Devyani International Ltd.

Financial

	Devyani Internatl.	Westlife Development	Sapphire Foods India
Operational Metrics
Media & Entertainment
Advertisement Income as a % of Total Sales	4.96 %	n/a	n/a
QSR Sector
Same Store Sales Growth - KFC	-6.1 %	n/a	0.0
Same Store Sales Growth - Pizza Hut	1.0 %	n/a	-8.0 %
Same Store Sales Growth - Costa Coffee	3.5 %	n/a	n/a
No of Stores - KFC	696.0 .	n/a	510.0 .
No of Stores - Pizza Hut	630.0 Units	n/a	336.0 Units
No of Stores - Costa Coffee	220.0 .	n/a	n/a
Average Daily Sales per Store - KFC	83000.0 Rs	n/a	116000.0 Rs
Average Daily Sales per Store - Pizza Hut	31000.0 Rs	n/a	44000.0 Rs
Average Daily Sales per Store - Costa Coffee	27000.0 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	2039.0	447.0	974.0
Average Daily Sales Per Restaurant	141000.0 Rs	165137.48 Rs	89363.45 Rs
Financials
5 yr Average ROE	1.38 %	1.84 %	1.6 %
5yr average Equity Multiplier	6.05	3.56	2.21
5yr Average Asset Turnover Ratio	0.87	0.91	0.88
5yr Avg Net Profit Margin	2.6 %	-0.57 %	1.21 %
Price to Book	17.48	17.11	7.06
P/E	0.0	0.0	0.0
5yr Avg Cash Conversion Cycle	-83.11 Days	-87.81 Days	-78.58 Days
Inventory Days	14.25 Days	11.82 Days	13.52 Days
Days Receivable	3.46 Days	2.66 Days	4.49 Days
Days Payable	114.74 Days	118.73 Days	115.79 Days
5yr Average Interest Coverage Ratio	1.42	1.21	1.3
5yr Avg ROCE	9.25 %	7.41 %	5.79 %
5yr Avg Operating Profit Margin	18.6 %	12.49 %	16.63 %
5 yr average Debt to Equity	1.21	0.4	0.06
5yr CAGR Net Profit	n/a	n/a	n/a
5yr Average Return on Assets	2.81 %	0.42 %	1.38 %
Shareholdings
Promoter Holding	62.62 %	56.25 %	26.07 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.18 %	-0.73 %	-25.19 %
Change in Mutual Fund Holding (3 Yrs)	11.32 %	3.76 %	28.28 %

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 & Beverage 31.03 Food & Beverages 0 Food Products 68.97	Product Wise Break-Up Beverages, desserts, others 0 Food & Beverages 100.0 Food 0
Location Wise Break-Up	Location Wise Break-Up India 67.01 Thailand 30.06 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 2.93	Location Wise Break-Up Pondicherry 0 Andhra Pradesh 1.96 India 0 Kerala 2.94 Gujarat 13.73 Karnataka 18.63 Tamil Nadu 6.86 Telangana 8.82 Maharashtra 43.14 Nepal 0 Goa 0.98 Madhya Pradesh 1.96 Thailand 0 Nigeria 0 Chattisgarh 0.98	Location Wise Break-Up Pondicherry 0 Andhra Pradesh 0 India 85.1 Kerala 0 Gujarat 0 Karnataka 0 Tamil Nadu 0 Telangana 0 Maharashtra 0 Nepal 0 Goa 0 Madhya Pradesh 0 Thailand 0 Nigeria 0 Chattisgarh 0 Others 14.9
Location Wise Break-Up	Location Wise Break-Up India 67.01 Thailand 30.06 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 2.93	Location Wise Break-Up Pondicherry 0 Andhra Pradesh 1.96 India 0 Kerala 2.94 Gujarat 13.73 Karnataka 18.63 Tamil Nadu 6.86 Telangana 8.82 Maharashtra 43.14 Nepal 0 Goa 0.98 Madhya Pradesh 1.96 Thailand 0 Nigeria 0 Chattisgarh 0.98	Location Wise Break-Up Pondicherry 0 Andhra Pradesh 0 India 85.1 Kerala 0 Gujarat 0 Karnataka 0 Tamil Nadu 0 Telangana 0 Maharashtra 0 Nepal 0 Goa 0 Madhya Pradesh 0 Thailand 0 Nigeria 0 Chattisgarh 0 Others 14.9
Distribution Channel	Distribution Channel On Premise 57.0 Off Premise 43.0 Off-Premise 0 On-Premise 0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel On Premise 0 Off-Premise 41.0 Dine-in 0 Off Premise 0 On-Premise 59.0 Take-away 0 Delivery 0	Distribution Channel On Premise 0 Off-Premise 0 Dine-in 35.0 Off Premise 0 On-Premise 0 Take-away 22.0 Delivery 43.0
Verticals	Verticals Core Brands Business 67.0 International Business 33.0 Alliance Income 0 Sale to Airport Dealers 0 Restaurant Sales 0	-	Verticals Restaurant 99.77 Core Brands Business 0 Sale to Airport Dealers 0.03 Alliance Income 0.08 International Business 0 Others 0.12
Distribution Channel	Distribution Channel On Premise 57.0 Off Premise 43.0 Off-Premise 0 On-Premise 0 Take-away 0 Delivery 0 Dine-in 0	Distribution Channel On Premise 0 Off-Premise 41.0 Dine-in 0 Off Premise 0 On-Premise 59.0 Take-away 0 Delivery 0	Distribution Channel On Premise 0 Off-Premise 0 Dine-in 35.0 Off Premise 0 On-Premise 0 Take-away 22.0 Delivery 43.0
Operating Profit Break-Up	Operating Profit Break-Up India 85.35 Nigeria 11.86 Nepal 2.79	-	-
Brand Wise Break-Up	Brand Wise Break-Up KFC 69.17 Pizza Hut 23.75 Costa Coffee 7.08 Pizza Hut India 0 KFC India 0 Sri Lanka 0	-	Brand Wise Break-Up Pizza Hut 0 Sri Lanka 15.0 Pizza Hut 17.56 KFC 0 Costa Coffee 0 KFC 67.44
Asset Break-Up	Asset Break-Up India 82.67 Thailand 15.38 Others 1.95	-	Asset Break-Up Thailand 0 India 92.64 Others 7.36

Devyani International Ltd.

Devyani International Ltd.

SIGN UP FOR FREE