Devyani International Limited (NSE:DEVYANI)
India · Delayed Price · Currency is INR 136.29
+4.33 (3.28%)
Feb 10, 2026, 1:00 PM IST
Devyani International Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | 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 |
| 53,872 | 49,511 | 35,563 | 29,977 | 20,840 | 11,348 | |
Revenue Growth (YoY) | 12.57% | 39.22% | 18.63% | 43.84% | 83.64% | -25.16% |
Cost of Revenue | 26,511 | 24,038 | 16,628 | 13,323 | 9,113 | 5,478 |
Gross Profit | 27,361 | 25,472 | 18,935 | 16,654 | 11,727 | 5,871 |
Selling, General & Admin | 2,359 | 2,359 | 1,604 | 1,319 | 606.31 | - |
Other Operating Expenses | 16,735 | 14,691 | 10,807 | 8,782 | 6,342 | 3,437 |
Operating Expenses | 25,326 | 22,749 | 16,260 | 12,888 | 9,162 | 5,732 |
Operating Income | 2,035 | 2,723 | 2,675 | 3,765 | 2,565 | 138.96 |
Interest Expense | -2,752 | -2,648 | -1,869 | -1,444 | -1,226 | -1,484 |
Interest & Investment Income | 151.98 | 151.98 | 125.08 | 120.41 | 90.12 | 103.95 |
Earnings From Equity Investments | -6.82 | -3.24 | - | - | - | - |
Currency Exchange Gain (Loss) | 62.48 | -89.16 | -894.16 | -5.99 | -5.02 | - |
Other Non Operating Income (Expenses) | 83.02 | 11.4 | 6.06 | 2.79 | -17.68 | -1.24 |
EBT Excluding Unusual Items | -426.5 | 145.91 | 43.06 | 2,438 | 1,406 | -1,242 |
Impairment of Goodwill | - | - | -139.88 | - | - | - |
Gain (Loss) on Sale of Investments | 0.92 | 0.92 | 2.24 | 0.41 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | -2.25 | -18.36 | -87.38 |
Asset Writedown | -175.94 | -224.54 | -58.77 | 5.4 | -35.28 | -480.05 |
Other Unusual Items | -9.44 | 205.59 | 190.11 | -22.79 | -120.82 | 985.71 |
Pretax Income | -610.96 | 127.88 | 36.76 | 2,419 | 1,231 | -823.92 |
Income Tax Expense | -151.87 | 196.88 | 133.28 | -205.89 | -319.74 | -10.68 |
Earnings From Continuing Operations | -459.09 | -69 | -96.52 | 2,625 | 1,551 | -813.24 |
Earnings From Discontinued Operations | -35.5 | - | - | - | - | 183.37 |
Net Income to Company | -494.59 | -69 | -96.52 | 2,625 | 1,551 | -629.87 |
Minority Interest in Earnings | 61.33 | 160.49 | 569.15 | 24.83 | 12.21 | 77.79 |
Net Income | -433.26 | 91.49 | 472.63 | 2,650 | 1,563 | -552.08 |
Net Income to Common | -433.26 | 91.49 | 472.63 | 2,650 | 1,563 | -552.08 |
Net Income Growth | - | -80.64% | -82.16% | 69.50% | - | - |
Shares Outstanding (Basic) | 1,243 | 1,206 | 1,206 | 1,205 | 1,185 | 1,100 |
Shares Outstanding (Diluted) | 1,243 | 1,208 | 1,208 | 1,209 | 1,188 | 1,100 |
Shares Change (YoY) | 4.26% | 0.01% | -0.03% | 1.78% | 7.93% | 3.63% |
EPS (Basic) | -0.35 | 0.08 | 0.39 | 2.20 | 1.32 | -0.50 |
EPS (Diluted) | -0.35 | 0.08 | 0.39 | 2.19 | 1.32 | -0.50 |
EPS Growth | - | -80.55% | -82.19% | 65.99% | - | - |
Free Cash Flow | - | 4,093 | 1,140 | 1,997 | 1,443 | 1,022 |
Free Cash Flow Per Share | - | 3.39 | 0.94 | 1.65 | 1.22 | 0.93 |
Gross Margin | 50.79% | 51.45% | 53.24% | 55.55% | 56.27% | 51.73% |
Operating Margin | 3.78% | 5.50% | 7.52% | 12.56% | 12.31% | 1.22% |
Profit Margin | -0.80% | 0.18% | 1.33% | 8.84% | 7.50% | -4.87% |
Free Cash Flow Margin | - | 8.27% | 3.21% | 6.66% | 6.93% | 9.01% |
EBITDA | 6,263 | 6,025 | 4,741 | 5,145 | 3,692 | 1,164 |
EBITDA Margin | 11.63% | 12.17% | 13.33% | 17.16% | 17.71% | 10.26% |
D&A For EBITDA | 4,228 | 3,301 | 2,066 | 1,380 | 1,127 | 1,025 |
EBIT | 2,035 | 2,723 | 2,675 | 3,765 | 2,565 | 138.96 |
EBIT Margin | 3.78% | 5.50% | 7.52% | 12.56% | 12.31% | 1.22% |
Effective Tax Rate | - | 153.96% | 362.57% | - | - | - |
Revenue as Reported | 54,314 | 49,880 | 35,887 | 30,303 | 21,001 | 11,989 |
Advertising Expenses | - | 2,458 | 1,732 | 1,455 | 1,096 | 661.79 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.