Devyani International Limited

BSE:543330 Stock Report

Market Cap: ₹221.6b

Devyani International Valuation

Is 543330 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 543330 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 543330 (₹182.55) is trading above our estimate of fair value (₹97.1)

Significantly Below Fair Value: 543330 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 543330?

Key metric: As 543330 is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 543330. This is calculated by dividing 543330's market cap by their current revenue.
What is 543330's PS Ratio?
PS Ratio5.1x
Sales₹43.34b
Market Cap₹221.59b

Price to Sales Ratio vs Peers

How does 543330's PS Ratio compare to its peers?

The above table shows the PS ratio for 543330 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average4.4x
505533 Westlife Foodworld
5.2x13.4%₹127.6b
JUBLFOOD Jubilant FoodWorks
6.9x14.2%₹472.6b
SAPPHIRE Sapphire Foods India
3.9x14.8%₹106.6b
RBA Restaurant Brands Asia
1.7x16.5%₹41.6b
543330 Devyani International
5.1x14.9%₹221.6b

Price-To-Sales vs Peers: 543330 is expensive based on its Price-To-Sales Ratio (5.1x) compared to the peer average (4.4x).

Price to Sales Ratio vs Industry

How does 543330's PS Ratio compare vs other companies in the IN Hospitality Industry?

5 CompaniesPrice / SalesEstimated GrowthMarket Cap
COFFEEDAY Coffee Day Enterprises
0.5xn/aUS$55.89m
APOLSINHOT Apollo Sindoori Hotels
0.8xn/aUS$51.76m
509953 Trade Wings
0.3xn/aUS$1.81m
543541 Sailani Tours N Travels
0.7xn/aUS$1.14m
543330 5.1xIndustry Avg. 5.2xNo. of Companies15PS03.67.210.814.418+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: 543330 is good value based on its Price-To-Sales Ratio (5.1x) compared to the Indian Hospitality industry average (5.2x).

Price to Sales Ratio vs Fair Ratio

What is 543330's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

543330 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio5.1x
Fair PS Ratio6.5x

Price-To-Sales vs Fair Ratio: 543330 is good value based on its Price-To-Sales Ratio (5.1x) compared to the estimated Fair Price-To-Sales Ratio (6.5x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 543330 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current₹182.55
₹183.91
+0.7%
10.7%₹215.00₹147.00n/a23
Dec ’25₹165.10
₹183.57
+11.2%
10.7%₹215.00₹147.00n/a23
Nov ’25₹171.05
₹191.82
+12.1%
11.3%₹222.00₹149.00n/a22
Oct ’25₹192.85
₹189.09
-1.9%
10.5%₹222.00₹149.00n/a22
Sep ’25₹175.90
₹188.96
+7.4%
10.3%₹222.00₹149.00n/a23
Aug ’25₹174.10
₹176.36
+1.3%
11.5%₹222.00₹145.00n/a22
Jul ’25₹167.00
₹176.70
+5.8%
10.9%₹222.00₹145.00n/a20
Jun ’25₹153.30
₹174.95
+14.1%
9.5%₹212.00₹145.00n/a21
May ’25₹166.20
₹185.60
+11.7%
12.6%₹225.00₹125.00n/a20
Apr ’25₹155.35
₹185.42
+19.4%
13.4%₹227.00₹120.00n/a19
Mar ’25₹154.55
₹185.44
+20.0%
13.8%₹227.00₹120.00n/a18
Feb ’25₹177.70
₹208.39
+17.3%
9.8%₹245.00₹160.00n/a18
Jan ’25₹191.60
₹207.11
+8.1%
9.0%₹230.00₹165.00n/a18
Dec ’24₹175.10
₹204.67
+16.9%
9.9%₹230.00₹165.00₹165.1018
Nov ’24₹184.05
₹209.41
+13.8%
12.3%₹252.00₹158.00₹171.0517
Oct ’24₹213.85
₹204.94
-4.2%
11.1%₹252.00₹158.00₹192.8517
Sep ’24₹196.95
₹202.72
+2.9%
9.5%₹235.00₹158.00₹175.9018
Aug ’24₹193.80
₹196.44
+1.4%
11.2%₹239.00₹156.00₹174.1018
Jul ’24₹188.15
₹193.59
+2.9%
11.5%₹239.00₹156.00₹167.0017
Jun ’24₹184.50
₹193.59
+4.9%
11.5%₹239.00₹156.00₹153.3017
May ’24₹161.35
₹187.12
+16.0%
12.9%₹237.00₹145.00₹166.2017
Apr ’24₹144.55
₹191.64
+32.6%
13.8%₹239.00₹145.00₹155.3514
Mar ’24₹151.00
₹189.29
+25.4%
17.3%₹239.00₹102.00₹154.5514
Feb ’24₹150.05
₹201.85
+34.5%
18.3%₹241.00₹102.00₹177.7013
Jan ’24₹180.70
₹205.58
+13.8%
17.4%₹241.00₹102.00₹191.6012
Dec ’23₹188.50
₹207.08
+9.9%
16.8%₹241.00₹102.00₹175.1012

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/31 14:40
End of Day Share Price 2024/12/31 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Devyani International Limited is covered by 34 analysts. 23 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Nihal JhamAmbit Capital
Nitin BhasinAmbit Capital
null nullAntique Stockbroking Ltd.