DEVYANI INTERNATIONAL LTD (DEVYANI) financials

DEVYANI INTERNATIONAL LTD (DEVYANI) NSE/BSE financials on Fincrux: quarterly results, profit and loss, cash flow, balance sheet, ratios, and shareholding.

Devyani International Limited (DIL) is the largest franchisee of Yum Brands in India and is among the largest operators of chainquick service restaurants (QSR) in India. In addition, DIL is a franchisee for the Costa Coffee brand and stores in India.[1]

Market Cap: ₹14,324Cr.
Current Price: ₹116
ROE: -1.15%
ROCE: 5.18%
Book Value: ₹12.2
Dividend Yield: 0.00%
52W High / Low: ₹169/91.6

In Jun 2026, DEVYANI INTERNATIONAL LTD (DEVYANI) reported sales ₹998.52 Cr and net profit ₹8.50 Cr.

Annual TTM: sales ₹3,654 Cr, net profit ₹-31 Cr.

Shareholding: Promoters 61.37% (Sep 2026), FIIs 6.12% (Sep 2026), DIIs 20.88% (Sep 2026), Public 11.64% (Sep 2026), No. of Shareholders 2,41,914% (Sep 2026).

DEVYANI quarterly results (₹ Cr.)
Category	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales	835.64	872.59	801.23	916.89	870.61	906.20	878.94	998.52
Expenses	689.31	726.21	664.19	765.86	739.18	748.48	734.53	829.21
Operating Profit	146.33	146.38	137.04	151.03	131.43	157.72	144.41	169.31
OPM %	17.51%	16.78%	17.10%	16.47%	15.10%	17.40%	16.43%	16.96%
Other Income	10.17	13.91	14.49	16.21	9.02	-5.35	16.76	24.84
Interest	54.31	56.05	58.64	55.36	55.90	57.46	57.51	58.26
Depreciation	98.88	104.54	108.50	104.68	104.62	113.45	121.86	125.24
Profit before tax	3.31	-0.30	-15.61	7.20	-20.07	-18.54	-18.20	10.65
Tax %	69.18%	-1,536.67%	-15.05%	13.75%	-28.60%	-33.66%	-30.05%	20.19%
Net Profit	1.02	4.31	-13.26	6.21	-14.33	-12.30	-12.74	8.50
EPS in Rs	0.01	0.04	-0.11	0.05	-0.12	-0.10	-0.10	0.07
Raw PDF	—	—	—	—	—	—	—	—

DEVYANI profit and loss (₹ Cr.)
Category	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
Sales	1,228	999	1,853	2,774	3,116	3,349	3,573	3,654
Expenses	1,021	836	1,462	2,182	2,516	2,722	2,970	3,051
Operating Profit	207	163	391	592	601	628	602	603
OPM %	17%	16%	21%	21%	19%	19%	17%	16%
Other Income	-47	91	14	34	-79	48	36	45
Interest	120	128	107	136	173	222	227	229
Depreciation	175	191	185	257	341	426	461	465
Profit before tax	-135	-65	112	233	8	27	-50	-46
Tax %	0%	0%	-37%	-12%	184%	12%	-33%	—
Net Profit	-135	-65	153	260	-6	24	-33	-31
EPS in Rs	-1.27	-0.57	1.27	2.16	-0.05	0.20	-0.27	-0.25
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	—

DEVYANI balance sheet (₹ Cr.)
Category	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	106	106	115	120	120	121	121	123
Reserves	165	-90	184	773	964	968	983	1,382
Borrowings	322	437	1,081	1,007	1,410	2,115	2,373	2,666
Other Liabilities	218	1,067	218	268	407	439	488	621
Total Liabilities	811	1,519	1,597	2,168	2,903	3,643	3,964	4,792
Fixed Assets	399	1,129	1,209	1,552	2,268	2,774	3,069	3,178
CWIP	5	6	7	1	7	7	3	8
Investments	133	98	88	110	84	355	356	921
Other Assets	273	285	294	505	543	506	536	685
Total Assets	811	1,519	1,597	2,168	2,903	3,643	3,964	4,792

DEVYANI cash flows (₹ Cr.)
Category	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity	75	241	158	385	595	587	662	707
Cash from Investing Activity	-184	-116	-302	-363	-305	-737	-323	-510
Cash from Financing Activity	105	-139	170	-10	-279	109	-327	-204
Net Cash Flow	-4	-14	26	12	10	-42	12	-6
Free Cash Flow	-55	155	34	114	212	189	321	407
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	184%	117%	97%	101%	107%	101%	105%	119%

DEVYANI shareholding pattern (%)
Category	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
Promoters	62.72%	62.72%	62.62%	61.41%	61.37%	61.37%	61.37%	61.37%
FIIs	11.17%	10.46%	9.42%	6.55%	5.77%	6.13%	6.81%	6.12%
DIIs	15.46%	16.87%	18.09%	19.76%	19.44%	19.33%	18.84%	20.88%
Public	10.65%	9.95%	9.86%	12.29%	13.42%	13.17%	12.97%	11.64%
No. of Shareholders	2,65,184	2,56,379	2,45,827	2,38,190	2,43,363	2,52,963	2,52,889	2,41,914

DEVYANI key ratios
Category	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	15	10	14	6	4	5	6	5
Inventory Days	41	50	65	50	52	34	41	38
Days Payable	109	121	154	107	93	97	112	133
Cash Conversion Cycle	-54	-61	-75	-51	-38	-57	-64	-90
Working Capital Days	-49	-101	-72	-11	-36	-43	-50	-65
ROCE %	-1%	11%	2%	14%	17%	10%	8%	5%

DEVYANIUpdated 22 Oct 2026, 5:20

Devyani International Ltd

DEVYANIUpdated 22 Oct 2026, 5:20

Market Cap

₹14,324Cr.

Current Price

₹116

High / Low

₹169/91.6

ROE-1.15%

ROCE5.18%

Book Value₹12.2

Face Value₹1.00

Dividend Yield0.00%

About

Quarterly results

Last reported quarters₹ Cr.

Quarter	Sales	Interest	Expenses	Other Income	Depreciation	Profit Before Tax	Tax	Net Profit	EPS (₹)
Jun 2023	789.54	38.03	631.81	7.45	74.62	52.53	24.63	39.59	0.33
Sep 2023	778.74	39.96	639.6	7.53	82.66	24.05	-70.94	41.1	0.34
Dec 2023	796.36	43.51	647.11	5.09	89.26	21.57	16.55	18.01	0.15
Mar 2024	751.58	50.54	602.67	-98.61	90.39	-90.63	15.89	-105.04	-0.87
Jun 2024	839.88	52.42	667.45	11.32	91.69	39.64	20.13	31.65	0.26
Sep 2024	835.64	54.31	689.31	10.17	98.88	3.31	69.18	1.02	0.01
Dec 2024	872.59	56.05	726.21	13.91	104.54	-0.3	-1536.67	4.31	0.04
Mar 2025	801.23	58.64	664.19	14.49	108.5	-15.61	-15.05	-13.26	-0.11
Jun 2025	916.89	55.36	765.86	16.21	104.68	7.2	13.75	6.21	0.05
Sep 2025	870.61	55.9	739.18	9.02	104.62	-20.07	-28.6	-14.33	-0.12
Dec 2025	906.2	57.46	748.48	-5.35	113.45	-18.54	-33.66	-12.3	-0.1
Mar 2026	878.94	57.51	734.53	16.76	121.86	-18.2	-30.05	-12.74	-0.1
Jun 2026	998.52	58.26	829.21	24.84	125.24	10.65	20.19	8.5	0.07

Profit & loss

Annual statement₹ Cr.

Year	Sales	Interest	Expenses	Other Income	Depreciation	Profit Before Tax	Tax	Net Profit	EPS (₹)
Mar 2017	807	16	819	11	56	-73	0	-73	-0.68
Mar 2018	881	19	776	17	48	55	0	55	0.51
Mar 2019	1071	30	1031	9	56	-38	0	-38	-0.36
Mar 2020	1228	120	1021	-47	175	-135	0	-135	-1.27
Mar 2021	999	128	836	91	191	-65	0	-65	-0.57
Mar 2022	1853	107	1462	14	185	112	-37	153	1.27
Mar 2023	2774	136	2182	34	257	233	-12	260	2.16
Mar 2024	3116	173	2516	-79	341	8	184	-6	-0.05
Mar 2025	3349	222	2722	48	426	27	12	24	0.2
Mar 2026	3573	227	2970	36	461	-50	-33	-33	-0.27
TTM	3654	229	3051	45	465	-46	—	-31	-0.25

Shareholding pattern

As of Sep 2026%

Holder	Share
Promoters	61.37%
FIIs	6.12%
DIIs	20.88%
Public	11.64%

Shareholding trend

Ownership over time%

Quarter	Promoters	FIIs	DIIs	Public
Dec 2023	62.74%	12.47%	8.52%	16.27%
Mar 2024	62.74%	12.44%	12.2%	12.64%
Jun 2024	62.73%	11.68%	14.19%	11.41%
Sep 2024	62.72%	11.17%	15.38%	10.73%
Dec 2024	62.72%	11.17%	15.46%	10.65%
Mar 2025	62.72%	10.46%	16.87%	9.95%
Jun 2025	62.62%	9.42%	18.09%	9.86%
Sep 2025	61.41%	6.55%	19.76%	12.29%
Dec 2025	61.37%	5.77%	19.44%	13.42%
Mar 2026	61.37%	6.13%	19.33%	13.17%
Jun 2026	61.37%	6.81%	18.84%	12.97%
Sep 2026	61.37%	6.12%	20.88%	11.64%

Balance sheet

Assets & liabilities₹ Cr.

Period	Equity Capital	Reserves	Borrowings	Other Liabilities	Total Liabilities	Fixed Assets	CWIP	Investments	Other Assets	Total Assets
Mar 2017	106	149	190	121	567	278	6	122	162	567
Mar 2018	106	203	252	139	701	335	3	158	204	701
Mar 2019	106	165	322	218	811	399	5	133	273	811
Mar 2020	106	-90	437	1067	1519	1129	6	98	285	1519
Mar 2021	115	184	1081	218	1597	1209	7	88	294	1597
Mar 2022	120	773	1007	268	2168	1552	1	110	505	2168
Mar 2023	120	964	1410	407	2903	2268	7	84	543	2903
Mar 2024	121	968	2115	439	3643	2774	7	355	506	3643
Mar 2025	121	983	2373	488	3964	3069	3	356	536	3964
Mar 2026	123	1382	2666	621	4792	3178	8	921	685	4792

Cash flows

Operating, investing & financing₹ Cr.

Period	Operating	Investing	Financing	Net cash flow
Mar 2017	54	-65	1	-11
Mar 2018	105	-156	43	-8
Mar 2019	75	-184	105	-4
Mar 2020	241	-116	-139	-14
Mar 2021	158	-302	170	26
Mar 2022	385	-363	-10	12
Mar 2023	595	-305	-279	10
Mar 2024	587	-737	109	-42
Mar 2025	662	-323	-327	12
Mar 2026	707	-510	-204	-6

Key ratios

Historical financial ratios

Category	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	11	12	15	10	14	6	4	5	6	5
Inventory Days	38	36	41	50	65	50	52	34	41	38
Days Payable	101	111	109	121	154	107	93	97	112	133
Cash Conversion Cycle	-52	-64	-54	-61	-75	-51	-38	-57	-64	-90
Working Capital Days	-13	-20	-49	-101	-72	-11	-36	-43	-50	-65
ROCE %	—	14%	-1%	11%	2%	14%	17%	10%	8%	5%

Frequently asked questions

Quick answers about this company's financials on Fincrux

What is the market cap of DEVYANI INTERNATIONAL LTD (DEVYANI)?

The reported market capitalisation for DEVYANI INTERNATIONAL LTD (DEVYANI) is ₹14,324Cr. on Fincrux. Figures may update with market data and filings.

What is the current share price of DEVYANI?

The current price shown for DEVYANI INTERNATIONAL LTD (DEVYANI) on Fincrux is ₹116 with a 52-week high/low of ₹169/91.6.

What were DEVYANI latest quarterly results?

For Jun 2026, DEVYANI INTERNATIONAL LTD (DEVYANI) reported sales ₹998.52 Cr and net profit ₹8.50 Cr (figures in ₹ crore unless noted).

What are DEVYANI annual sales and net profit?

For TTM, DEVYANI INTERNATIONAL LTD (DEVYANI) shows sales of ₹3,654 Cr and net profit of ₹-31 Cr on the Fincrux profit & loss statement.

Who owns DEVYANI INTERNATIONAL LTD (DEVYANI)?

Latest shareholding for DEVYANI INTERNATIONAL LTD (DEVYANI) on Fincrux: Promoters 61.37% (Sep 2026), FIIs 6.12% (Sep 2026), DIIs 20.88% (Sep 2026), Public 11.64% (Sep 2026), No. of Shareholders 2,41,914% (Sep 2026).

Where can I find DEVYANI INTERNATIONAL LTD (DEVYANI) financials?

DEVYANI INTERNATIONAL LTD (DEVYANI) financials on Fincrux include quarterly results, profit and loss, cash flow, balance sheet, key ratios, and shareholding patterns for NSE/BSE research.

Does Fincrux show DEVYANI balance sheet and cash flow?

Yes. The DEVYANI INTERNATIONAL LTD (DEVYANI) page on Fincrux includes balance sheet, cash flow statements, historical ratios, and ownership trends alongside quarterly and annual results.

Figures in ₹ crore unless noted. Data sourced for research and may lag filings.

Last updated 22 October 2026 at 5:20