• By Elite Wealth
  • / August 4, 2021
  • / whatsnew
IPO-Note Devyani International Limited
Rs-86-Rs90per Equity share Recommendation: Listing Gain


Company Profile: –

Devyani International Limited is the largest franchisee of Yum Brands in India and is amongthe largest chain operators of quick service restaurants (“QSR”) in India on a non-exclusive basis.Yum! Brands Inc. operates brands such as KFC, Pizza Hut and Taco Bell and has presence globally with more than 50,000 restaurants in over 150 countries, as of December 31, 2020. It operates 3 business verticals; 1. Core Brands (KFC, Pizza Hut, and Costa Coffee stores in India), 2. International Business (stores in foreign countries i.e. Nepal and Nigeria), and 3. Other Businesses (own branded stores i.e. Vaango, Food Street, Masala Twist, Ile Bar, Amreli, and Ckrussh Juice Bar). DIL operated 284 KFC stores and 317 Pizza Hut stores and 44 Costa Coffee stores in India as of June 30, 2021.

Open Your Demat Account to Invest in Upcoming IPO’s



Devyani International Ltd

Wants To Apply Online


Issue Details
Objects of the issue ·    Repayment/prepayment of all or certain of the borrowings

·    General corporate purposes.



Issue Size Total issue Size -Rs. 1838Cr.

Offer for Sale – Rs. 1398Cr.

Fresh Issue – Rs. 440 Cr

Face value  

Rs.1.00 Per Equity Share

Issue Price Rs. 86 – Rs. 90
Bid Lot 165 shares
Listing at  


Issue Opens: 4thAug, 2021 – 6th Aug, 2021
QIB 75% of Net Issue Offer
Retail 10% of Net Issue Offer
NIB 15% of Net Issue Offer

Financial Performance:

Financial -Performance-devyani


Check Devyani International Ltd IPO Allotment Status

Devyani International Ltd IPO allotment status would be available soon after the IPO closure date. Usually the allotment comes within a week from the closing date which in this IPO yet to be announced.

One can check the allotment on the given below link with PAN number or Application number or DP Client Id. All you need to do is to follow these steps:-

  1. To  Devyani International Ltd IPO Allotment Status
  2. Go to Application Status
  3. Select IPO as Devyani International Ltd
  4. Enter your PAN Number or Application Id or DP Client Id.


Devyani International Ltd IPO

Application Form


Shareholding Pattern:

Shareholding Pattern Pre- Issue Post Issue
Promoters & Promoter Group 75.79% 67.99%
Public 24.21% 32.01%


  • The product portfolio of well-recognized QSR brands.
  • Largest franchisee of Yum Brands in India.
  • Disciplined financial approach with a strong focus on cash flow management.
  • Cross brand synergies provide operating leverage benefits.

Key Highlights:

  • Revenue from Operations increased 15.7% from FY19 to FY20 however declined25% from FY20 to FY21 due to the COVID impact.
  • EBITDA Margin was 20% in FY21 vs 16.9% in FY20
  • Reported losses in FY19-FY21 Primarily due to increased finance cost and depreciation and amortization expenses.
  • Revenue from the Core Brands Business, together with their International Business, represented 94.19% of revenue in 2021.
  • KFC and Pizza Hut represent 67.6% and 22.3% respectively of core brands business revenue.
  • Has Low Current Ratioof 0.4 in FY21, CFO/EBITDA was 1.06 in FY21.

Risk Factors:

  • The impact of the pandemic including its effect on the ability or desire of customers to dine in stores, is uncertain and may be significant and continue to have an adverse effect business of the company.
  • The company had incurred losses in FY19-21 and these sustained losses have resulted from high corporate level overhead costs and towards funding certain loss-making businesses, such as operations at airports in India.These losses can continue in the foreseeable future.


Devyani International is the largest franchisee of Yum Brands and operates brands such as KFC, Pizza Hut and Taco Bell.The KFC brand has been a star performer in terms of store growth, with its store network growing from 134 in FY19 to 264 in FY21.The company has extensive presence in 26 states and three Union territories in India as of March 31, 2021.Given the covid-19 pandemic, the company anticipates considerable growth in the delivery business. Revenue generated from delivery sales represented 51.15% of total revenue in core Brands Business in FY20, which increased to 70.20% of total revenue in FY 2021.In the last six months, despite covid-19, the company opened 109 stores across its core brand business.The company has plans to further increase its reach by opening more stores in locations with high potential.At the higher price band of Rs 90, the offer is made at EV/Sales of 10.06 times on Post Issue equity basis. Listed industry peersof the company are Jubilant FoodWorks,which trades at 15.26 times its FY21 EV/Sales, Burger King trades at 15.04 times and WestlifeDevelopment at 9.91 times. We recommend Listing Gain to the IPO.

Disclosure in pursuance of Section 19 of SEBI (RA) Regulation 2014

Elite Wealth Limited does/does not do business with companies covered in its research reports. Investors should be aware that the Elite Wealth Limited may/may not have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only information in making their investment decision and must exercise their own judgment before making any investment decision.
For analyst certification and other important disclosures, see the Disclosure Appendix, or go to Analysts employed by Elite Wealth Limited are registered/qualified as research analysts with SEBI in India.( SEBI Registration No.: INH100002300)
Disclosure Appendix
Analyst Certification (For Reports)
Israil Khan, Elite Wealth Limited,
The analyst(s) certify that all of the views expressed in this report accurately reflect my/our personal views about the subject company or companies and its or their securities. I/We also certify that no part of my compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed in this report. Unless otherwise stated, the individuals listed on the cover page of this report are analysts in Elite Wealth Limited.
As to each individual report referenced herein, the primary research analyst(s) named within the report individually certify, with respect to each security or issuer that the analyst covered in the report, that:
(1) all of the views expressed in the report accurately reflect his or her personal views about any and all of the subject securities or issuers; and
(2) no part of any of the research analyst’s compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed in the report.
For individual analyst certifications, please refer to the disclosure section at the end of the attached individual notes.
Research Excerpts
This note may include excerpts from previously published research. For access to the full reports, including analyst certification and important disclosures, investment thesis, valuation methodology, and risks to rating and price targets, please visit
Company-Specific Disclosures
Important disclosures, including price charts, are available and all Elite Wealth Limited covered companies by visiting, or emailing with your request. Elite Wealth Limited may screen companies based on Strategy, Technical, and Quantitative Research. For important disclosures for these companies, please e-mail
Options related research:
If the information contained herein regards options related research, such information is available only to persons who have received the proper option risk disclosure documents. For a copy of the risk disclosure documents, please contact your Broker’s Representative or visit the OCC’s website at
Other Disclosures
All research reports made available to clients are simultaneously available on our client websites. Not all research content is redistributed, e-mailed or made available to third-party aggregators. For all research reports available on a particular stock, please contact your respective broker’s sales person.
Ownership and material conflicts of interest Disclosure
Elite Wealth Limited policy prohibits its analysts, professionals reporting to analysts from owning securities of any company in the analyst’s area of coverage. Analyst compensation: Analysts are salary based permanent employees of Elite Wealth Limited. Analyst as officer or director: Elite Wealth Limited policy prohibits its analysts, persons reporting to analysts from serving as an officer, director, board member or employee of any company in the analyst’s area of coverage.
Country Specific Disclosures
India – For private circulation only, not for sale.
Legal Entities Disclosures
Mr. Ravinder Parkash Seth is the Managing Director of Elite Wealth Ltd (EWL, henceforth), having its registered office at Casa Picasso, Golf Course Extension, Near Rajesh Pilot Chowk, Radha Swami, Sector-61, Gurgaon-122001 Haryana, is a SEBI registered Research Analyst and is regulated by Securities and Exchange Board of India. Telephone:011-43035555, Facsimile: 011-22795783 and Website:
EWL discloses all material information about itself including its business activity, disciplinary history, the terms and conditions on which it offers research report, details of associates and such other information as is necessary to take an investment decision, including the following:
1. Reports
a) EWL or his associate or his relative has no financial interest in the subject company and the nature of such financial interest;
(b) EWL or its associates or relatives, have no actual/beneficial ownership of one per cent. or more in the securities of the subject company, at the end of the month immediately preceding the date of publication of the research report or date of the public appearance;
(c) EWL or its associate or his relative, has no other material conflict of interest at the time of publication of the research report or at the time of public appearance;
2. Compensation
(a) EWL or its associates have not received any compensation from the subject company in the past twelve months;
(b) EWL or its associates have not managed or co-managed public offering of securities for the subject company in the past twelve months;
(c) EWL or its associates have not received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months;
(d) EWL or its associates have not received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months;
(e) EWL or its associates have not received any compensation or other benefits from the Subject Company or third party in connection with the research report.
3 In respect of Public Appearances
(a) EWL or its associates have not received any compensation from the subject company in the past twelve months;
(b) The subject company is not now or never a client during twelve months preceding the date of distribution of the research report and the types of services provided by EWL

Need An Assistance:

    Product Interested