Devyani International Limited
NSE: DEVYANIRestaurants
Share price
₹123.23
-4.46% close of 8 Oct 2026
Business score
How strong the business is, in one number. The parts behind it are in Pro.
45
out of 100 · worked out 8 Oct 2026
Your ratios
The numbers you want to see first. Tap Edit to change them.
Market cap
₹15,157 Cr
P/E ratio
—
P/B ratio
9.9
ROCE
4.8%
ROE
-1.6%
Dividend yield
0.0%
Price & valuation chart
How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.
Answers
Simple answers to the questions investors ask most, from the company's own numbers.
How fast it has been growing
Sales grew 14.7% over the past year, and 30.4% a year over its longer record. Meanwhile what it keeps of every 100 rupees of sales slipped from 23.9% to 15.3% over the last four years.
Whether it grew faster than its sector
It grew 30.4% a year against a sector median of 13.9% — 16.5 percentage points faster.
Room to re-rate, or risk of de-rating
It has no earnings, so there is no price-to-earnings to compare.
Whether growth justifies the valuation
It has no earnings to weigh the price against.
| Profit growth | Price per ₹1 profit | Per 1% growth | |
|---|---|---|---|
| Devyani International Limited — this one | — | — | — |
| Jubilant Foodworks Limited | 8%/yr | 74.1× | ₹9.3 |
| Travel Food Services Limited | 23%/yr | 32.3× | ₹1.4 |
| WESTLIFE FOODWORLD LIMITED | -64%/yr | — | — |
| Restaurant Brands Asia Limited | 5%/yr | — | — |
| Sapphire Foods India Limited | — | — | — |
Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
How it compares with its peers
Against companies the exchange files under the same label (Restaurants), it ranks 5 of 9 on returns, 3 of 9 on growth, 5 of 9 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
What makes it hard to beat — and is that still true?
No durable advantage shows in the numbers: it earns 4.8% on capital, ahead of 44% of companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
Whether its growth pays for itself
Yes — Over the last five years it made ₹3681 crore of cash from the business, spent ₹2101 crore on plant and equipment, and returned ₹74 crore to lenders and shareholders. It has not made a profit over 10 years.
Profit reality check
Is the profit real cash? Simple checks on the accounts. Facts only, not advice.
7 of 9 checks clear · 78%
Latest result · Q1 FY27
What the last results showed. Whether management kept its word is in Pro.
Revenue grew 16% and the Sapphire Foods merger is still targeted for the end of this financial year.
Announced 29 Jul 2026 · Consolidated
Revenue
₹1,581 Cr
Revenue vs last year
+16.5%
Revenue vs last quarter
+10.0%
Net profit
₹17 Cr
Profit vs last year
+667.0%
Net margin
1.1%
EPS
₹0.12
Earnings call transcript · 29 Jul 2026
Checklist before you investPRO
Points for and against, in one list.
Key numbers & peers
The main numbers grouped by topic, and how the company compares with similar ones.
Price
- Market cap
- ₹15,157 Cr
- Prev close
- ₹123.23
- 52w High
- ₹170
- 52w Low
- ₹91.6
- Enterprise value
- ₹18,529 Cr
- Beta
- 1.1
- Price CAGR 1y
- -22.0%
- Price CAGR 3y
- -16.0%
- Price CAGR 5y
- 3.0%
- Price CAGR 10y
- —
Ratios
- Return on assets
- -0.6%
- PEG ratio
- —
- P/E ratio
- —
- P/B ratio
- 9.9
- EV / EBITDA
- 22.1
- Industry P/E
- 53.4
- ROCE
- 4.8%
- ROCE 5y average
- 10.2%
- ROE
- -1.6%
- Debt / Equity
- 2.5
- Interest coverage
- 0.8
- Dividend yield
- 0.0%
- ROE 3y average
- -3.0%
- ROE last year
- -2.0%
Annual P&L
- Annual revenue
- ₹5,611 Cr
- Annual profit
- -₹43 Cr
- Operating margin
- 15.0%
- Net profit margin
- -0.8%
- EBITDA margin
- 15.3%
- Sales growth 3y
- 23.2%
- Sales growth 5y
- 37.7%
- Profit growth 3y
- —
- Profit growth 5y
- 12.0%
- EPS
- ₹-0.3
- Sales growth TTM
- 15.0%
- Profit growth TTM
- 31.0%
- Dividend payout
- 0.0%
Quarter P&L
- Sales latest quarter
- ₹1,581 Cr
- Profit latest quarter
- ₹17 Cr
- YoY quarterly sales growth
- 16.5%
- YoY quarterly profit growth
- 750.0%
- OPM latest quarter
- 16.1%
Balance Sheet
- Book Value
- ₹12.5
- Face Value
- ₹1.0
- Total debt
- ₹3,833 Cr
- Total cash
- ₹495 Cr
- Borrowings
- ₹3,833 Cr
- Reserves / Equity
- 11.5
Cash Flow
- Operating cash flow
- ₹927 Cr
- Free cash flow
- ₹486 Cr
- FCF yield
- 1.4%
- Net cash flow
- ₹310 Cr
Shareholding
- Promoter holding
- 61.4%
- FII holding
- 6.8%
- DII holding
- 18.8%
- Public holding
- 13.0%
Peer comparison
| Company | Price ₹ | P/E | Mkt cap ₹ Cr | Div yield % | Profit qtr ₹ Cr | Profit var % | Sales qtr ₹ Cr | Sales var % | ROCE % |
|---|---|---|---|---|---|---|---|---|---|
| Jubilant Food. | 460.60 | 79.8 | 30,392 | 0.26 | 100.0 | 6.1 | 2,569.7 | 13.7 | 14.8 |
| Devyani Intl. | 128.98 | 15,902 | 0.00 | 17.1 | 277.6 | 1,580.5 | 16.5 | 4.8 | |
| Travel Food | 1,189.60 | 32.9 | 15,668 | 0.86 | 128.8 | 38.1 | 452.2 | 20.6 | 42.4 |
| Westlife Food | 586.40 | 9,144 | 0.13 | 0.6 | -52.0 | 735.6 | 11.9 | 6.3 | |
| Sapphire Foods | 215.03 | 2807.7 | 6,911 | 0.00 | 14.0 | 880.0 | 891.0 | 14.7 | 4.0 |
| Restaurant Brand | 96.08 | 6,842 | 0.00 | -33.0 | 32.4 | 822.6 | 17.9 | -0.5 | |
| United Foodbrands | 687.65 | 2,690 | 0.00 | 2.3 | 118.8 | 425.9 | 43.4 | 1.5 | |
| Median | 183.72 | 79.8 | 4,766 | 0.00 | 5.2 | 97.2 | 439.1 | 17.9 | 6.3 |
Competes with: Coffee Day Enterprises Limited, Jubilant Foodworks Limited, Restaurant Brands Asia Limited, Sapphire Foods India Limited, Speciality Restaurants Limited, Travel Food Services Limited, United Foodbrands Limited, WESTLIFE FOODWORLD LIMITED
Quarterly results
Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.
| Line item | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 847 | 819 | 843 | 1,047 | 1,222 | 1,222 | 1,294 | 1,213 | 1,357 | 1,377 | 1,441 | 1,437 | 1,581 |
| Expenses | 721 | 665 | 697 | 917 | 1,006 | 1,026 | 1,081 | 1,027 | 1,151 | 1,185 | 1,210 | 1,217 | 1,326 |
| Material Cost | 381 | 431 | 443 | 447 | 447 | 488 | |||||||
| Change in Inventories | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Purchases of Stock-in-Trade | 0.80 | 0.84 | 0.85 | 1.29 | 1.48 | 0.80 | |||||||
| Employee Cost | 171 | 201 | 202 | 217 | 209 | 230 | |||||||
| Other Expenses | 474 | 518 | 539 | 544 | 559 | 607 | |||||||
| Operating Profit | 126 | 154 | 146 | 130 | 216 | 196 | 213 | 186 | 206 | 192 | 231 | 220 | 254 |
| OPM % | 15 | 19 | 17 | 12 | 18 | 16 | 16 | 15 | 15 | 14 | 16 | 15 | 16 |
| Other Income | 7 | -7 | 5 | 14 | 10 | 5 | 9 | 13 | 13 | 3 | -10 | 18 | 19 |
| Exceptional items (within Other Income) | 0 | 0 | 0 | -22 | 0 | 0 | |||||||
| Interest | 40 | 42 | 48 | 57 | 63 | 65 | 67 | 70 | 67 | 69 | 70 | 70 | 70 |
| Depreciation | 80 | 86 | 93 | 126 | 132 | 139 | 147 | 152 | 150 | 155 | 167 | 182 | 180 |
| Profit before tax | 13 | 19 | 10 | -38 | 31 | -4 | 9 | -22 | 3 | -29 | -16 | -15 | 23 |
| Tax % | 112 | -88 | 48 | 29 | 27 | 26 | 190 | -25 | 19 | -18 | -31 | -32 | 25 |
| Net Profit | -2 | 36 | 5 | -49 | 22 | -5 | -8 | -17 | 2 | -24 | -11 | -10 | 17 |
| EPS in Rs | 0.10 | 0.28 | 0.08 | -0.06 | 0.25 | 0 | -0 | -0.12 | 0.03 | -0.18 | -0.08 | -0.08 | 0.12 |
| Diluted EPS in Rs | 0.12 | 0.03 | -0.18 | -0.08 | -0.08 | 0.12 |
Profit & loss
Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.
| Line item | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,012 | 1,048 | 1,111 | 1,311 | 1,516 | 1,135 | 2,084 | 2,998 | 3,556 | 4,951 | 5,611 | 5,835 |
| Expenses | 1,013 | 1,008 | 1,015 | 1,106 | 1,254 | 945 | 1,608 | 2,341 | 2,991 | 4,112 | 4,752 | 4,938 |
| Material Cost | 1,535 | 1,767 | ||||||||||
| Change in Inventories | 0 | 0 | ||||||||||
| Purchases of Stock-in-Trade | 3.91 | 4.45 | ||||||||||
| Employee Cost | 710 | 830 | ||||||||||
| Other Expenses | 1,891 | 2,160 | ||||||||||
| Operating Profit | -1 | 39 | 96 | 205 | 262 | 189 | 476 | 657 | 565 | 839 | 860 | 898 |
| OPM % | -0.10 | 3.70 | 9 | 16 | 17 | 17 | 23 | 22 | 16 | 17 | 15 | 15 |
| Other Income | -0 | 8 | 23 | 42 | 2 | 131 | -3 | 12 | 18 | 33 | 31 | 30 |
| Exceptional items (within Other Income) | 0 | -22 | ||||||||||
| Interest | 43 | 88 | 34 | 137 | 161 | 155 | 129 | 149 | 189 | 267 | 278 | 279 |
| Depreciation | 85 | 137 | 55 | 203 | 223 | 229 | 221 | 278 | 391 | 592 | 670 | 685 |
| Profit before tax | -129 | -178 | 30 | -93 | -120 | -64 | 123 | 242 | 4 | 13 | -57 | -37 |
| Tax % | 1 | 1 | -3 | 1 | 2 | -2 | -26 | -9 | 363 | 154 | -25 | |
| Net Profit | -130 | -180 | 31 | -94 | -121 | -63 | 155 | 263 | -10 | -7 | -43 | -28 |
| EPS in Rs | -12 | -11 | 4.33 | -7.46 | -11 | -0.48 | 1.30 | 2.20 | 0.39 | 0.08 | -0.31 | -0.22 |
| Diluted EPS in Rs | 0.08 | -0.31 | ||||||||||
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Compounded growth
Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.
Compounded sales growth
- 10 years
- 19%
- 5 years
- 38%
- 3 years
- 23%
- TTM
- 15%
Compounded profit growth
- 10 years
- 6%
- 5 years
- 12%
- 3 years
- —
- TTM
- 31%
Stock price CAGR
- 10 years
- —
- 5 years
- 3%
- 3 years
- -16%
- 1 year
- -22%
Return on equity
- 10 years
- —
- 5 years
- 7%
- 3 years
- -3%
- Last year
- -2%
Balance sheet
What the company owns and what it owes, at the end of each year. ₹ crore.
| Line item | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 106 | 106 | 106 | 106 | 106 | 115 | 120 | 120 | 121 | 121 | 123 |
| Reserves | 70 | -19 | 33 | -176 | -295 | -2 | 566 | 850 | 935 | 974 | 1,419 |
| Borrowings | 348 | 306 | 371 | 488 | 1,832 | 1,336 | 1,254 | 1,565 | 2,906 | 3,188 | 3,833 |
| Other Liabilities | 196 | 202 | 218 | 1,390 | 240 | 219 | 322 | 450 | 971 | 1,057 | 1,375 |
| Minority Interest | 308 | 343 | |||||||||
| Total Liabilities | 720 | 596 | 728 | 1,807 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 |
| Fixed Assets | 491 | 406 | 445 | 1,578 | 1,635 | 1,392 | 1,756 | 2,427 | 4,216 | 4,622 | 5,686 |
| CWIP | 38 | 15 | 56 | 12 | 14 | 14 | 7 | 15 | 11 | 3 | 8 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| Other Assets | 192 | 174 | 226 | 218 | 235 | 262 | 500 | 543 | 705 | 712 | 1,054 |
| Total Assets | 720 | 596 | 728 | 1,807 | 1,884 | 1,668 | 2,263 | 2,985 | 4,932 | 5,339 | 6,750 |
Cash flows
Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.
| Line item | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 90 | 91 | 278 | 301 | 240 | 451 | 637 | 766 | 900 | 927 | |
| Cash from Investing Activity | -67 | -140 | -165 | -91 | -355 | -375 | -349 | -1,551 | -461 | -419 | |
| Cash from Financing Activity | -32 | 56 | -130 | -223 | 142 | -58 | -283 | 889 | -425 | -197 | |
| Net Cash Flow | -9 | 7 | -18 | -13 | 27 | 17 | 5 | 105 | 14 | 310 | |
| Free Cash Flow | 21 | -49 | 137 | 202 | 107 | 158 | 213 | 305 | 418 | 486 |
Ratios
How fast customers pay, how long stock sits, and how well capital earns — year by year.
| Line item | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 5 | 6 | 6 | 6 | 4 | 5 | 4 | 4 | 5 | 3 | 4 |
| Inventory Days | 45 | 39 | 48 | 52 | 57 | 66 | 52 | 52 | 45 | 35 | 34 |
| Days Payable | 127 | 129 | 139 | 128 | 129 | 171 | 119 | 98 | 130 | 105 | 127 |
| Cash Conversion Cycle | -77 | -85 | -84 | -70 | -68 | -100 | -64 | -42 | -79 | -66 | -89 |
| Working Capital Days | -31 | -70 | -65 | -95 | -108 | -95 | -26 | -37 | -65 | -60 | -85 |
| ROCE % | -19 | 15 | 7 | 6 | 2 | 16 | 18 | 6 | 6 | 5 |
Price trend
The price as a Renko brick chart: small moves drop out so the bigger path stands out.
Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.
Open interestPRO
Where option traders are positioned on this stock.
Industry numbers
The numbers that matter most in this industry, from the company's own filings.
1 when an audit qualification is filed as repetitive
0.00flag
2026-03-31
the company's own unlisted debt securities in default at period end
0.00cr
2026-06-30
the company's own loans / revolving facilities in default at period end (standalone filing)
0.00cr
2026-06-30
guarantees / comfort given for promoter, promoter group, directors and KMP
0.00cr
2026-03-31
loans outstanding to promoter, promoter group, directors and KMP (governance filing)
0.00cr
2026-03-31
security given for the borrowing of promoter, promoter group, directors and KMP
0.00cr
2026-03-31
FY revenue / permanent employees + workers, same basis (calc)
22,39,199inr
2026-03-31
stores / outlets at period end
2,255count
2026-06-30
News
News and filings about Devyani International Limited. Open one to see why it matters.
No recent news for this company.
Supply chain
Who it buys from, sells to and competes with — as recorded in our map of company links.
Competes with
Uses as raw material
- Cheese / dairy
- Chicken
- Coffee beans
- Edible / palm oil
- Flour (wheat)
- Packaging materials
Depends on the price of
- Palm Oil
- coffee
- dairy
- poultry_and_meat
- wheat
Buys from
- Mrs. Bectors Food Specialities Limited · Buns, pizza bases (via Yum QSR supply chain)
- Orient Press Limited · printed paper bags / QSR food packaging
- Tasty Bite Eatables Limited · foodservice sauces/gravies/frozen (TFS)
- Venky's (India) Limited · processed chicken & pizza toppings
About
What the company is, from our own records: where it sits, where it makes things, and what it is made of.
- Sector
- Consumer Services
- Industry
- Restaurants
- Classification
- Consumer Services › Restaurants
- ISIN
- INE872J01023
Plants
- Devyani dedicated commissary
- Devyani warehouse (corporate office)
News impact
Big market events that reach Devyani International Limited, and how the effect spreads.
30 Sept, 17:51 IST · Market event · medium impact
Cabinet approves 1-10% hike in rabi crops MSPs
The government raised guaranteed prices for winter crops like wheat, so farmers should earn more and village spending may rise, while makers of flour and foods using wheat may pay more.
Who it hits first
- The Union Cabinet (central government's top decision body) raised minimum support prices (guaranteed floor prices the government pays farmers) for winter-sown rabi crops by 1–10%.
- Wheat, the biggest rabi crop, now carries an MSP of Rs 2,610 per quintal (100 kg) against Rs 2,585 last season — about a 1% rise.
- Farmers growing wheat earn a little more per bag sold to the government, while companies that buy wheat pay a little more for it.
Who may gain
- Wheat farmers gain higher guaranteed prices on government purchases, lifting village incomes a notch.
- Rural-facing sellers (foods, staples, farm inputs) benefit as fatter farm cheques support village spending.
- Wheat buyers — biscuit makers, flour millers and restaurant chains — face slightly higher input costs instead of gains.
Along the supply chain
Downstream
Downstream, flour millers, biscuit and noodle makers, and pizza-and-burger chains buy the costlier wheat and choose between absorbing it or raising menu and pack prices.
Upstream
Upstream, farmers and grain handlers supply wheat at the new Rs 2,610 floor; fertilizer and seed sellers may see steadier demand as sowing looks better rewarded.
Where demand moves
Business
Two-way pull: small positive demand as higher farm incomes support rural food and staples volumes, offset by slightly higher wheat costs for millers, bakers and quick-service restaurants.
Capital
No sharp money rotation — a roughly 1% wheat price nudge is too small to re-rate staples or restaurant shares; investors watch margin notes in the next results.
How it spreads across sectors
Consumer Services
Mildly negative: restaurant chains pay more for dough, buns and coatings with no rural-demand offset.
Fast Moving Consumer Goods
Mixed: staples volumes gain from rural incomes while wheat-based margins face a small cost headwind.
Fertilizers
Mildly positive: a better wheat price outlook supports sowing interest and fertilizer demand, though the pack lists no fertilizer makers to size it.
Commodity angle
Commodity
wheat
Move series
wheat
Note
STEP 6.2 fired for wheat (MSP price shock; global wheat at 699.2 US cents/bushel, 1M -9.394%, move used -1.479%), but every dependent row carries null cost weight and null margin bps, so no commodity_impact_bps was copied to any signal.
Shock
price
Unit
US cents/bushel
When it plays out
Immediate
1–7 days: muted share moves; wheat-user margins seen a touch softer, rural-demand hopes a touch firmer.
Medium term
1–6 months: the rabi harvest at the new floor decides actual farm incomes and procurement volumes.
Short term
1–4 weeks: sowing data and management commentary show whether costs pass through to pack and menu prices.
11 Sept, 04:38 IST · Market event · low impact
FSSAI widens food safety crackdown to dark stores, cloud kitchens, labels and trademarks
Food safety raids now target quick-commerce dark stores and cloud kitchens, adding compliance cost for Swiggy and Zomato.
Who it hits first
- Dark stores (Blinkit, Instamart) face hygiene inspections and notices
- Cloud kitchens supplying Swiggy/Zomato face licence scrutiny
- Packaged-food labels face trademark and warning-label review
Who may gain
- Organised QSR (Jubilant) with audited kitchens gains share on trust
- Compliance-tech and testing labs gain business
Along the supply chain
Downstream
Consumers get safer food; delivery times may stretch on compliance checks.
Upstream
Food suppliers to dark stores face stricter vendor audits.
Where demand moves
Business
Platforms audit dark-store partners; cloud kitchens upgrade FSSAI licences; labelling reprints add one-time cost.
Capital
Money trims platform multiples on compliance drag and favours audited QSR operators.
How it spreads across sectors
Consumer Services
quick-commerce and cloud kitchens absorb audit and licence costs
When it plays out
Immediate
Platform stocks soften on enforcement headlines.
Medium term
Organised players pass audits and consolidate share from unorganised kitchens.
Short term
Watch notice-to-closure conversion and platform compliance disclosures.
12 Aug, 04:23 IST · Market event · medium impact
A deadly earthquake in Colombia halts the country's coffee exports as its main port and key highways shut, tightening world arabica supply
An earthquake in Colombia has stopped one of the world's biggest coffee exporters from shipping beans, which should push global coffee prices up - a cost worry for Indian instant-coffee maker CCL and for cafe chains, but also a boost for India's own coffee growers who sell into the same world market.
Who it hits first
- CCL Products buys green coffee beans as 58.05% of its cost base, the highest coffee exposure of any listed Indian company, so a world arabica squeeze raises its input bill.
- Cafe and quick-service chains with coffee on the menu - Devyani through Costa Coffee, Westlife through McCafe - face a modest input-cost nudge.
- Tata Consumer sits on both sides: it grows coffee on its own estates, which gains from higher world prices, and buys beans for Starbucks India and packaged coffee, which loses.
Who may gain
- Indian coffee growers and exporters, because India is a net coffee exporter and a Colombian supply halt lifts the world price at which Indian beans are sold.
- Tata Consumer's own plantation output, and unlisted or small-cap Indian estate companies selling into the same tightened market.
- Vietnamese and Brazilian robusta suppliers, and the Indian buyers with contracts already locked in at pre-earthquake prices.
Along the supply chain
Downstream
CCL Products supplies instant coffee to private-label brands worldwide on cost-plus terms, so higher bean costs largely pass through to those customers rather than sticking to CCL. Cafe chains sit at the end of the chain and must choose between menu-price increases and absorbing the cost - and coffee is a small share of a menu dominated by burgers, chicken and pizza at Westlife and Devyani.
Upstream
The disruption is at origin - Colombian growers cannot get beans through the port or along the highways to ship them. Global roasters must re-source from Brazil, Vietnam and India, which raises freight demand on those routes and lifts farm-gate prices for Indian arabica and robusta growers in Karnataka and Kerala.
Where demand moves
Business
Coffee demand is unchanged - people still drink the same amount. Supply is what moved. Buyers who cannot get Colombian arabica bid for Brazilian, Vietnamese and Indian beans instead, so orders rotate toward those origins and Indian growers capture part of that redirected demand. Downstream, roasters and cafe chains either absorb the higher bean cost or raise menu prices; CCL Products is largely insulated because most of its sales are cost-plus private-label contracts that pass bean prices through to its customers.
How it spreads across sectors
Consumer Services
Cafe and quick-service chains face a modest coffee input-cost nudge that is small relative to their overall menu basket.
Fast Moving Consumer Goods
Green bean costs rise for instant-coffee processors and packaged-coffee brands, partly offset for those with owned plantation acreage.
Commodity angle
Commodity
coffee
Note
margin_impact_bps is 0 because the tracked coffee price reading of $323.90/lb is dated 11 August 2026 11:56 UTC and PREDATES the earthquake, so no price move exists to compute against. The ranker also reported commodity_move_resolved=false (the 0.20% move sits inside the +/-2% deadband), so the per-company signs are edge roles rather than verified move-derived directions.
Shock type
supply
When it plays out
Immediate
World arabica futures should firm as the export halt is priced in; the tracked price reading of $323.90/lb predates the earthquake and has not moved yet.
Medium term
If Colombian infrastructure repair runs long, buyers permanently diversify origin, which structurally helps Indian and Vietnamese growers. Roasters with existing hedges ride it out; those buying spot carry the cost into the next contract cycle.
Short term
How long the Colombian port and highways stay shut determines whether this is a two-week blip or a season-long supply problem. Watch Indian arabica farm-gate prices for the pass-through into grower realisations.
6 Aug, 04:31 IST · Market event · medium impact
Maharashtra and Gujarat both ban analogue (non-dairy) paneer, cheese and butter for one year, with jail terms for violators
Two of India's biggest states have banned fake, plant-oil versions of paneer, cheese and butter for a year, so buyers must switch to the real dairy product - that helps listed milk companies win volume, and nudges up the ingredient bill for restaurant chains that were using the cheap substitute.
Who it hits first
- Analogue paneer, cheese and butter made from vegetable fat cannot be sold in Maharashtra or Gujarat for one year, with jail terms for violators
- Caterers, sweet shops, food processors and restaurants that used the cheaper substitute must switch to genuine dairy immediately
- Organised dairies with real milk procurement - Parag Milk, Dodla, Heritage Foods, Hatsun - inherit that displaced volume
- Restaurant chains that were using analogue product face a higher ingredient bill on cheese- and paneer-based menu items
Who may gain
- Parag Milk Foods - its Go brand is a leading listed packaged cheese and paneer franchise in exactly these two states
- Dodla Dairy and Heritage Foods - organised dairies with the procurement network to supply displaced volume
- Hatsun Agro - large private dairy with the scale to absorb the shift
- Organised food service generally - the ban removes a cost advantage that cheaper unorganised outlets enjoyed
Along the supply chain
Downstream
Downstream are the caterers, sweet-shop chains, hotels and quick-service restaurants that buy paneer and cheese in bulk. They must now pay the genuine-dairy price, so their ingredient cost rises on affected menu items. Because the rule applies to every operator equally, organised chains that already used certified dairy gain relative to unorganised outlets that were undercutting them on the substitute.
Upstream
The upstream of real dairy is raw milk from farmers, collected through village-level chilling centres. Forcing demand back onto genuine dairy raises raw-milk offtake, which supports farm-gate milk prices and helps the co-operative and private procurement networks. It simultaneously destroys demand for the imported palm and vegetable fats that analogue product is made from.
Where demand moves
Business
A block of demand that was being met by vegetable-fat imitation product is now legally forced back onto real milk. Whoever can procure, chill and deliver genuine paneer, cheese and butter into Maharashtra and Gujarat captures it. That favours dairies with existing procurement networks and cold chains over anyone who would have to build one. On the other side, the buyers of that displaced product - caterers, sweet shops and restaurant chains - pay more per kilogram, so the volume gain for dairies is a cost increase for food service.
Capital
This is a narrow, state-level regulatory event, so the capital flow is a small rotation within packaged foods towards pure-play dairy names and away from quick-service restaurant operators with high cheese and paneer intensity. It is not large enough to pull money in from outside the consumer sector.
How it spreads across sectors
Consumer Services
Restaurant chains face a higher ingredient bill on cheese and paneer items, offset by the loss of cheap unorganised competition
Fast Moving Consumer Goods
Volume shifts to organised dairies with real milk procurement; raw-milk offtake and farm-gate prices firm
When it plays out
Immediate
Distributors and caterers must clear analogue stock; organised dairies see enquiry volumes rise in the two states
Medium term
The ban runs for one year. If it is allowed to lapse the volume reverts; if it is made permanent or copied nationally it becomes a structural gain for organised dairy and a permanent cost step for food service
Short term
Watch whether other states follow - the value of this event scales almost entirely with how many states adopt the same rule
3 Aug, 04:25 IST · Market event · high impact
Flipkart to launch food delivery around 15 August at a 10% restaurant commission, undercutting the Zomato-Swiggy duopoly
Flipkart is starting food delivery in mid-August and will charge restaurants only 10% per order, well under the 16-20% Zomato and Swiggy charge — good news for restaurant chains, pressure on the two incumbents' profits.
Who it hits first
- Eternal (Zomato) faces a cap on how far it can keep raising the commission it charges restaurants, which is what its current valuation assumes it will do
- Swiggy is the more exposed of the two because it is still losing money and was relying on higher take rates to reach breakeven
- Neither loses orders immediately — Flipkart has not launched yet — so this is a repricing of the future, not of current revenue
Who may gain
- Jubilant FoodWorks (Domino's) — a third platform competing for its listings gives it real bargaining power on the fees it pays
- Devyani International and Sapphire Foods (KFC, Pizza Hut) and Westlife (McDonald's) — same fee relief, but all three are too weakly profitable for it to be actionable
- Restaurant Brands Asia (Burger King) — same commission-relief channel
Along the supply chain
Downstream
Consumers are downstream and gain: three platforms competing means more discounting and lower delivery fees, at least during the land-grab phase. Payment processors and quick-commerce logistics providers handle more transactions across a wider set of platforms.
Upstream
Restaurants are the upstream supply for a food-delivery platform. A cheaper third channel means they list on more platforms rather than fewer, so upstream supply expands rather than shrinks — this is the mechanism that erodes each platform's exclusivity and pricing power. Packaging and cloud-kitchen suppliers see modestly higher volume as total delivered orders grow.
Where demand moves
Business
No orders move yet — Flipkart has not launched. What moves is bargaining power. Restaurants gain a third bidder for their listings, so the commission they pay drifts down and the discount funding they are asked to contribute drifts down with it. That saving lands with restaurant operators and is taken out of the aggregators' take rate. If Flipkart converts even a small share of orders after launch, delivery riders and dark-store capacity get bid for by three players instead of two, raising fulfilment cost across the industry.
Capital
Money rotates out of the two listed aggregators and, in principle, towards listed restaurant operators. In practice the restaurant chains here are too weakly profitable to absorb much of it, so most of the outflow is likely to leave the Consumer Services space entirely rather than rotate within it.
How it spreads across sectors
Consumer Services
Aggregator take rates capped; listed restaurant operators gain fee bargaining power
Services
Last-mile delivery labour gets bid for by a third large player, raising rider cost across the industry
When it plays out
Immediate
Eternal and Swiggy should open weaker on the headline. The comparable Rapido entry on 10 June 2025 knocked Eternal 3.3% over a week and Swiggy 1.6%.
Medium term
History says these entries fade: Eternal was 2.8% higher a month after the Rapido news and 8.5% higher a month after the ONDC push. Food delivery has repeatedly proved hard to enter because of rider-network density. The lasting question is whether Walmart's balance sheet makes Flipkart different from previous challengers.
Short term
Watch the actual launch around 15 August — city coverage, restaurant sign-ups and whether the 10% commission holds or is quietly supplemented by other charges. Watch too whether Eternal or Swiggy respond with their own fee cuts, which would confirm the pressure is real.
Dividends, splits & big trades
Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.
Splits, bonuses & buybacks
- daily-prices repair: 8 rows from NSE's archive (replace 2, delete 1, insert 5), 2023-11-12..2026-02-01 (docs/flat_day_repair.md)1× · 12 Nov 2023
Documents
Annual reports, results presentations and earnings calls, straight from the source.
- Earnings call6 Aug 2026
- Earnings call · Q1FY2729 Jul 2026
- Annual report · 2025-2623 Jul 2026
- Results presentation30 Jun 2026
- Earnings call · Q4FY2615 May 2026
- Earnings call · Q3FY264 Feb 2026
- Earnings call6 Jan 2026
Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.