IndiaOne Finance - Company Dashboard

Governance Classic Home

Devyani International LtdRestaurantsINE872J01023Consolidated₹140.70+2.20 (+1.59%)Jun-26

Valuation

Market Cap₹17.34K Cr

TTM PE-1757.75x

Forward PE1318.31x

PEG33.20

Book Value₹12.51

P/B11.24x

TTM EPS₹-0.08

Fwd EPS₹0.11

TTM Revenue₹5.84K Cr

TTM PAT₹-27.67 Cr

TTM EBITDA₹897.88 Cr

TTM EBIT₹213.22 Cr

Last Qtr PAT₹17.10 Cr

Last Qtr EBITDA₹254.16 Cr

Last Qtr EBIT₹73.81 Cr

Profitability

ROE-1.79%

ROCE4.51%

TTM NPM-0.47%

TTM EBITDA %15.39%

Curr OPM1.07%

Last OPM-0.68%

Curr NPM—

Last NPM—

Curr EPS₹0.12

Last EPS₹0.03

Balance sheet

Equity₹123.29 Cr

Reserve₹1.42K Cr

Total Debt₹3,833.14 Cr

D/E2.49x

Interest %410.18%

Curr Interest₹70.14 Cr

Price / range

Close₹140.62

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+1.52%

1W+1.99%

1M-0.81%

3M+21.98%

6M+28.96%

1Y-20.78%

2Y-28.75%

3Y-33.28%

5Y—

Diwali-4.95%

Sector peers — Restaurants

Company	Close	Mkt Cap	TTM P/E	ROE
JUBLFOOD	500.00	₹32.99K Cr	90.42	19.63%
DEVYANI	140.62	₹17.34K Cr	-1757.75	-1.79%
TRAVELFOOD	1256.10	₹16.54K Cr	34.76	33.69%
WESTLIFE	565.00	₹8.81K Cr	276.96	5.12%
SAPPHIRE	230.11	₹7.40K Cr	-460.22	-1.16%
RBA	95.12	₹6.77K Cr	-32.35	-26.58%
BARBEQUE	692.45	₹2.71K Cr	-41.00	-18.60%
SPECIALITY	144.89	₹698.89 Cr	29.81	6.56%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	998.52+8.9%	878.94	906.20	870.61	916.89	3,572.64
Other Income	24.84	16.76	15.51	9.02	16.21	57.50
Total Income	1,023.36+9.7%	895.71	921.72	879.62	933.10	3,630.15
Interest	58.26	57.51	57.46	55.90	55.36	226.24
Expenditure	-1,012.71-9.4%	-913.91	-919.39	-899.69	-925.90	-3,658.89
PBDT	0	0	0	0	0	0
EBITDA	169.31+12.1%	144.40	157.72	131.44	151.03	584.59
Depreciation	-125.24	-121.86	-113.45	-104.62	-104.68	-444.60
EBIT	44.07-4.9%	22.54	44.27	26.82	46.35	139.99
PBT	10.65+47.9%	-18.20	-18.54	-20.06	7.20	-49.60
Tax	-2.15	5.47	6.24	5.74	-0.99	16.45
Equity	123.29	123.29	123.29	0	123.19	123.29
OPM	1.04	-2.03	-2.01	-2.30	0.77	-1.37
Net Profit	8.50+36.9%	-12.74	-12.30	-14.33	6.21	-33.15
NPM	0.83	-1.42	-1.33	-1.65	0.67	-0.91
EPS	0.07+40.0%	-0.10	-0.10	-0.12	0.05	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	3,572.64+6.7%	3,349.33+7.5%	3,116.22+16.8%	2,668.34
Other Income	57.50	49.88	37.46	32.46
Total Income	3,630.15+6.8%	3,399.22+7.8%	3,153.69+16.8%	2,700.81
Expenditure	-3,658.89-8.5%	-3,372.18-11.3%	-3,030.17-21.9%	-2,486.78
Interest	-226.24	-221.41	-172.04	-123.76
PBDT	0	0	0	0
EBITDA	584.59-2.9%	602.17+1.2%	595.03+9.5%	543.65
Depreciation	-444.60	-403.61	-336.94	-238.33
EBIT	139.99-29.5%	198.56-23.1%	258.09-15.5%	305.32
PBT	-49.60-283.5%	27.03+259.9%	7.51-96.5%	214.03
Tax	16.45	-3.31	-13.85	32.04
Equity	123.29	120.63	0	0
OPM (%)	-1.37	0.80	0.00	8.00
Net Profit	-33.15-239.8%	23.72+474.1%	-6.34-102.6%	246.07
NPM (%)	-0.91	0.70	0.00	9.00
EPS (Rs)	0-100.0%	0.20+500.0%	-0.05-102.5%	2.04
CEPS	0	0.20	-0.05	2.04

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	1,580.52+16.5%	1,436.86	1,440.90	1,376.75	1,356.97	5,611.48
Other Income	19.19	14.15	12.33	5.13	13.51	45.11
Total Income	1,599.71+16.7%	1,451.01	1,453.22	1,381.89	1,370.48	5,656.59
Interest	70.14	70.10	70.02	68.84	66.78	275.74
Expenditure	-1,576.85-15.3%	-1,469.09	-1,446.50	-1,408.47	-1,367.40	-5,691.45
PBDT	0	0	0	0	0	0
EBITDA	254.16+23.4%	220.35	231.07	192.30	206.03	849.75
Depreciation	-180.35	-182.48	-166.65	-155.18	-149.68	-653.98
EBIT	73.81+31.0%	37.87	64.42	37.12	56.35	195.77
PBT	22.86+642.2%	-18.08	-14.78	-26.58	3.08	-56.36
Tax	-5.82	4.74	4.92	5.20	-0.52	14.34
Equity	123.29	123.29	123.29	123.29	123.19	123.29
OPM	1.43	-1.25	-1.02	-1.92	0.22	-1.00
Net Profit	17.10+666.8%	-9.84	-10.98	-23.95	2.23	-42.54
NPM	1.07	-0.68	-0.76	-1.73	0.16	-0.75
EPS	0.12+300.0%	0.03	-0.07	-0.16	0.03	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	5,611.48+13.3%	4,951.05+39.2%	3,556.32+18.6%	2,997.72
Other Income	45.11	36.99	32.64	32.59
Total Income	5,656.59+13.4%	4,988.04+39.0%	3,588.96+18.4%	3,030.31
Expenditure	-5,691.45-14.4%	-4,974.93-42.9%	-3,481.59-25.8%	-2,768.34
Interest	-275.74	-264.83	-186.93	-147.47
PBDT	0	0	0	0
EBITDA	849.75+4.8%	810.83+25.4%	646.48-1.3%	655.07
Depreciation	-653.98	-569.88	-384.82	-278.22
EBIT	195.77-18.8%	240.95-7.9%	261.66-30.6%	376.85
PBT	-56.36-529.9%	13.11+256.3%	3.68-98.5%	241.93
Tax	14.34	-19.69	-13.33	20.59
Equity	123.29	120.63	0	0
OPM (%)	-1.00	0.26	0.10	7.98
Net Profit	-42.54-516.5%	-6.90+28.5%	-9.65-103.7%	262.51
NPM (%)	-0.75	-0.14	-0.27	8.66
EPS (Rs)	0-100.0%	0.08-79.5%	0.39-82.3%	2.20
CEPS	0	0.08	0.39	2.19

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split