Devyani International Future Growth
Future criteria checks 4/6
Devyani International is forecast to grow earnings and revenue by 81% and 11.7% per annum respectively. EPS is expected to grow by 115% per annum. Return on equity is forecast to be 17.3% in 3 years.
Key information
81.0%
Earnings growth rate
114.96%
EPS growth rate
| Hospitality earnings growth | 38.9% |
| Revenue growth rate | 11.7% |
| Future return on equity | 17.29% |
| Analyst coverage | Good |
| Last updated | 16 Apr 2026 |
Recent future growth updates
Recent updates
Narrative Update • Apr 26
DEVYANI: Planned Amalgamation Will Support Future Capital Restructuring
Analysts now see fair value for Devyani International at about ₹150.78 per share, down from roughly ₹158.74. This reflects slightly adjusted assumptions on discount rate, revenue growth, profit margin and future P/E multiples.
New Narrative • Apr 11
Merger Synergies And Technology Overhaul Will Eventually Offset Weak Sales Trends
Catalysts About Devyani International Devyani International operates quick service restaurant formats across India and select international markets, anchored by KFC, Pizza Hut, Costa Coffee and its own brands. What are the underlying business or industry changes driving this perspective?Narrative Update • Apr 06
DEVYANI: Planned Amalgamation And Preference Share Issue Will Support Future Capital Restructuring
Analysts have kept Devyani International's fair value estimate steady at ₹158.74 per share. The latest price target reflects updated discount rate and future P/E assumptions rather than a change in the core earnings outlook.Narrative Update • Mar 23
DEVYANI: Upcoming Amalgamation And Leadership Shift Will Support Capital Restructuring
Analysts have trimmed their fair value estimate for Devyani International slightly, with the price target moving from about ₹160.04 to ₹158.74 as they refresh assumptions for discount rate, revenue growth, profit margin and future P/E. What's in the News Board meeting scheduled for March 10, 2026, to review a Scheme of Amalgamation for merging Sky Gate Hospitality, Blackvelvet Hospitality and Say Chefs Eatery into Devyani International, under Sections 230 to 232 of the Companies Act, 2013 (company filing).Narrative Update • Mar 09
DEVYANI: Leadership Transition Will Support Capital Restructuring And Future Upside
Analysts have trimmed their price target for Devyani International slightly from about ₹160.67 to about ₹160.04, citing updated assumptions around the discount rate, revenue growth, profit margin and forward P/E multiples. What's in the News The board has approved reclassification of authorised share capital and an amendment to the capital clause in the Memorandum of Association, subject to shareholder and regulatory approvals (Key Developments).Narrative Update • Feb 22
DEVYANI: Leadership Transition And Capital Restructuring Will Drive Future Upside
Analysts have modestly trimmed their price target on Devyani International from ₹162.73 to ₹160.67, reflecting slightly adjusted assumptions on fair value, discount rate, revenue growth, profit margin, and future P/E multiples. What's in the News The board has appointed current CFO, Manish Dawar, as the next CEO and president with effect from April 1, 2026.Narrative Update • Feb 08
DEVYANI: Sapphire Merger And Leadership Transition Will Unlock Future Upside
Analysts have trimmed their price target for Devyani International to ₹162.73 from ₹168.60, citing updated assumptions around discount rates, slightly adjusted revenue growth forecasts, a modestly higher profit margin outlook, and a revised future P/E of about 160x. What's in the News Current CFO Manish Dawar has been appointed as the next CEO and president, effective April 1, 2026.Narrative Update • Jan 24
DEVYANI: Sapphire Share Swap And Expansion Plan Will Unlock Upside
Analysts have trimmed their price target for Devyani International from ₹171.92 to ₹168.60, citing slightly softer assumptions on revenue growth and profit margins, along with a modest adjustment to the discount rate and future P/E expectations. What's in the News Board meeting on Jan 01, 2026 to consider a Scheme of Arrangement involving Sapphire Foods India and Devyani International, including a proposed share swap of fully paid equity shares of Re. 1 each in Devyani International for every 100 fully paid equity shares of Rs. 2 each in Sapphire Foods, subject to approvals (Key Developments).Analysis Article • Jan 20
Devyani International Limited's (NSE:DEVYANI) Share Price Not Quite Adding Up
It's not a stretch to say that Devyani International Limited's ( NSE:DEVYANI ) price-to-sales (or "P/S") ratio of 3x...Narrative Update • Jan 09
DEVYANI: Planned Sapphire Share Swap Will Unlock Future Combination Upside
Analysts now place their fair value estimate for Devyani International at ₹171.92, down from ₹179.63, reflecting slightly softer assumptions on revenue growth, profit margins, the discount rate, and future P/E multiples. What's in the News Board meeting scheduled for Jan 01, 2026 to consider recommendations from the Audit, Risk Management and Ethics Committee and the Committee of Independent Directors on a proposed Scheme of Arrangement involving Sapphire Foods India and Devyani International, including a proposed share swap of fully paid equity shares of Re. 1 each of Devyani International for every 100 fully paid equity shares of ₹2 each of Sapphire Foods India, subject to applicable approvals and Sections 230 to 232 of the Companies Act, 2013 (Key Developments).Analysis Article • Dec 12
Devyani International Limited's (NSE:DEVYANI) Intrinsic Value Is Potentially 26% Below Its Share Price
Key Insights The projected fair value for Devyani International is ₹100 based on 2 Stage Free Cash Flow to Equity...Analysis Article • Nov 08
Is Devyani International (NSE:DEVYANI) A Risky Investment?
Legendary fund manager Li Lu (who Charlie Munger backed) once said, 'The biggest investment risk is not the volatility...Analysis Article • Sep 19
Devyani International Limited's (NSE:DEVYANI) Share Price Not Quite Adding Up
There wouldn't be many who think Devyani International Limited's ( NSE:DEVYANI ) price-to-sales (or "P/S") ratio of...Narrative Update • Sep 05
Acquisitions And Indian Cuisine Brands Will Broaden Future Market Reach
With both the future P/E and discount rate largely unchanged, Devyani International's consensus analyst price target was maintained at ₹179.62. What's in the News Board meeting scheduled to consider and approve unaudited financial results for the quarter ended June 30, 2025.Analysis Article • Jul 22
Devyani International Limited's (NSE:DEVYANI) CEO Compensation Looks Acceptable To Us And Here's Why
Key Insights Devyani International to hold its Annual General Meeting on 28th of July CEO Virag Joshi's total...Analysis Article • Jul 08
Is Devyani International (NSE:DEVYANI) A Risky Investment?
The external fund manager backed by Berkshire Hathaway's Charlie Munger, Li Lu, makes no bones about it when he says...Analysis Article • Jun 01
There May Be Some Bright Spots In Devyani International's (NSE:DEVYANI) Earnings
The market for Devyani International Limited's ( NSE:DEVYANI ) shares didn't move much after it posted weak earnings...Analysis Article • May 26
Earnings Miss: Devyani International Limited Missed EPS By 81% And Analysts Are Revising Their Forecasts
Last week, you might have seen that Devyani International Limited ( NSE:DEVYANI ) released its yearly result to the...Analysis Article • May 19
Devyani International (NSE:DEVYANI) Is Looking To Continue Growing Its Returns On Capital
If we want to find a stock that could multiply over the long term, what are the underlying trends we should look for...Analysis Article • Mar 26
Some Shareholders Feeling Restless Over Devyani International Limited's (NSE:DEVYANI) P/S Ratio
There wouldn't be many who think Devyani International Limited's ( NSE:DEVYANI ) price-to-sales (or "P/S") ratio of...Analysis Article • Feb 14
Devyani International Limited (NSE:DEVYANI) Third-Quarter Results Just Came Out: Here's What Analysts Are Forecasting For Next Year
It's been a sad week for Devyani International Limited ( NSE:DEVYANI ), who've watched their investment drop 11% to...Analysis Article • Jan 30
Devyani International (NSE:DEVYANI) Might Have The Makings Of A Multi-Bagger
If you're not sure where to start when looking for the next multi-bagger, there are a few key trends you should keep an...
New Narrative • Jan 27
New Brand Additions Tealive, New York Fries, And SANOOK KITCHEN Will Expand Customer Choices
Aggressive brand and store expansion aims to boost market presence, increase revenues, and drive future earnings growth.Analysis Article • Dec 26
Is Devyani International (NSE:DEVYANI) A Risky Investment?
Some say volatility, rather than debt, is the best way to think about risk as an investor, but Warren Buffett famously...Analysis Article • Nov 21
Some May Be Optimistic About Devyani International's (NSE:DEVYANI) Earnings
The most recent earnings report from Devyani International Limited ( NSE:DEVYANI ) was disappointing for shareholders...Analysis Article • Nov 14
Analysts Are Updating Their Devyani International Limited (NSE:DEVYANI) Estimates After Its Interim Results
Last week, you might have seen that Devyani International Limited ( NSE:DEVYANI ) released its half-year result to the...Analysis Article • Nov 04
Devyani International Limited's (NSE:DEVYANI) Share Price Not Quite Adding Up
With a median price-to-sales (or "P/S") ratio of close to 5.1x in the Hospitality industry in India, you could be...Analysis Article • Sep 30
Devyani International (NSE:DEVYANI) Shareholders Will Want The ROCE Trajectory To Continue
There are a few key trends to look for if we want to identify the next multi-bagger. Typically, we'll want to notice a...Analysis Article • Aug 08
Devyani International Limited Just Recorded A 25% EPS Beat: Here's What Analysts Are Forecasting Next
Devyani International Limited ( NSE:DEVYANI ) defied analyst predictions to release its quarterly results, which were...Analysis Article • Jul 25
Revenues Not Telling The Story For Devyani International Limited (NSE:DEVYANI)
You may think that with a price-to-sales (or "P/S") ratio of 6.1x Devyani International Limited ( NSE:DEVYANI ) is a...Analysis Article • May 22
Devyani International's (NSE:DEVYANI) Soft Earnings Don't Show The Whole Picture
Soft earnings didn't appear to concern Devyani International Limited's ( NSE:DEVYANI ) shareholders over the last week...Analysis Article • Mar 28
The Return Trends At Devyani International (NSE:DEVYANI) Look Promising
What trends should we look for it we want to identify stocks that can multiply in value over the long term? Firstly...Analysis Article • Mar 02
Devyani International Limited's (NSE:DEVYANI) Share Price Could Signal Some Risk
There wouldn't be many who think Devyani International Limited's ( NSE:DEVYANI ) price-to-sales (or "P/S") ratio of...Analysis Article • Jan 24
Is Devyani International (NSE:DEVYANI) Using Too Much Debt?
Legendary fund manager Li Lu (who Charlie Munger backed) once said, 'The biggest investment risk is not the volatility...Analysis Article • Nov 10
Devyani International (NSE:DEVYANI) Is Experiencing Growth In Returns On Capital
If we want to find a potential multi-bagger, often there are underlying trends that can provide clues. Ideally, a...Analysis Article • Jul 04
Returns Are Gaining Momentum At Devyani International (NSE:DEVYANI)
If you're not sure where to start when looking for the next multi-bagger, there are a few key trends you should keep an...Analysis Article • May 22
Does Devyani International (NSE:DEVYANI) Deserve A Spot On Your Watchlist?
It's common for many investors, especially those who are inexperienced, to buy shares in companies with a good story...Analysis Article • Mar 28
Devyani International (NSE:DEVYANI) Is Looking To Continue Growing Its Returns On Capital
If you're looking for a multi-bagger, there's a few things to keep an eye out for. Ideally, a business will show two...Analysis Article • Feb 11
Devyani International Limited's (NSE:DEVYANI) Shares May Have Run Too Fast Too Soon
When close to half the companies in India have price-to-earnings ratios (or "P/E's") below 21x, you may consider...Earnings and Revenue Growth Forecasts
| Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
|---|---|---|---|---|---|
| 3/31/2029 | 82,020 | 2,639 | 11,024 | N/A | 2 |
| 3/31/2028 | 71,716 | 1,757 | 7,683 | N/A | 21 |
| 3/31/2027 | 63,594 | 1,060 | 5,360 | N/A | 21 |
| 3/31/2026 | 55,876 | -219 | 4,386 | N/A | 22 |
| 12/31/2025 | 53,872 | -398 | N/A | N/A | N/A |
| 9/30/2025 | 52,407 | -309 | 3,994 | 8,283 | N/A |
| 6/30/2025 | 50,861 | -171 | N/A | N/A | N/A |
| 3/31/2025 | 49,511 | 91 | 4,093 | 9,002 | N/A |
| 12/31/2024 | 47,855 | 164 | N/A | N/A | N/A |
| 9/30/2024 | 43,343 | 323 | 2,613 | 7,894 | N/A |
| 6/30/2024 | 39,316 | 656 | N/A | N/A | N/A |
| 3/31/2024 | 35,563 | 473 | 1,140 | 5,925 | N/A |
| 12/31/2023 | 32,642 | 1,154 | N/A | N/A | N/A |
| 9/30/2023 | 32,117 | 1,775 | 2,176 | 6,330 | N/A |
| 6/30/2023 | 31,396 | 2,029 | N/A | N/A | N/A |
| 3/31/2023 | 29,977 | 2,650 | 1,997 | 6,370 | N/A |
| 12/31/2022 | 28,335 | 2,807 | N/A | N/A | N/A |
| 9/30/2022 | 26,673 | 2,721 | 1,735 | 5,385 | N/A |
| 6/30/2022 | 24,360 | 2,591 | N/A | N/A | N/A |
| 3/31/2022 | 20,840 | 1,563 | 1,443 | 4,506 | N/A |
| 12/31/2021 | 19,264 | 1,027 | N/A | N/A | N/A |
| 9/30/2021 | 16,810 | 916 | 1,205 | 4,008 | N/A |
| 6/30/2021 | 13,263 | -282 | N/A | N/A | N/A |
| 3/31/2021 | 11,348 | -735 | 1,022 | 2,396 | N/A |
| 3/31/2020 | 15,164 | -790 | 2,008 | 3,007 | N/A |
| 3/31/2019 | 13,106 | -444 | N/A | 2,778 | N/A |
| 3/31/2018 | 11,106 | 460 | N/A | 910 | N/A |
| 3/31/2017 | 10,475 | -1,201 | N/A | 903 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: DEVYANI is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (6.9%).
Earnings vs Market: DEVYANI is forecast to become profitable over the next 3 years, which is considered above average market growth.
High Growth Earnings: DEVYANI is expected to become profitable in the next 3 years.
Revenue vs Market: DEVYANI's revenue (11.7% per year) is forecast to grow faster than the Indian market (11% per year).
High Growth Revenue: DEVYANI's revenue (11.7% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: DEVYANI's Return on Equity is forecast to be low in 3 years time (17.3%).
Discover growth companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2026/05/07 16:59 |
| End of Day Share Price | 2026/05/07 00:00 |
| Earnings | 2025/12/31 |
| Annual Earnings | 2025/03/31 |
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.
| Package | Data | Timeframe | Example US Source * |
|---|---|---|---|
| Company Financials | 10 years |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* 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.
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 Github.
Analyst Sources
Devyani International Limited is covered by 43 analysts. 21 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.
| Analyst | Institution |
|---|---|
| Videesha Sheth | Ambit Capital |
| Ashwin Mehta | Ambit Capital |
| Ajay Thakur | Anand Rathi Shares and Stock Brokers Limited |