Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 163.96 INR -3.03% Market Closed
Market Cap: 197.7B INR
Have any thoughts about
Devyani International Ltd?
Write Note

Intrinsic Value

The intrinsic value of one DEVYANI stock under the Base Case scenario is 169.57 INR. Compared to the current market price of 163.96 INR, Devyani International Ltd is Undervalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DEVYANI Intrinsic Value
169.57 INR
Undervaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Devyani International Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DEVYANI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DEVYANI?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Devyani International Ltd

Provide an overview of the primary business activities
of Devyani International Ltd.

What unique competitive advantages
does Devyani International Ltd hold over its rivals?

What risks and challenges
does Devyani International Ltd face in the near future?

Summarize the latest earnings call
of Devyani International Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Devyani International Ltd.

Provide P/S
for Devyani International Ltd.

Provide P/E
for Devyani International Ltd.

Provide P/OCF
for Devyani International Ltd.

Provide P/FCFE
for Devyani International Ltd.

Provide P/B
for Devyani International Ltd.

Provide EV/S
for Devyani International Ltd.

Provide EV/GP
for Devyani International Ltd.

Provide EV/EBITDA
for Devyani International Ltd.

Provide EV/EBIT
for Devyani International Ltd.

Provide EV/OCF
for Devyani International Ltd.

Provide EV/FCFF
for Devyani International Ltd.

Provide EV/IC
for Devyani International Ltd.

Show me price targets
for Devyani International Ltd made by professional analysts.

What are the Revenue projections
for Devyani International Ltd?

How accurate were the past Revenue estimates
for Devyani International Ltd?

What are the Net Income projections
for Devyani International Ltd?

How accurate were the past Net Income estimates
for Devyani International Ltd?

What are the EPS projections
for Devyani International Ltd?

How accurate were the past EPS estimates
for Devyani International Ltd?

What are the EBIT projections
for Devyani International Ltd?

How accurate were the past EBIT estimates
for Devyani International Ltd?

Compare the revenue forecasts
for Devyani International Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Devyani International Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Devyani International Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Devyani International Ltd compared to its peers.

Compare the P/E ratios
of Devyani International Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Devyani International Ltd with its peers.

Analyze the financial leverage
of Devyani International Ltd compared to its main competitors.

Show all profitability ratios
for Devyani International Ltd.

Provide ROE
for Devyani International Ltd.

Provide ROA
for Devyani International Ltd.

Provide ROIC
for Devyani International Ltd.

Provide ROCE
for Devyani International Ltd.

Provide Gross Margin
for Devyani International Ltd.

Provide Operating Margin
for Devyani International Ltd.

Provide Net Margin
for Devyani International Ltd.

Provide FCF Margin
for Devyani International Ltd.

Show all solvency ratios
for Devyani International Ltd.

Provide D/E Ratio
for Devyani International Ltd.

Provide D/A Ratio
for Devyani International Ltd.

Provide Interest Coverage Ratio
for Devyani International Ltd.

Provide Altman Z-Score Ratio
for Devyani International Ltd.

Provide Quick Ratio
for Devyani International Ltd.

Provide Current Ratio
for Devyani International Ltd.

Provide Cash Ratio
for Devyani International Ltd.

What is the historical Revenue growth
over the last 5 years for Devyani International Ltd?

What is the historical Net Income growth
over the last 5 years for Devyani International Ltd?

What is the current Free Cash Flow
of Devyani International Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Devyani International Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Devyani International Ltd

Current Assets 4.9B
Cash & Short-Term Investments 2.9B
Receivables 1B
Other Current Assets 927.7m
Non-Current Assets 44.5B
Long-Term Investments 279.7m
PP&E 32B
Intangibles 10B
Other Non-Current Assets 2.2B
Current Liabilities 9.1B
Accounts Payable 3.8B
Accrued Liabilities 640.4m
Short-Term Debt 290.5m
Other Current Liabilities 4.4B
Non-Current Liabilities 29.7B
Long-Term Debt 25.8B
Other Non-Current Liabilities 3.9B
Efficiency

Earnings Waterfall
Devyani International Ltd

Revenue
39.3B INR
Cost of Revenue
-11.9B INR
Gross Profit
27.4B INR
Operating Expenses
-24.8B INR
Operating Income
2.6B INR
Other Expenses
-2B INR
Net Income
656.1m INR

Free Cash Flow Analysis
Devyani International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DEVYANI Profitability Score
Profitability Due Diligence

Devyani International Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
58/100
Profitability
Score

Devyani International Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

DEVYANI Solvency Score
Solvency Due Diligence

Devyani International Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
High D/E
Short-Term Solvency
32/100
Solvency
Score

Devyani International Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DEVYANI Price Targets Summary
Devyani International Ltd

Wall Street analysts forecast DEVYANI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DEVYANI is 193.8 INR with a low forecast of 150.49 INR and a high forecast of 233.1 INR.

Lowest
Price Target
150.49 INR
8% Downside
Average
Price Target
193.8 INR
18% Upside
Highest
Price Target
233.1 INR
42% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DEVYANI?

Click here to dive deeper.

Dividends

Devyani International Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for DEVYANI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Devyani International Ltd Logo
Devyani International Ltd

Country

India

Industry

Hotels, Restaurants & Leisure

Market Cap

197.7B INR

Dividend Yield

0%

Description

Devyani International Ltd. engages in operating quick service restaurants that include Pizza Hut, KFC, and Costa Coffee. The company is headquartered in Gurgaon, Haryana and currently employs 12,074 full-time employees. The company went IPO on 2021-08-16. The firm operates through the Food and Beverages segment. Its geographical segments include Within India and Outside India. Its stores are operated outside India, which is primarily comprised of KFC and Pizza Hut stores operated in Nepal and Nigeria. The firm operated over 264 KFC stores and approximately 297 Pizza Hut stores across India. In addition, the Company is also the franchise of Costa Coffee brand in India, which is owned by Costa International and operated approximately 44 Costa Coffee stores. The Company’s subsidiaries include Devyani Food Street Private Limited, Devyani Airport Services (Mumbai) Pvt. Ltd., Devyani International Nepal Private Limited and RV Enterprizes Pte. Ltd.

Contact

HARYANA
Gurgaon
Plot no. 18 Sector 35, Near Hero Honda Chowk
+911244643200
dil-rjcorp.com

IPO

2021-08-16

Employees

12 074

Officers

President, Group CEO & Whole-Time Director
Mr. Virag Joshi
CFO & Whole Time Director
Mr. Manish Dawar
Company Secretary & Compliance Officer
Mr. Pankaj Kumar Virmani
General Manager of Investor Relations
Mr. Rajiv Kumar
Chief Human Resource Officer
Aarti Marwaha
Chief Development Officer
Mr. Amitabh Negi
Show More
Chief Executive officer of Brand
Mr. Arun Sharma
Brand Chief Executive Officer
Mr. Sundeep Kumar Chugh
Chief Executive Officer of Costa Coffee
Mr. Sreejit Madhavan Nair
CEO of Airports & Institutional Business & KFC
Mr. Pradeep Das
Show Less

See Also

Discover More
What is the Intrinsic Value of one DEVYANI stock?

The intrinsic value of one DEVYANI stock under the Base Case scenario is 169.57 INR.

Is DEVYANI stock undervalued or overvalued?

Compared to the current market price of 163.96 INR, Devyani International Ltd is Undervalued by 3%.

Back to Top