Westlife Foodworld Ltd

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

Westlife Foodworld Ltd

₹ 467 -1.33%
18 May - close price
westlife.co.in BSE: 505533 NSE: WESTLIFE
About

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

Key Points

History of Westlife Foods[1]
The company 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 West Life Foods. It is now the master franchisee of McDonald’s under an agreement
of 2010. The agreement grants authority to provide initial capital for the business, with operational and technical business support
from McDonald’s Corporation.

Website BSE NSE
  • Market Cap ₹ 7,288 Cr.
  • Current Price ₹ 467
  • High / Low ₹ 819 / 398
  • Stock P/E 512
  • Book Value ₹ 32.8
  • Dividend Yield 0.16 %
  • ROCE 2.80 %
  • ROE 2.80 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 107% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 3,099%

Cons

  • Stock is trading at 14.2 times its book value
  • Company has a low return on equity of 4.95% over last 3 years.
  • Working capital days have increased from 4,768 days to 12,057 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 Consumer Discretionary Nifty Microcap 250 Nifty Total Market BSE 1000 Nifty Smallcap 500

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
0.22 61.85 0.21 0.22 0.26 0.23 0.27 0.24 0.29 14.75 0.29 0.21 0.19
0.39 0.42 0.39 0.38 1.01 0.35 0.51 0.41 0.34 0.25 0.43 0.28 0.39
Operating Profit -0.17 61.43 -0.18 -0.16 -0.75 -0.12 -0.24 -0.17 -0.05 14.50 -0.14 -0.07 -0.20
OPM % -77.27% 99.32% -85.71% -72.73% -288.46% -52.17% -88.89% -70.83% -17.24% 98.31% -48.28% -33.33% -105.26%
0.00 0.00 0.26 0.08 0.06 0.05 0.03 0.03 0.10 0.02 0.01 0.06 0.05
Interest 0.16 0.05 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.33 61.38 0.05 -0.08 -0.69 -0.07 -0.21 -0.14 0.05 14.52 -0.13 -0.01 -0.15
Tax % 0.00% 2.56% 100.00% 0.00% -11.59% 0.00% 0.00% 0.00% -2,540.00% 0.00% 0.00% 0.00% 0.00%
-0.33 59.81 -0.01 -0.08 -0.60 -0.07 -0.21 -0.14 1.31 14.52 -0.13 -0.01 -0.15
EPS in Rs -0.02 3.84 -0.00 -0.01 -0.04 -0.00 -0.01 -0.01 0.08 0.93 -0.01 -0.00 -0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
0 0 0 0 0 0 0 0 1 63 1 15
1 1 1 1 1 1 1 1 1 2 2 1
Operating Profit -0 -0 -0 -1 -0 -0 -0 -0 -1 60 -1 14
OPM % -103% -139% -225% -75% -62% -93% -93% -90% 97% -57% 91%
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
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -0 -0 -0 -1 -0 -0 -0 -0 -1 61 -0 14
Tax % 225% 137% 0% 0% 9% 0% 0% 0% 0% 3% -334% 0%
-0 -0 -0 -1 -0 -0 -0 -0 -1 59 1 14
EPS in Rs -0.01 -0.03 -0.02 -0.03 -0.02 -0.02 -0.03 -0.03 -0.05 3.79 0.06 0.91
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% -7,271% 91% 1,314% 7,891%
Compounded Sales Growth
10 Years: 48%
5 Years: 105%
3 Years: 190%
TTM: 1384%
Compounded Profit Growth
10 Years: 42%
5 Years: 107%
3 Years: 177%
TTM: 1499%
Stock Price CAGR
10 Years: 8%
5 Years: 0%
3 Years: -14%
1 Year: -33%
Return on Equity
10 Years: 1%
5 Years: 3%
3 Years: 5%
Last Year: 3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 31 31 31 31 31 31 31 31 31 31 31 31
Reserves 446 447 448 450 451 452 455 457 454 467 473 480
0 0 0 0 0 0 0 0 2 0 0 0
0 0 0 0 0 0 0 0 0 1 0 0
Total Liabilities 477 478 480 481 482 483 486 489 488 499 505 512
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 62 475 475 476 477 479 481 482 490 497 501
415 416 5 6 5 6 7 7 6 9 8 10
Total Assets 477 478 480 481 482 483 486 489 488 499 505 512

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-0 -0 0 -0 -0 -0 0 -1 -1 58 -2 13
0 0 -0 -0 0 -1 -2 -2 0 -2 2 -1
0 0 0 0 0 1 3 2 -0 -56 0 -12
Net Cash Flow 0 0 0 -0 0 0 1 -0 -1 -0 -0 0
Free Cash Flow -0 -0 0 -0 -0 -0 0 -1 -1 58 -2 13
CFO/OP 3% 23% 20% 89% 42% 90% 0% 302% 112% 99% 351% 94%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 0 0 0 4,372 4,103 4,524 438 0 1 0 2
Inventory Days 0 0 0
Days Payable
Cash Conversion Cycle 0 0 0 4,372 4,103 4,524 438 0 1 0 2
Working Capital Days 2,341 3,497 7,428 4,339 4,066 4,482 4,842 1,970 45 2,201 12,057
ROCE % -0% -0% -0% -0% -0% -0% -0% -0% -0% 12% -0% 3%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Average Sales Per Store (TTM)
INR Million

Log in to view insights

Please log in to see hidden values.

Login
McCafé Penetration
Number of McCafés
Total Store Network
Number of restaurants
Same Store Sales Growth (SSSG)
%
Experience of the Future (EOTF) Stores
Number of stores
Digital Sales Contribution
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

9 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
56.23% 56.22% 56.23% 56.28% 56.25% 56.25% 56.25% 56.25% 56.25% 56.25% 56.25% 56.36%
9.70% 10.44% 10.48% 11.60% 13.83% 13.71% 13.90% 12.86% 11.24% 10.41% 9.27% 7.71%
24.14% 23.66% 23.99% 23.01% 20.99% 21.31% 21.24% 22.33% 24.03% 24.79% 25.50% 27.26%
9.64% 9.37% 9.00% 8.79% 8.58% 8.38% 8.27% 8.20% 8.13% 8.20% 8.49% 8.21%
0.31% 0.31% 0.32% 0.34% 0.33% 0.33% 0.33% 0.35% 0.35% 0.35% 0.46% 0.46%
No. of Shareholders 35,38236,38137,40735,50833,01931,87231,05830,14031,05430,87032,49632,172

* 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