Search & Analyze

Devyani International Ltd.

FMCGConsumer Food

www.dil-rjcorp.com BSE: 543330NSE: DEVYANI

₹136.15BSE0.70%

16 Sep, 4:01 PM

₹136.15

₹16.86K Cr

0.00

10.84

-3.24%

₹137.90

₹135.10

₹183.85

₹91.57

Customise metrics bar

Price Performance

Peer Comparison

Name
NESTLE (I) NESTLEIND	1,386.00	70.13	2,67,264.36	0.87	958.68	48.27%	6,378.18	25.16%	98.35
VBL VBL	409.05	40.86	1,38,360.94	0.37	1,525.36	15.08%	8,650.57	20.77%	20.73
BRITANIA IND BRITANNIA	5,006.50	46.31	1,20,590.71	1.81	593.38	14.08%	4,999.97	8.17%	56.48
JUBL FOOD JUBLFOOD	469.90	71.45	31,006.13	0.26	100.03	6.03%	2,569.65	14.10%	25.56
HATSUN AGRO HATSUN	1,215.85	77.68	27,082.85	0.49	60.58	47.97%	2,363.72	17.61%	14.60
MILKYMIST MILKYMIST	276.30	167.47	21,270.77	0.00	64.68	889.73%	973.45	43.56%	13.79
ZYDUS WELL ZYDUSWELL	551.70	93.17	17,552.93	0.22	118.90	-7.04%	1,437.00	66.92%	4.42
Devyani International Ltd. DEVYANI	136.15	0.00	16,860.45	0.00	17.10	667.68%	1,580.52	16.47%	8.98

Quarterly Results

consolidated figures in ₹ Crores · Quarterly

Particulars	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	1,047.08	1,221.90	1,222.16	1,294.40	1,212.59	1,356.97	1,376.75	1,440.90	1,436.86	1,580.52
Expenses	916.83	1,006.08	1,026.44	1,081.11	1,026.59	1,150.94	1,187.56	1,209.83	1,216.51	1,326.35
	130.25	215.82	195.71	213.30	186.00	206.03	189.20	231.07	220.36	254.17
	12.44%	17.66%	16.01%	16.48%	15.34%	15.18%	13.74%	16.04%	15.34%	16.08%
	14.34	9.91	4.84	9.05	13.18	13.51	8.24	-9.18	14.15	19.19
Interest	56.67	62.99	65.33	66.98	69.53	66.78	68.84	70.02	70.10	70.14
	125.90	132.22	139.12	146.76	151.78	149.68	155.18	166.65	182.48	180.35
	-37.99	30.53	-3.91	8.52	-22.35	2.94	-26.78	-14.91	-18.13	22.92
	-28.86%	26.52%	-25.86%	189.74%	24.99%	17.59%	19.42%	33.00%	26.13%	25.38%
	-7.47	30.11	0.02	-0.49	-14.74	3.69	-21.89	-10.39	-10.04	14.65
	-0.06	0.25	0.00	-0.00	-0.12	0.03	-0.18	-0.08	-0.08	0.12

Profit & Loss

consolidated figures in ₹ Crores · Annual

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
No of Months	12.00	12.00	12.00	12.00	12.00
INCOME :
	2,084.01	2,997.72	3,556.32	4,951.05	5,611.48
	2,084.01	2,997.72	3,556.32	4,951.05	5,611.48
EXPENDITURE :
Raw Material Consumed	599.85	898.63	1,056.57	1,538.81	1,771.92
Power & Fuel Cost	116.00	196.41	239.12	329.66	365.04
Employee Cost	248.24	345.17	494.98	710.44	829.56
Other Manufacturing Expenses	212.35	305.01	376.92	507.88	572.40
General and Administration Expenses	121.46	220.15	261.03	364.65	414.46
Selling and Distribution Expenses	306.00	373.50	466.57	646.99	790.21
Miscellaneous Expenses	13.04	4.12	102.08	39.33	26.94
	1,616.94	2,342.99	2,997.27	4,137.75	4,770.54
Operating Profit (Excl OI)	467.07	654.74	559.05	813.31	840.94
	23.23	35.32	32.41	37.03	56.39
	490.31	690.06	591.46	850.34	897.32
Interest	128.73	149.33	188.98	267.35	278.20
PBDT	361.58	540.73	402.49	582.99	619.12
	221.33	278.76	384.82	569.88	653.98
Profit Before Taxation & Exceptional Items	140.25	261.97	17.66	13.11	-34.86
Exceptional Income / Expenses	-17.10	-20.05	-13.99		-21.50
	123.14	241.93	3.68	12.79	-56.87
Provision for Tax	-31.97	-20.59	13.33	19.69	-14.34
	155.12	262.51	-9.65	-6.90	-42.54
Extra items				0.00	0.00
Minority Interest	1.22	2.48	56.92	16.05	3.90
Consolidated Net Profit	156.34	265.00	47.26	9.15	-38.63
Profit Balance B/F	-887.47	-765.65	-501.03	-455.22	-441.82
Appropriations	-731.13	-500.65	-453.76	-446.07	-480.45
	1.30	2.20	0.39	0.08	-0.31
Adjusted EPS	1.30	2.20	0.39	0.08	-0.31

Balance Sheet

consolidated figures in ₹ Crores

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
	120.47	120.50	120.59	120.63	123.29
Share Warrants & Outstandings	4.43	16.51	24.56	8.12	3.11
Total Reserves	561.40	833.34	910.62	965.66	1,415.42
Reserve excluding Revaluation Reserve	561.40	833.34	910.62	965.66	1,415.42
	686.30	970.35	1,055.76	1,094.41	1,541.82
Minority Interest	-4.74	-6.16	292.82	307.86	343.39
Secured Loans	60.92		725.51	670.05	735.23
Unsecured Loans	46.46	76.66			50.40
Deferred Tax Assets / Liabilities	-48.23	-96.33	-51.23	-57.43	42.94
Other Long Term Liabilities	1,035.73	1,394.30	1,863.71	2,087.11	2,270.75
Long Term Provisions	17.66	17.89	58.63	66.28	94.01
Total Non-Current Liabilities	1,112.54	1,392.52	2,596.62	2,766.02	3,193.33
Trade Payables	196.37	241.89	375.64	441.14	615.06
Other Current Liabilities	209.30	275.44	515.10	624.38	982.11
Short Term Borrowings	0.46	0.69	29.05	33.20	48.44
Short Term Provisions	14.07	14.36	16.24	14.13	25.83
Total Current Liabilities	420.20	532.39	936.02	1,112.86	1,671.43
Total Liabilities	2,214.30	2,889.10	4,881.22	5,281.14	6,749.97
Gross Block	2,355.00	3,271.36	6,084.70	7,068.56	8,938.26
Less: Accumulated Depreciation	584.05	831.98	1,824.32	2,399.87	3,180.34
Less: Impairment of Assets	50.51	47.99	70.71	72.29	90.01
Net Block	1,720.44	2,391.40	4,189.68	4,596.40	5,667.91
Capital Work in Progress	6.84	15.30	10.96	3.46	7.78
Non Current Investments			0.01	1.20	2.46
Long Term Investment			0.01	1.20	2.46
Long Term Loans & Advances	101.47	121.58	146.25	135.86	152.15
Other Non Current Assets	14.32	15.68	21.40	44.52	49.29
Total Non-Current Assets	1,878.17	2,579.23	4,395.10	4,807.37	5,897.55
Inventories	85.49	129.05	131.04	148.23	164.64
Sundry Debtors	21.05	28.91	52.69	41.31	64.08
Cash and Bank	65.88	85.14	180.83	181.37	494.80
Other Current Assets	41.22	25.96	48.58	46.09	54.31
Short Term Loans and Advances	122.49	40.81	72.98	56.77	74.60
Total Current Assets	336.13	309.87	486.12	473.76	852.43
Net Current Assets (Including Current Investments)	-84.07	-222.52	-449.90	-639.09	-819.01
Total Assets	2,214.30	2,889.10	4,881.22	5,281.14	6,749.97
Contingent Liabilities	48.74	50.34	32.41	34.77	36.51
Total Debt	132.48	77.35	910.15	931.76	1,360.39
	5.66	7.92	8.55	9.01	12.48
Adjusted Book Value	5.66	7.92	8.55	9.01	12.48

Cash Flow

consolidated figures in ₹ Crores

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
No of Months	12.00	12.00	12.00	12.00	12.00
	123.14	241.93	3.68	12.79	-56.87
Adjustment	321.58	418.30	578.04	820.65	893.17
Changes In working Capital	16.19	24.58	37.48	64.80	94.59
Cash Flow after changes in Working Capital	460.90	684.80	619.20	898.23	930.89
Cash Flow from Operating Activities	450.59	637.00	592.47	900.22	919.21
Cash Flow from Investing Activities	-375.27	-349.74	-1,550.87	-462.16	-439.54
Cash Flow from Financing Activitie	-58.35	-282.70	889.27	-425.35	-197.25
Net Cash Inflow / Outflow	16.97	4.56	-69.13	12.71	282.42
Opening Cash & Cash Equivalents	39.96	57.45	62.59	167.64	181.37
Cash & Cash Equivalent on Amalgamation / Take over / Merger			173.90		7.31
Effect of Foreign Exchange Fluctuations	0.52	0.58	0.29	1.02	20.14
Closing Cash & Cash Equivalent	57.45	62.59	167.64	181.37	491.25

Ratios

Valuation

10.84

18.68

2.89

-0.22

12.62

Profitability

-3.24

8.98

-0.71

14.99

-0.76

Leverage & Liquidity

0.88

0.51

0.80

Returns

0.00

0.93

Shareholding Pattern

Numbers in percentages

Particulars	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	Dec '25	Mar '26	Jun '26
	62.73	62.72	62.72	62.72	62.62	61.42	61.37	61.36	61.36
	25.88	26.55	26.63	27.33	27.50	26.31	25.21	25.46	25.66
	11.40	10.73	10.64	9.95	9.88	12.28	13.42	13.17	12.98
	37.27	37.28	37.28	37.28	37.38	38.58	38.63	38.64	38.64
No. of Shareholders	3,01,376	2,68,125	2,65,184	2,56,379	2,45,827	2,38,190	2,43,363	2,52,963	2,52,889

Corporate Actions

Showing: All

Date	Type	Details
2026-07-24	AGM
2026-07-22	Board Meeting	Quarterly Results
2026-05-08	Board Meeting	Audited Results

Insider Trading

Date	Person	Category	Transaction Type	Shares	Value (₹)

No insider trading data available.

Sector Overview

FMCGConsumer Food

Devyani International Ltd. operates in the FMCG sector under the Consumer Food industry. This sector is one of the key drivers of the Indian economy and is closely tracked by the relevant Nifty sectoral index.

Company Profile

Corporate information and contact details

Key Management

11 members across the board and senior leadership

Pankaj Virmani

Chief Sustainability Officer, Company Secretary & Compliance Officer

—

Ravi Jaipuria

Chairman

—

Varun Jaipuria

Non Independent & Non Executive Director

—

Raj Gandhi

Non Independent & Non Executive Director

—

Virag Joshi

Non Independent & Non Executive Director

₹5.82 Cr

Mar '26

Manish Dawar

Whole Time Director (President & Group CEO)

₹32.74 Cr

Mar '26

Girish Kumar Ahuja

Lead Independent Director

₹14.00 L

Mar '26

Ravi Gupta

Non Executive Independent Director

₹22.00 L

Mar '26

Rashmi Dhariwal

Non Executive Independent Director

₹16.00 L

Mar '26

Pradeep Khushalchand Sardana

Non Executive Independent Director

₹7.00 L

Mar '26

Prashant Purker

Non Executive Independent Director

₹5.00 L

Mar '26

DEVYANI Latest News

News

4 of 4 articles

EQUITY29 Jul 2026 · 15:25

Devyani International informs about grant of stock options under ESOP

EQUITY11 Jun 2026 · 16:41

Devyani International informs about updates

EQUITY15 May 2026 · 16:50

Devyani International informs about press release

EQUITY15 May 2026 · 12:29

Devyani Internatl. reports Profit after tax of Rs -127.35 Mln, in the March 2026 quarter

DEVYANI

₹136.15

+0.7%