Westlife Foodworld Ltd

₹ 531 4.75%

03 Aug - 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 ₹ 8,282 Cr.
Current Price ₹ 531
High / Low ₹ 780 / 398
Stock P/E 1,394
Book Value ₹ 32.8
Dividend Yield 0.14 %
ROCE 2.80 %
ROE 2.80 %
Face Value ₹ 2.00

Add ratio to table

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 16.2 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 ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	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
	61.85	0.21	0.22	0.26	0.23	0.27	0.24	0.29	14.75	0.29	0.21	0.19	6.57
	0.42	0.39	0.38	1.01	0.35	0.51	0.41	0.34	0.25	0.43	0.28	0.39	0.39
Operating Profit	61.43	-0.18	-0.16	-0.75	-0.12	-0.24	-0.17	-0.05	14.50	-0.14	-0.07	-0.20	6.18
OPM %	99.32%	-85.71%	-72.73%	-288.46%	-52.17%	-88.89%	-70.83%	-17.24%	98.31%	-48.28%	-33.33%	-105.26%	94.06%
	0.00	0.26	0.08	0.06	0.05	0.03	0.03	0.10	0.02	0.01	0.06	0.05	0.05
Interest	0.05	0.03	0.00	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	61.38	0.05	-0.08	-0.69	-0.07	-0.21	-0.14	0.05	14.52	-0.13	-0.01	-0.15	6.23
Tax %	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%	0.00%
	59.81	-0.01	-0.08	-0.60	-0.07	-0.21	-0.14	1.31	14.52	-0.13	-0.01	-0.15	6.23
EPS in Rs	3.84	-0.00	-0.01	-0.04	-0.00	-0.01	-0.01	0.08	0.93	-0.01	-0.00	-0.01	0.40
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	TTM
	0.29	0.31	0.20	0.00	0.44	0.50	0.43	0.45	0.63	62.53	1.04	15.43	7.26
	0.59	0.74	0.65	0.57	0.77	0.81	0.83	0.87	1.20	2.18	1.63	1.34	1.49
Operating Profit	-0.30	-0.43	-0.45	-0.57	-0.33	-0.31	-0.40	-0.42	-0.57	60.35	-0.59	14.09	5.77
OPM %	-103.45%	-138.71%	-225.00%		-75.00%	-62.00%	-93.02%	-93.33%	-90.48%	96.51%	-56.73%	91.32%	79.48%
	0.26	0.24	0.15	0.04	0.00	0.00	0.00	0.00	0.00	0.40	0.21	0.14	0.17
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.17	0.08	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	-0.04	-0.19	-0.30	-0.53	-0.33	-0.31	-0.40	-0.42	-0.74	60.67	-0.38	14.23	5.94
Tax %	225.00%	136.84%	0.00%	0.00%	9.09%	0.00%	0.00%	0.00%	0.00%	2.54%	-334.21%	0.00%
	-0.13	-0.45	-0.30	-0.53	-0.36	-0.31	-0.40	-0.42	-0.74	59.12	0.89	14.23	5.94
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	0.38
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-7,270.64%	91.01%	1,314.19%	7,890.65%

Compounded Sales Growth
10 Years:	48%
5 Years:	105%
3 Years:	190%
TTM:	-53%

Compounded Profit Growth
10 Years:	42%
5 Years:	107%
3 Years:	177%
TTM:	-62%

Stock Price CAGR
10 Years:	10%
5 Years:	0%
3 Years:	-17%
1 Year:	-26%

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	31.11	31.11	31.11	31.12	31.12	31.13	31.16	31.19	31.19	31.19	31.19	31.19
Reserves	446.05	447.26	448.50	449.84	450.52	451.90	454.90	457.27	454.40	467.08	473.35	480.06
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.01	0.00	0.00	0.00
	0.04	0.06	0.08	0.03	0.04	0.15	0.17	0.14	0.12	0.70	0.16	0.27
Total Liabilities	477.20	478.43	479.69	480.99	481.68	483.18	486.23	488.60	487.72	498.97	504.70	511.52
	0.00	0.00	0.00	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	62.04	62.28	475.18	475.18	476.21	477.30	479.48	481.43	482.06	490.33	496.76	501.47
	415.16	416.15	4.51	5.80	5.46	5.88	6.75	7.17	5.66	8.64	7.94	10.05
Total Assets	477.20	478.43	479.69	480.99	481.68	483.18	486.23	488.60	487.72	498.97	504.70	511.52

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
	-0.03	-0.10	0.16	-0.42	-0.14	-0.28	0.00	-1.27	-0.64	58.35	-2.16	13.18
	0.03	0.00	-0.30	-0.01	0.00	-0.60	-1.75	-1.50	0.00	-2.50	2.11	-1.47
	0.00	0.27	0.14	0.25	0.25	0.98	2.88	2.47	-0.28	-55.88	0.00	-11.70
Net Cash Flow	0.00	0.17	0.00	-0.19	0.10	0.09	1.13	-0.29	-0.92	-0.03	-0.05	0.01
Free Cash Flow	-0.03	-0.10	0.16	-0.43	-0.14	-0.28	0.00	-1.27	-0.64	58.35	-2.16	13.18
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	0.00	0.00	0.00		4,371.70	4,102.60	4,524.30	438.00	0.00	0.88	0.00	2.37
Inventory Days	0.00	0.00	0.00
Days Payable
Cash Conversion Cycle	0.00	0.00	0.00		4,371.70	4,102.60	4,524.30	438.00	0.00	0.88	0.00	2.37
Working Capital Days	2,341.03	3,496.94	7,427.75		4,338.52	4,066.10	4,481.86	4,842.33	1,969.84	45.00	2,200.53	12,057.30
ROCE %	-0.01%	-0.04%	-0.06%	-0.11%	-0.07%	-0.06%	-0.08%	-0.09%	-0.12%	12.32%	-0.08%	2.80%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

McCafé Restaurants
Number of restaurants

xx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx
x.xx	x.xx	xx.xx	xx.xx	x.xx	-xx.xx	xx.xx	xx.xx	-x.xx	-x.xx
xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx
xx	xx		xx	xx		xx	xx	xx	xx
xx.xx						xx.xx	xx.xx	xx.xx	xx.xx
	x					xx	xx	xx	xxx
						xx	xx	xx	xx
						xx	xx	xx	xx

Please log in to see hidden values.

Same Store Sales Growth (SSSG)
Percent YoY

Total Restaurants (Store Network)
Number of restaurants

Number of Cities
Number of cities

Comparable AUV (Average Unit Volume, TTM)
INR million

Drive-Thru Restaurants
Number of restaurants

Cumulative App Downloads (Life to Date)
Million downloads

Digital-led Sales (Apps + SOKs) as % of Total Sales
Percent of sales

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

4 Recently

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	56.22%	56.23%	56.28%	56.25%	56.25%	56.25%	56.25%	56.25%	56.25%	56.25%	56.36%	56.39%
	10.44%	10.48%	11.60%	13.83%	13.71%	13.90%	12.86%	11.24%	10.41%	9.27%	7.71%	6.94%
	23.66%	23.99%	23.01%	20.99%	21.31%	21.24%	22.33%	24.03%	24.79%	25.50%	27.26%	28.31%
	9.37%	9.00%	8.79%	8.58%	8.38%	8.27%	8.20%	8.13%	8.20%	8.49%	8.21%	7.83%
	0.31%	0.32%	0.34%	0.33%	0.33%	0.33%	0.35%	0.35%	0.35%	0.46%	0.46%	0.52%
No. of Shareholders	36,381	37,407	35,508	33,019	31,872	31,058	30,140	31,054	30,870	32,496	32,172	32,056

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	62.18%	62.17%	62.16%	59.12%	58.00%	56.98%	56.23%	56.28%	56.25%	56.36%	56.39%
	5.43%	13.16%	15.12%	12.65%	10.83%	9.94%	9.61%	11.60%	12.86%	7.71%	6.94%
	16.74%	8.72%	7.45%	16.05%	20.78%	22.83%	24.15%	23.01%	22.33%	27.26%	28.31%
	15.65%	15.95%	15.26%	12.18%	10.39%	10.00%	9.72%	8.79%	8.20%	8.21%	7.83%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.24%	0.31%	0.34%	0.35%	0.46%	0.52%
No. of Shareholders	3,632	7,043	8,266	15,500	22,789	33,303	34,124	35,508	30,140	32,172	32,056

* 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

All

Annual reports

Concalls

Jul 2026

Transcript

AI Summary
PPT
May 2026
Transcript PPT
Feb 2026
Transcript PPT
Nov 2025
Transcript PPT REC
Jul 2025
Transcript PPT
May 2025
Transcript PPT
Feb 2025
Transcript
PPT
Feb 2025
Transcript PPT
Oct 2024
Transcript PPT REC
Jul 2024
Transcript PPT
May 2024
Transcript PPT
Feb 2024
Transcript PPT
Nov 2023
Transcript PPT
Sep 2023

Transcript

AI Summary
PPT
Aug 2023
Transcript PPT
May 2023
Transcript PPT REC
Mar 2023

Transcript

AI Summary
PPT
Feb 2023
Transcript PPT
Dec 2022

Transcript

AI Summary
PPT
Dec 2022
Transcript PPT
Nov 2022

Transcript

AI Summary
PPT
Aug 2022
Transcript PPT
Aug 2021
Transcript
PPT
Mar 2021
Transcript
PPT
Jan 2021
Transcript
PPT
Nov 2020
Transcript
PPT
Jul 2020
Transcript
PPT
Jun 2020
Transcript PPT
Jan 2020
Transcript
PPT
Oct 2019
Transcript
PPT
Jul 2019
Transcript
PPT
May 2019
Transcript
PPT
Feb 2019
Transcript
PPT
Sep 2018
Transcript
PPT
Jun 2018
Transcript
PPT
May 2018
Transcript
PPT
Feb 2018
Transcript
PPT
Nov 2017
Transcript
PPT
Aug 2017
Transcript
PPT
Aug 2016
Transcript
PPT