Devyani International Ltd.

Financial

	Devyani Internatl.	Westlife Development	Sapphire Foods India
Operational Metrics
Media & Entertainment
Advertisement Income as a % of Total Sales	4.85 %	n/a	n/a
QSR Sector
Same Store Sales Growth - KFC	-4.4 %	n/a	-3.0 %
Same Store Sales Growth - Pizza Hut	-0.8 %	n/a	5.0 %
Same Store Sales Growth - Costa Coffee	5.1 %	n/a	n/a
No of Stores - KFC	689.0 .	n/a	496.0 .
No of Stores - Pizza Hut	644.0 Units	n/a	339.0 Units
No of Stores - Costa Coffee	209.0 .	n/a	n/a
Average Daily Sales per Store - KFC	96000.0 Rs	n/a	115000.0 Rs
Average Daily Sales per Store - Pizza Hut	35000.0 Rs	n/a	48000.0 Rs
Average Daily Sales per Store - Costa Coffee	26000.0 Rs	n/a	n/a
Average Transaction Size - KFC	497.0 Rs	n/a	n/a
Average Transaction Size - Pizza Hut	519.54 Rs	n/a	n/a
Average Transaction Size - Costa Coffee	357.76 Rs	n/a	n/a
Number of Restaurants	2032.0	421.0	963.0
Average Daily Sales Per Restaurant	157000.0 Rs	175284.81 Rs	86075.8 Rs
Financials
5 yr Average ROE	14.08 %	1.84 %	-4.75 %
5yr average Equity Multiplier	3.1	3.56	2.32
5yr Average Asset Turnover Ratio	0.84	0.91	0.88
5yr Avg Net Profit Margin	0.96 %	-0.57 %	-1.3 %
Price to Book	18.14	18.78	7.65
P/E	953.98	980.47	524.04
5yr Avg Cash Conversion Cycle	-89.13 Days	-87.81 Days	-83.3 Days
Inventory Days	15.25 Days	11.65 Days	13.33 Days
Days Receivable	4.19 Days	2.14 Days	3.68 Days
Days Payable	119.15 Days	114.09 Days	117.43 Days
5yr Average Interest Coverage Ratio	1.32	1.16	0.81
5yr Avg ROCE	9.11 %	7.41 %	4.68 %
5yr Avg Operating Profit Margin	19.09 %	12.49 %	16.09 %
5 yr average Debt to Equity	0.46	0.4	0.08
5yr CAGR Net Profit	n/a	n/a	n/a
5yr Average Return on Assets	1.48 %	0.42 %	-1.06 %
Shareholdings
Promoter Holding	62.72 %	56.26 %	26.08 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.08 %	-0.72 %	-25.18 %
Change in Mutual Fund Holding (3 Yrs)	10.94 %	3.1 %	29.76 %

Business

	Devyani Internatl.	Westlife Development	Sapphire Foods India
Product Wise Break-Up	Product Wise Break-Up Food & Beverages 100.0 Beverages, desserts, others 0 Food 0	Product Wise Break-Up Food & Beverages 0 Food Products 68.97 Food & Beverage 31.03	Product Wise Break-Up Food & Beverages 100.0 Food 0 Beverages, desserts, others 0
Location Wise Break-Up	Location Wise Break-Up India 86.83 Nepal 0 Nigeria 0 Maharashtra 0 Chattisgarh 0 Gujarat 0 Madhya Pradesh 0 Goa 0 Andhra Pradesh 0 Kerala 0 Karnataka 0 Tamil Nadu 0 Telangana 0 Pondicherry 0 Others 13.17	Location Wise Break-Up India 0 Tamil Nadu 6.86 Telangana 8.82 Andhra Pradesh 1.96 Maharashtra 43.14 Chattisgarh 0.98 Goa 0.98 Nigeria 0 Pondicherry 0 Madhya Pradesh 1.96 Kerala 2.94 Karnataka 18.63 Nepal 0 Gujarat 13.73	Location Wise Break-Up India 84.48 Tamil Nadu 0 Telangana 0 Andhra Pradesh 0 Maharashtra 0 Chattisgarh 0 Goa 0 Nigeria 0 Pondicherry 0 Madhya Pradesh 0 Kerala 0 Karnataka 0 Nepal 0 Gujarat 0 Others 15.52
Location Wise Break-Up	Location Wise Break-Up India 86.83 Nepal 0 Nigeria 0 Maharashtra 0 Chattisgarh 0 Gujarat 0 Madhya Pradesh 0 Goa 0 Andhra Pradesh 0 Kerala 0 Karnataka 0 Tamil Nadu 0 Telangana 0 Pondicherry 0 Others 13.17	Location Wise Break-Up India 0 Tamil Nadu 6.86 Telangana 8.82 Andhra Pradesh 1.96 Maharashtra 43.14 Chattisgarh 0.98 Goa 0.98 Nigeria 0 Pondicherry 0 Madhya Pradesh 1.96 Kerala 2.94 Karnataka 18.63 Nepal 0 Gujarat 13.73	Location Wise Break-Up India 84.48 Tamil Nadu 0 Telangana 0 Andhra Pradesh 0 Maharashtra 0 Chattisgarh 0 Goa 0 Nigeria 0 Pondicherry 0 Madhya Pradesh 0 Kerala 0 Karnataka 0 Nepal 0 Gujarat 0 Others 15.52
Distribution Channel	Distribution Channel On Premise 58.0 Off Premise 42.0 Off-Premise 0 On-Premise 0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel On Premise 0 Delivery 0 On-Premise 58.0 Dine-in 0 Off-Premise 42.0 Take-away 0 Off Premise 0	Distribution Channel On Premise 0 Delivery 43.0 On-Premise 0 Dine-in 35.0 Off-Premise 0 Take-away 22.0 Off Premise 0
Operating Profit Break-Up	Operating Profit Break-Up India 85.35 Nigeria 11.86 Nepal 2.79	-	-
Distribution Channel	Distribution Channel On Premise 58.0 Off Premise 42.0 Off-Premise 0 On-Premise 0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel On Premise 0 Delivery 0 On-Premise 58.0 Dine-in 0 Off-Premise 42.0 Take-away 0 Off Premise 0	Distribution Channel On Premise 0 Delivery 43.0 On-Premise 0 Dine-in 35.0 Off-Premise 0 Take-away 22.0 Off Premise 0
Verticals	Verticals Core Brands Business 87.64 International Business 12.36 Alliance Income 0 Sale to Airport Dealers 0 Restaurant Sales 0	-	Verticals International Business 0 Restaurant 99.76 Alliance Income 0.07 Sale to Airport Dealers 0.07 Core Brands Business 0 Others 0.1
Brand Wise Break-Up	Brand Wise Break-Up KFC 70.2 Pizza Hut 23.43 Costa Coffee 6.37 Pizza Hut India 0 KFC India 0 Sri Lanka 0	-	Brand Wise Break-Up Pizza Hut 0 KFC 65.54 KFC 0 Costa Coffee 0 Sri Lanka 15.35 Pizza Hut 18.94 Others 0.17
Asset Break-Up	Asset Break-Up India 82.47 Others 17.53	-	-

Devyani International Ltd.

Devyani International Ltd.

SIGN UP FOR FREE