Switch theme
Sign up to access all valuation multiples
Devyani International Ltd is a franchisee of Yum Brands in India and is among the largest operators of quick-service restaurants chain and operates around 1243 stores across 155 cities in India. Geographically, it derives a majority of its revenue from India.
1991
16.4K+
LTM Revenue $587M
LTM EBITDA $99.5M
$2.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Devyani International has a last 12-month revenue of $587M and a last 12-month EBITDA of $99.5M.
In the most recent fiscal year, Devyani International achieved revenue of $410M and an EBITDA of $66.8M.
Devyani International expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Devyani International valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $345M | $410M | XXX | XXX | XXX |
| Gross Profit | $127M | $179M | XXX | XXX | XXX |
| Gross Margin | 37% | 44% | XXX | XXX | XXX |
| EBITDA | $77.3M | $66.8M | XXX | XXX | XXX |
| EBITDA Margin | 22% | 16% | XXX | XXX | XXX |
| Net Profit | $18.2M | $30.8M | XXX | XXX | XXX |
| Net Margin | 5% | 8% | XXX | XXX | XXX |
| Net Debt | $8.7M | $1.7M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 23, 2025, Devyani International's stock price is INR 176 (or $2).
Devyani International has current market cap of INR 212B (or $2.5B), and EV of INR 240B (or $2.8B).
See Devyani International trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.8B | $2.5B | XXX | XXX | XXX | XXX | $0.01 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 23, 2025, Devyani International has market cap of $2.5B and EV of $2.8B.
Devyani International's trades at 4.8x LTM EV/Revenue multiple, and 28.0x LTM EBITDA.
Analysts estimate Devyani International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Devyani International and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.8B | XXX | XXX | XXX |
| EV/Revenue | 5.2x | XXX | XXX | XXX |
| EV/EBITDA | 30.9x | XXX | XXX | XXX |
| P/E | 367.7x | XXX | XXX | XXX |
| P/E/Growth | 3.7x | XXX | XXX | XXX |
| EV/FCF | 107.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDevyani International's NTM/LTM revenue growth is 15%
Devyani International's revenue per employee for the last fiscal year averaged $25K, while opex per employee averaged $11K for the same period.
Over next 12 months, Devyani International's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Devyani International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Devyani International and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 19% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -13% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 32% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $25K | XXX | XXX | XXX | XXX |
| Opex per Employee | $11K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 43% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Americana Restaurants | XXX | XXX | XXX | XXX | XXX | XXX |
| Collins Foods | XXX | XXX | XXX | XXX | XXX | XXX |
| Domino's Pizza Enterprises | XXX | XXX | XXX | XXX | XXX | XXX |
| Endeavour Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Guzman y Gomez | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Devyani International acquired XXX companies to date.
Last acquisition by Devyani International was XXXXXXXX, XXXXX XXXXX XXXXXX . Devyani International acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Devyani International founded? | Devyani International was founded in 1991. |
| Where is Devyani International headquartered? | Devyani International is headquartered in India. |
| How many employees does Devyani International have? | As of today, Devyani International has 16.4K+ employees. |
| Who is the CEO of Devyani International? | Devyani International's CEO is Mr. Virag Joshi. |
| Is Devyani International publicy listed? | Yes, Devyani International is a public company listed on BOM. |
| What is the stock symbol of Devyani International? | Devyani International trades under 543330 ticker. |
| When did Devyani International go public? | Devyani International went public in 2021. |
| Who are competitors of Devyani International? | Similar companies to Devyani International include e.g. Americana Restaurants, Collins Foods, Domino's Pizza Enterprises, Endeavour Group. |
| What is the current market cap of Devyani International? | Devyani International's current market cap is $2.5B |
| What is the current revenue of Devyani International? | Devyani International's last 12-month revenue is $587M. |
| What is the current EBITDA of Devyani International? | Devyani International's last 12-month EBITDA is $99.5M. |
| What is the current EV/Revenue multiple of Devyani International? | Current revenue multiple of Devyani International is 4.8x. |
| What is the current EV/EBITDA multiple of Devyani International? | Current EBITDA multiple of Devyani International is 28.0x. |
| What is the current revenue growth of Devyani International? | Devyani International revenue growth between 2023 and 2024 was 19%. |
| Is Devyani International profitable? | Yes, Devyani International is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
