Devyani International - Public Comps and Valuation Multiples

Devyani International Overview

About Devyani International

Devyani International Ltd is a franchisee of Yum Brands in India and is among the largest operators of a quick-service restaurant chain (QSR chain), operating around 1,243 stores across 155 cities in India. Companies products includes PizzaHut, KFC, Costa Coffee, Vaang.o, The Food Street, and more. Geographically, operates domestically and internationally, with the majority of revenue from India.

Founded

1991

HQ

Employees

14.8K+

Website

dil-rjcorp.com

Sectors

Restaurants & Nightlife

Financials

LTM Revenue $602M

LTM EBITDA $99.4M

EV

$2.6B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Devyani International Financials

As of September 2025, Devyani International reported last 12-month revenue of $602M and EBITDA of $99.4M.

In the same period, Devyani International generated $415M in LTM gross profit and $4.5M in net income.

See Devyani International valuation multiples based on analyst estimates

Devyani International P&L

In the most recent fiscal year, Devyani International reported revenue of $554M and EBITDA of $95.4M.

Devyani International expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Devyani International valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$602M	XXX	$554M	XXX	XXX	XXX
Gross Profit	$415M	XXX	$267M	XXX	XXX	XXX
Gross Margin	69%	XXX	48%	XXX	XXX	XXX
EBITDA	$99.4M	XXX	$95.4M	XXX	XXX	XXX
EBITDA Margin	17%	XXX	17%	XXX	XXX	XXX
EBIT	$30.5M	XXX	$29.9M	XXX	XXX	XXX
EBIT Margin	5%	XXX	5%	XXX	XXX	XXX
Net Profit	$4.5M	XXX	$1.0M	XXX	XXX	XXX
Net Margin	1%	XXX	0%	XXX	XXX	XXX
Net Debt	XXX	XXX	$84.4M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Devyani International including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $602M. EBITDA for the last twelve months was $99.4M. In the most recent fiscal year, Devyani International achieved $554M in revenue and $95.4M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$602M	Analyst estimates available to subscribers	$554M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$415M	Analyst estimates available to subscribers	$267M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	69.0% gross margin	Analyst estimates available to subscribers	48.2% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$99.4M	Analyst estimates available to subscribers	$95.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	16.5% EBITDA margin	Analyst estimates available to subscribers	17.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$30.5M	Analyst estimates available to subscribers	$29.9M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	5.1% EBIT margin	Analyst estimates available to subscribers	5.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$4.5M	Analyst estimates available to subscribers	$1.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	0.7% net profit margin	Analyst estimates available to subscribers	0.2% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$84.4M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Devyani International

This financial data table provides comprehensive performance metrics for Devyani International, a company based in India. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Devyani International generated $602M in revenue over the last twelve months.
The company achieved $99.4M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $415M.
Net income over the last twelve months reached $4.5M.

Fiscal Year Performance

In the most recent fiscal year, Devyani International reported $554M in total revenue.
Fiscal year EBITDA was $95.4M.
The company maintained a gross profit margin of 48.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 17.2%.
Net profit margin reached 0.2% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Devyani International. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Devyani International Stock Performance

Devyani International has current market cap of INR 201B (or $2.3B), and EV of INR 232B (or $2.6B).

Market Cap Evolution

Devyani International Stock Data

As of October 13, 2025, Devyani International's stock price is INR 164 (or $2).

See Devyani International trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$2.6B	$2.3B	XXX	XXX	XXX	XXX	$0.00

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Devyani International Valuation Multiples

Devyani International's trades at 5.1x EV/Revenue multiple, and 29.7x EV/EBITDA.

See valuation multiples for Devyani International and 15K+ public comps

Devyani International Financial Valuation Multiples

As of October 13, 2025, Devyani International has market cap of $2.3B and EV of $2.6B.

Equity research analysts estimate Devyani International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Devyani International has a P/E ratio of 504.8x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$2.3B	XXX	$2.3B	XXX	XXX	XXX
EV (current)	$2.6B	XXX	$2.6B	XXX	XXX	XXX
EV/Revenue	4.3x	XXX	5.1x	XXX	XXX	XXX
EV/EBITDA	26.2x	XXX	29.7x	XXX	XXX	XXX
EV/EBIT	85.5x	XXX	88.0x	XXX	XXX	XXX
EV/Gross Profit	6.3x	XXX	n/a	XXX	XXX	XXX
P/E	504.8x	XXX	1078.7x	XXX	XXX	XXX
EV/FCF	66.1x	XXX	69.0x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Devyani International Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Devyani International Margins & Growth Rates

Devyani International's last 12 month revenue growth is 15%

Devyani International's revenue per employee in the last FY averaged $37K, while opex per employee averaged $16K for the same period.

Devyani International's rule of 40 is 32% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Devyani International's rule of X is 53% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Devyani International and other 15K+ public comps

Devyani International Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	15%	XXX	18%	XXX	XXX	XXX
EBITDA Margin	17%	XXX	17%	XXX	XXX	XXX
EBITDA Growth	18%	XXX	18%	XXX	XXX	XXX
Rule of 40	32%	XXX	32%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	53%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$37K	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$16K	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	7%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	43%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial