DEVYANIRestaurants
Devyani International Ltd — Profit & Loss Statement
₹94.59
-2.39%
Devyani International Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -1.75 Cr | -1.03 Cr | -1.14 Cr | -6.07 Cr | — |
| Tax Rate For Calcs | 0.30 | 0.30 | 0.30 | 0.30 | — |
| Normalized EBITDA | 853.34 Cr | 564.88 Cr | 668.91 Cr | 487.35 Cr | — |
| Total Unusual Items | -5.85 Cr | 10.55 Cr | -3.81 Cr | -20.24 Cr | — |
| Total Unusual Items Excluding Goodwill | -5.85 Cr | -3.44 Cr | -3.81 Cr | -20.24 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 9.15 Cr | 47.26 Cr | 265.00 Cr | 156.34 Cr | — |
| Reconciled Depreciation | 569.88 Cr | 384.82 Cr | 278.76 Cr | 221.33 Cr | — |
| Reconciled Cost Of Revenue | 2.55K Cr | 1.77K Cr | 1.42K Cr | 980.74 Cr | — |
| EBITDA | 847.49 Cr | 575.43 Cr | 665.10 Cr | 467.11 Cr | — |
| EBIT | 277.62 Cr | 190.61 Cr | 386.34 Cr | 245.78 Cr | — |
| Net Interest Income | -252.15 Cr | -176.47 Cr | -134.23 Cr | -118.59 Cr | — |
| Interest Expense | 264.83 Cr | 186.93 Cr | 144.42 Cr | 122.64 Cr | — |
| Interest Income | 15.20 Cr | 12.51 Cr | 12.04 Cr | 9.01 Cr | — |
| Normalized Income | 13.24 Cr | 63.66 Cr | 267.66 Cr | 170.50 Cr | — |
| Net Income From Continuing And Discontinued Operation | 9.15 Cr | 47.26 Cr | 265.00 Cr | 156.34 Cr | — |
| Total Expenses | 4.66K Cr | 3.27K Cr | 2.61K Cr | 1.82K Cr | — |
| Rent Expense Supplemental | 235.89 Cr | 160.45 Cr | 131.89 Cr | 60.63 Cr | — |
| Diluted Average Shares | 120.84 Cr | 120.83 Cr | 120.86 Cr | 118.75 Cr | — |
| Basic Average Shares | 120.62 Cr | 120.57 Cr | 120.48 Cr | 118.50 Cr | — |
| Diluted EPS | 0.08 | 0.39 | 2.19 | 1.32 | — |
| Basic EPS | 0.08 | 0.39 | 2.20 | 1.32 | — |
| Diluted NI Availto Com Stockholders | 9.15 Cr | 47.26 Cr | 265.00 Cr | 156.34 Cr | — |
| Net Income Common Stockholders | 9.15 Cr | 47.26 Cr | 265.00 Cr | 156.34 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 9.15 Cr | 47.26 Cr | 265.00 Cr | 156.34 Cr | — |
| Minority Interests | 16.05 Cr | 56.91 Cr | 2.48 Cr | 1.22 Cr | — |
| Net Income Including Noncontrolling Interests | -6.90 Cr | -9.65 Cr | 262.51 Cr | 155.12 Cr | — |
| Net Income Continuous Operations | -6.90 Cr | -9.65 Cr | 262.51 Cr | 155.12 Cr | — |
| Tax Provision | 19.69 Cr | 13.33 Cr | -20.59 Cr | -31.97 Cr | — |
| Pretax Income | 12.79 Cr | 3.68 Cr | 241.93 Cr | 123.14 Cr | — |
| Other Non Operating Income Expenses | 14.72 Cr | 16.28 Cr | 14.85 Cr | 14.92 Cr | — |
| Special Income Charges | -5.94 Cr | -3.66 Cr | -3.85 Cr | -20.31 Cr | — |
| Other Special Charges | -16.51 Cr | -16.57 Cr | 3.26 Cr | 16.78 Cr | — |
| Write Off | 0.00 | 0.36 Cr | 1.13 Cr | 0.00 | — |
| Impairment Of Capital Assets | 22.45 Cr | 5.88 Cr | -0.54 Cr | 3.53 Cr | — |
| Net Non Operating Interest Income Expense | -252.15 Cr | -176.47 Cr | -134.23 Cr | -118.59 Cr | — |
| Total Other Finance Cost | 2.52 Cr | 2.04 Cr | 1.85 Cr | 4.97 Cr | — |
| Interest Expense Non Operating | 264.83 Cr | 186.93 Cr | 144.42 Cr | 122.64 Cr | — |
| Interest Income Non Operating | 15.20 Cr | 12.51 Cr | 12.04 Cr | 9.01 Cr | — |
| Operating Income | 265.31 Cr | 256.71 Cr | 365.71 Cr | 247.55 Cr | — |
| Operating Expense | 2.11K Cr | 1.50K Cr | 1.18K Cr | 835.82 Cr | — |
| Other Operating Expenses | 846.08 Cr | 635.15 Cr | 505.17 Cr | 369.49 Cr | — |
| Depreciation And Amortization In Income Statement | 569.88 Cr | 384.82 Cr | 278.76 Cr | 221.33 Cr | — |
| Amortization | 27.12 Cr | 30.44 Cr | 23.61 Cr | 20.31 Cr | — |
| Depreciation Income Statement | 542.76 Cr | 354.38 Cr | 255.15 Cr | 201.02 Cr | — |
| Selling General And Administration | 417.33 Cr | 288.11 Cr | 239.11 Cr | 175.11 Cr | — |
| Selling And Marketing Expense | 347.16 Cr | 234.64 Cr | 195.87 Cr | 146.43 Cr | — |
| General And Administrative Expense | 70.17 Cr | 53.48 Cr | 43.24 Cr | 28.69 Cr | — |
| Rent And Landing Fees | 235.89 Cr | 160.45 Cr | 131.89 Cr | 60.63 Cr | — |
| Gross Profit | 2.37K Cr | 1.76K Cr | 1.55K Cr | 1.08K Cr | — |
| Cost Of Revenue | 2.55K Cr | 1.77K Cr | 1.42K Cr | 980.74 Cr | — |
| Total Revenue | 4.92K Cr | 3.53K Cr | 2.97K Cr | 2.06K Cr | — |
| Operating Revenue | 4.92K Cr | 3.53K Cr | 2.97K Cr | 2.06K Cr | — |
| Net Income Discontinuous Operations | — | — | — | 0.00 | 18.34 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Devyani International Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.