Westlife Foodworld Ltd

Westlife Food Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Westlife Foodworld Ltd

₹ 737 -0.28%
18 Sep 11:59 a.m.
westlife.co.in BSE: 505533 NSE: WESTLIFE
About

Westlife Development Limited (WDL) focuses on establishing and operating McDonald’s restaurants across West and South India, through its wholly owned subsidiary Hardcastle Restaurants Pvt Ltd (HRPL). [1]

Today, It manages 319 McDonalds restaurants and 223 McCafé outlets in West and South India in easily accessible and popular locations like malls, high-streets, shopping complexes and residential areas’ after outlet presence. It employees close to 10,000 employees. [2]

Key Points

History of Hardcastle Restaurants
Hardcastle Restaurants Pvt Ltd was established as a joint venture with McDonald’s Corporation, USA in 1995. Mcdonald's Corporation exited the Joint Venture in 2011 after selling its 50% stake to HRPL. It is now the master franchisee of McDonald’s under an agreement of 2010. The agreement grants HRPL authority to provide initial capital for the business, with operational and technical business support from McDonald’s Corporation. [1]

Website BSE NSE
  • Market Cap ₹ 11,496 Cr.
  • Current Price ₹ 737
  • High / Low ₹ 960 / 641
  • Stock P/E 743
  • Book Value ₹ 32.4
  • Dividend Yield 0.47 %
  • ROCE -0.08 %
  • ROE 0.18 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 37.2% CAGR over last 5 years

Cons

  • Stock is trading at 22.8 times its book value
  • Company has a low return on equity of 4.00% over last 3 years.
  • Working capital days have increased from 1,405 days to 2,201 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Services Leisure Services Restaurants

Part of BSE 500 Nifty 500 BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
0 0 0 0 62 0 0 0 0 0 0 0 15
0 0 0 0 0 0 0 1 0 1 0 0 0
Operating Profit -0 -0 -0 -0 61 -0 -0 -1 -0 -0 -0 -0 14
OPM % -229% -136% -30% -77% 99% -86% -73% -288% -52% -89% -71% -17% 98%
0 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -0 -0 -0 -0 61 0 -0 -1 -0 -0 -0 0 15
Tax % 0% 0% 0% 0% 3% 100% 0% -12% 0% 0% 0% -2,540% 0%
-0 -0 -0 -0 60 -0 -0 -1 -0 -0 -0 1 15
EPS in Rs -0.01 -0.01 -0.00 -0.02 3.84 -0.00 -0.01 -0.04 -0.00 -0.01 -0.01 0.08 0.93
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
2 0 0 0 0 0 0 0 0 1 63 1 16
3 1 1 1 1 1 1 1 1 1 2 2 2
Operating Profit -1 -0 -0 -0 -1 -0 -0 -0 -0 -1 60 -1 14
OPM % -77% -103% -139% -225% -75% -62% -93% -93% -90% 97% -57% 90%
1 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -0 -0 -0 -0 -1 -0 -0 -0 -0 -1 61 -0 14
Tax % -333% 225% 137% 0% 0% 9% 0% 0% 0% 0% 3% -334%
0 -0 -0 -0 -1 -0 -0 -0 -0 -1 59 1 15
EPS in Rs 0.01 -0.01 -0.03 -0.02 -0.03 -0.02 -0.02 -0.03 -0.03 -0.05 3.79 0.06 0.99
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% -7,271% 91% 1,314%
Compounded Sales Growth
10 Years: 14%
5 Years: 16%
3 Years: 32%
TTM: 1590%
Compounded Profit Growth
10 Years: 24%
5 Years: 37%
3 Years: 60%
TTM: 2137%
Stock Price CAGR
10 Years: 11%
5 Years: 14%
3 Years: 3%
1 Year: -13%
Return on Equity
10 Years: 1%
5 Years: 2%
3 Years: 4%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 31 31 31 31 31 31 31 31 31 31 31 31
Reserves 444 446 447 448 450 451 452 455 457 454 467 473
0 0 0 0 0 0 0 0 0 2 0 0
0 0 0 0 0 0 0 0 0 0 1 0
Total Liabilities 476 477 478 480 481 482 483 486 489 488 499 505
0 0 0 0 0 0 0 0 0 0 0 0
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 62 62 62 475 475 476 477 479 481 482 490 497
414 415 416 5 6 5 6 7 7 6 9 8
Total Assets 476 477 478 480 481 482 483 486 489 488 499 505

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1 -0 -0 0 -0 -0 -0 0 -1 -1 58 -2
-189 0 0 -0 -0 0 -1 -2 -2 0 -2 2
177 0 0 0 0 0 1 3 2 -0 -56 0
Net Cash Flow -12 0 0 0 -0 0 0 1 -0 -1 -0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 0 0 0 0 4,372 4,103 4,524 438 0 1 0
Inventory Days 0 0 0 0
Days Payable
Cash Conversion Cycle 0 0 0 0 4,372 4,103 4,524 438 0 1 0
Working Capital Days 76 2,341 3,497 7,428 4,339 4,066 4,482 4,842 1,970 45 2,201
ROCE % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% 12% -0%

Shareholding Pattern

Numbers in percentages

3 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
56.32% 56.23% 56.23% 56.23% 56.22% 56.23% 56.28% 56.25% 56.25% 56.25% 56.25% 56.25%
9.80% 10.12% 9.61% 9.70% 10.44% 10.48% 11.60% 13.83% 13.71% 13.90% 12.86% 11.24%
24.14% 23.68% 24.15% 24.14% 23.66% 23.99% 23.01% 20.99% 21.31% 21.24% 22.33% 24.03%
9.50% 9.72% 9.72% 9.64% 9.37% 9.00% 8.79% 8.58% 8.38% 8.27% 8.20% 8.13%
0.25% 0.26% 0.31% 0.31% 0.31% 0.32% 0.34% 0.33% 0.33% 0.33% 0.35% 0.35%
No. of Shareholders 31,73638,11634,12435,38236,38137,40735,50833,01931,87231,05830,14031,054

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls