Devyani International IPO β Schedule *(Final β Pg#390 of RHP)*
30th July β Announcement of Price Band
03rd Aug β Anchor Investors Allotment
04th Aug β Offer Opens
06th Aug β Offer Closes
11th Aug β Finalisation of Basis of Allotment
12th Aug β Unblocking of ASBA Accounts
13th Aug β Credit of Equity Shares to Depository Accounts
16th Aug β Commencement of Trading
Devyani International IPO β Issue Information *(Tentative - Revised)*
Issue Opens on: 04 August 2021
Issue Closes on: 06 August 2021
Issue Type: Book Built Issue IPO
Issue Size: 22,51,74,600 Shares
Face Value: Re.1/- per Share
Issue Price: Rs.60 β Rs.63 Share *(Tentative - Revised)*
Discount: Rs.??/- per Share (for Employees)
Market Lot: 238 Shares
Listing At: NSE, BSE
Equity Shares outstanding prior to the Issue = 1,15,36,34,990 Shares
Fresh Issue of 6,98,41,269 Shares @63/- = Rs.440.00Crs
Offer for Sale of 15,53,33,330 Shares @63/- = Rs.978.60Crs
Equity Shares outstanding after the Issue = 1,22,34,76,259 Shares
Category-wise Break up:
Anchor β 10,10,81,070 Shares = 636.81Crs
QIB β 6,73,87,380 Shares = 424.54Crs
NII β 3,36,93,690 Shares = 212.27Crs
RII β 2,24,62,460 Shares = 141.51Crs (Lot size: 238 = 94,380 Forms)
Empl. β 5,50,000 Shares = 3.47Crs (Discount @??)
Total Issue β 22,51,74,600 Shares = 1,418.60Crs.
Subscription required for 1X
RII = 94,380 Forms
NII = 212.27 Crs
Devyani International IPO β Financial Information (Basis of Valuation)
The information is collated from the following documents:
1) RHP = Red Herring Prospectus Dated July 26, 2021 (432 pages)
EPS for FY18-19 >>> Rs. (0.75) (Page #102 of RHP)
EPS for FY19-20 >>> Rs. (1.14) (Page #102 of RHP)
EPS for FY20-21 >>> Rs. (0.50) (Page #102 of RHP)
RoNW for FY18-19 >>> (NA)% (Page #103 of RHP)
RoNW for FY19-20 >>> (NA)% (Page #103 of RHP)
RoNW for FY20-21 >>> (48.52)% (Page #103 of RHP)
NAV as on March 31, 2021 was Rs.1.03 (Page #103 of RHP)
Listed Industry Peer Group (Page #103 of RHP): Jubilant FoodWorks, Westlife Development, Burger King India
Devyani International IPO β *Marketβs Current Estimates of oversubscription*:
NII = 40KCrs. = ~188.44X
RII = 30L Forms = 31.79X Applic. wise (Avg allotment of ~7.49 shares per lot)
Interest cost *@8.00%p.a.* for 7days = *09.67paise for 1X*
Thus, for NII the costing = 188.44 X 09.67 paise = Rs.18.21 per share (= GMP)
And, for RII the costing = 18.21 X 7.49 = Rs.136/- (= Kostak)
Devyani International IPO β *GMP Estimated*
GMP 16.00 +/- 0.25
Kostak 120 +/- 10
Subject 2 @3,250/-