Statement Trend

Devyani Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	1.8B	1.7B	625.9M	574.5M	399.6M
Short-term Investments i	460.8M	230.4M	215.2M	920.6M	5.8M
Accounts Receivable i	413.1M	526.9M	289.1M	210.5M	168.8M
Inventory i	1.5B	1.3B	1.3B	854.9M	622.0M
Other Current Assets	560.6M	640.3M	-60.0K	294.5M	5.9M
Total Current Assets i	4.7B	4.9B	3.1B	3.4B	1.6B
Non-Current Assets
Property, Plant & Equipment i	35.1B	1.1B	778.3M	530.9M	354.5M
Goodwill i	15.4B	14.3B	2.8B	2.8B	3.1B
Intangible Assets i	6.3B	5.7B	1.5B	1.5B	1.9B
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	274.9M	212.7M	223.1M	-330.0K	-
Total Non-Current Assets i	48.6B	44.5B	26.8B	19.3B	15.0B
Total Assets i	53.4B	49.3B	29.9B	22.6B	16.7B
Liabilities
Current Liabilities
Accounts Payable i	4.4B	3.8B	2.4B	2.0B	1.6B
Short-term Debt i	4.4B	3.3B	1.0B	1.2B	1.8B
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	568.1M	-800.0K	523.0M	309.7M	-
Total Current Liabilities i	11.1B	9.1B	5.3B	4.2B	4.2B
Non-Current Liabilities
Long-term Debt i	27.5B	25.8B	14.6B	11.4B	11.5B
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	20.9M	50.2M	23.4M	10.7M	-
Total Non-Current Liabilities i	28.2B	26.7B	14.9B	11.6B	11.8B
Total Liabilities i	39.4B	35.8B	20.2B	15.8B	16.0B
Equity
Common Stock i	1.2B	1.2B	1.2B	1.2B	1.2B
Retained Earnings i	-	-4.6B	-5.0B	-7.7B	-8.9B
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	14.0B	13.5B	9.6B	6.8B	718.6M
Key Metrics
Total Debt i	31.9B	29.1B	15.6B	12.5B	13.3B
Working Capital i	-6.4B	-4.3B	-2.2B	-840.7M	-2.6B

Balance Sheet Composition

Devyani Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	131.1M	36.8M	2.4B	1.2B	-640.6M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-92.1M	99.6M	109.4M	64.9M	22.6M
Working Capital Changes i	-170.4M	-102.1M	-602.5M	-801.2M	294.1M
Operating Cash Flow i	2.2B	1.6B	3.1B	1.2B	-672.1M
Investing Activities
Capital Expenditures i	-4.8B	-4.6B	-4.2B	-2.9B	-1.3B
Acquisitions i	-15.2M	-10.9B	0	-740.0K	-2.3B
Investment Purchases i	-439.2M	-370.4M	-235.8M	-915.3M	0
Investment Sales i	639.6M	372.7M	928.7M	3.0M	22.4M
Investing Cash Flow i	-4.6B	-15.5B	-3.5B	-3.8B	-3.6B
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	513.8M	8.1B	0	609.2M	2.4B
Debt Repayment i	-801.9M	0	-609.2M	-3.9B	-3.1B
Financing Cash Flow i	-234.0M	11.8B	-585.5M	953.0M	2.0B
Free Cash Flow i	4.1B	1.1B	2.0B	1.4B	1.0B
Net Change in Cash i	-2.7B	-2.2B	-1.1B	-1.7B	-2.2B

Cash Flow Trend

Devyani Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 1,939.88

Forward P/E 102.10

Price to Book 17.10

Price to Sales 3.76

PEG Ratio -22.04

Profitability Ratios

Profit Margin -0.34%

Operating Margin 4.07%

Return on Equity 0.65%

Return on Assets 0.17%

Financial Health

Current Ratio 0.43

Debt to Equity 227.32

Beta -0.09

Per Share Data

EPS (TTM) ₹-0.14

Book Value per Share ₹9.07

Revenue per Share ₹41.95

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
devyani	191.3B	1,939.88	17.10	0.65%	-0.34%	227.32
Jubilant Foodworks	415.5B	158.76	19.76	9.66%	2.91%	200.46
Westlife Foodworld	103.3B	1,006.97	16.77	2.01%	0.40%	268.97
Sapphire Foods India	98.7B	1,093.93	7.04	1.38%	0.30%	92.55
Restaurant Brands	45.9B	-18.20	5.05	-24.18%	-8.02%	204.87
Barbeque Nation	10.0B	160.28	2.74	-7.49%	-3.21%	204.26

Financial data is updated regularly. All figures are in the company's reporting currency.