Devyani International Limited (BOM:543330)
India
· Delayed Price · Currency is INR 186.30
+7.85 (4.40%)
At close: May 16, 2025
Devyani International Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2017 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2017 - 2020 |
| Operating Revenue | 49,511 | 35,563 | 29,977 | 20,840 | 11,348 | Upgrade
|
| Other Revenue | 369.89 | - | - | - | - | Upgrade
|
| Revenue | 49,880 | 35,563 | 29,977 | 20,840 | 11,348 | Upgrade
|
| Revenue Growth (YoY) | 40.26% | 18.63% | 43.84% | 83.64% | -25.16% | Upgrade
|
| Cost of Revenue | 22,492 | 16,628 | 13,323 | 9,113 | 5,478 | Upgrade
|
| Gross Profit | 27,388 | 18,935 | 16,654 | 11,727 | 5,871 | Upgrade
|
| Selling, General & Admin | - | 1,604 | 1,319 | 606.31 | - | Upgrade
|
| Other Operating Expenses | 18,596 | 10,807 | 8,782 | 6,342 | 3,437 | Upgrade
|
| Operating Expenses | 24,295 | 16,260 | 12,888 | 9,162 | 5,732 | Upgrade
|
| Operating Income | 3,093 | 2,675 | 3,765 | 2,565 | 138.96 | Upgrade
|
| Interest Expense | -2,648 | -1,869 | -1,444 | -1,226 | -1,484 | Upgrade
|
| Interest & Investment Income | - | 125.08 | 120.41 | 90.12 | 103.95 | Upgrade
|
| Earnings From Equity Investments | -3.24 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -89.16 | 2.91 | -5.99 | -5.02 | - | Upgrade
|
| Other Non Operating Income (Expenses) | - | 6.06 | 2.79 | -17.68 | -1.24 | Upgrade
|
| EBT Excluding Unusual Items | 352.42 | 940.13 | 2,438 | 1,406 | -1,242 | Upgrade
|
| Impairment of Goodwill | - | -139.88 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 2.24 | 0.41 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -2.25 | -18.36 | -87.38 | Upgrade
|
| Asset Writedown | -224.54 | -58.77 | 5.4 | -35.28 | -480.05 | Upgrade
|
| Other Unusual Items | - | -706.96 | -22.79 | -120.82 | 985.71 | Upgrade
|
| Pretax Income | 127.88 | 36.76 | 2,419 | 1,231 | -823.92 | Upgrade
|
| Income Tax Expense | 196.88 | 133.28 | -205.89 | -319.74 | -10.68 | Upgrade
|
| Earnings From Continuing Operations | -69 | -96.52 | 2,625 | 1,551 | -813.24 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | 183.37 | Upgrade
|
| Net Income to Company | -69 | -96.52 | 2,625 | 1,551 | -629.87 | Upgrade
|
| Minority Interest in Earnings | 160.49 | 569.15 | 24.83 | 12.21 | 77.79 | Upgrade
|
| Net Income | 91.49 | 472.63 | 2,650 | 1,563 | -552.08 | Upgrade
|
| Net Income to Common | 91.49 | 472.63 | 2,650 | 1,563 | -552.08 | Upgrade
|
| Net Income Growth | -80.64% | -82.16% | 69.50% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 1,144 | 1,206 | 1,205 | 1,185 | 1,100 | Upgrade
|
| Shares Outstanding (Diluted) | 1,144 | 1,208 | 1,209 | 1,188 | 1,100 | Upgrade
|
| Shares Change (YoY) | -5.35% | -0.03% | 1.78% | 7.93% | 3.63% | Upgrade
|
| EPS (Basic) | 0.08 | 0.39 | 2.20 | 1.32 | -0.50 | Upgrade
|
| EPS (Diluted) | 0.08 | 0.39 | 2.19 | 1.32 | -0.50 | Upgrade
|
| EPS Growth | -79.49% | -82.19% | 65.99% | - | - | Upgrade
|
| Free Cash Flow | 4,093 | 1,140 | 1,997 | 1,443 | 1,022 | Upgrade
|
| Free Cash Flow Per Share | 3.58 | 0.94 | 1.65 | 1.22 | 0.93 | Upgrade
|
| Gross Margin | 54.91% | 53.24% | 55.55% | 56.27% | 51.73% | Upgrade
|
| Operating Margin | 6.20% | 7.52% | 12.56% | 12.31% | 1.22% | Upgrade
|
| Profit Margin | 0.18% | 1.33% | 8.84% | 7.50% | -4.87% | Upgrade
|
| Free Cash Flow Margin | 8.21% | 3.21% | 6.66% | 6.93% | 9.01% | Upgrade
|
| EBITDA | 8,792 | 4,741 | 5,145 | 3,692 | 1,164 | Upgrade
|
| EBITDA Margin | 17.63% | 13.33% | 17.16% | 17.71% | 10.26% | Upgrade
|
| D&A For EBITDA | 5,699 | 2,066 | 1,380 | 1,127 | 1,025 | Upgrade
|
| EBIT | 3,093 | 2,675 | 3,765 | 2,565 | 138.96 | Upgrade
|
| EBIT Margin | 6.20% | 7.52% | 12.56% | 12.31% | 1.22% | Upgrade
|
| Effective Tax Rate | 153.96% | 362.57% | - | - | - | Upgrade
|
| Revenue as Reported | 49,880 | 35,890 | 30,303 | 21,001 | 11,989 | Upgrade
|
| Advertising Expenses | - | 1,732 | 1,455 | 1,096 | 661.79 | Upgrade
|
Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.