Westlife Foodworld Ltd

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

Westlife Foodworld Ltd

₹ 631 4.33%
04 Nov - 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 ₹ 9,840 Cr.
  • Current Price ₹ 631
  • High / Low ₹ 638 / 398
  • Stock P/E 1,618
  • Book Value ₹ 32.9
  • Dividend Yield 0.12 %
  • 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 496%
  • Promoter holding has increased by 1.46% over last quarter.

Cons

  • Stock is trading at 19.2 times its book value
  • Company has a low return on equity of 4.95% over last 3 years.

* 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

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
0.21 0.22 0.26 0.23 0.27 0.24 0.29 14.75 0.29 0.21 0.19 6.57 0.29
0.39 0.38 1.01 0.35 0.51 0.41 0.34 0.25 0.43 0.28 0.39 0.39 0.33
Operating Profit -0.18 -0.16 -0.75 -0.12 -0.24 -0.17 -0.05 14.50 -0.14 -0.07 -0.20 6.18 -0.04
OPM % -85.71% -72.73% -288.46% -52.17% -88.89% -70.83% -17.24% 98.31% -48.28% -33.33% -105.26% 94.06% -13.79%
0.26 0.08 0.06 0.05 0.03 0.03 0.10 0.02 0.01 0.06 0.05 0.05 0.05
Interest 0.03 0.00 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 0.05 -0.08 -0.69 -0.07 -0.21 -0.14 0.05 14.52 -0.13 -0.01 -0.15 6.23 0.01
Tax % 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% 0.00%
-0.01 -0.08 -0.60 -0.07 -0.21 -0.14 1.31 14.52 -0.13 -0.01 -0.15 6.23 0.01
EPS in Rs -0.00 -0.01 -0.04 -0.00 -0.01 -0.01 0.08 0.93 -0.01 -0.00 -0.01 0.40 0.00
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 1.39
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 5.87
OPM % -103.45% -138.71% -225.00% -75.00% -62.00% -93.02% -93.33% -90.48% 96.51% -56.73% 91.32% 80.85%
0.26 0.24 0.15 0.04 0.00 0.00 0.00 0.00 0.00 0.40 0.21 0.14 0.21
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 6.08
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 6.08
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 0.39
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% 82.19%
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: -61%
Stock Price CAGR
10 Years: 12%
5 Years: 1%
3 Years: -9%
1 Year: 8%
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 Sep 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 31.19
Reserves 446.05 447.26 448.50 449.84 450.52 451.90 454.90 457.27 454.40 467.08 473.35 480.06 481.87
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.01 0.00 0.00 0.00 0.00
0.04 0.06 0.08 0.03 0.04 0.15 0.17 0.14 0.12 0.70 0.16 0.27 0.40
Total Liabilities 477.20 478.43 479.69 480.99 481.68 483.18 486.23 488.60 487.72 498.97 504.70 511.52 513.46
0.00 0.00 0.00 0.01 0.01 0.00 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 0.00
Investments 62.04 62.28 475.18 475.18 476.21 477.30 479.48 481.43 482.06 490.33 496.76 501.47 502.91
415.16 416.15 4.51 5.80 5.46 5.88 6.75 7.17 5.66 8.64 7.94 10.05 10.55
Total Assets 477.20 478.43 479.69 480.99 481.68 483.18 486.23 488.60 487.72 498.97 504.70 511.52 513.46

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/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 3% 23% 20% 89% 42% 90% 0% 302% 112% 99% 351% 94%

Ratios

Standalone / 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 2,200.53 194.92
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 Mar 2026
Same Store Sales Growth (SSSG)
Percent YoY

Log in to view insights

Please log in to see hidden values.

Login
Total Restaurants (Store Network)
Number of restaurants
Number of Cities
Number of cities
Comparable AUV (Average Unit Volume, TTM)
INR million
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

18 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
56.23% 56.28% 56.25% 56.25% 56.25% 56.25% 56.25% 56.25% 56.25% 56.36% 56.39% 57.85%
10.48% 11.60% 13.83% 13.71% 13.90% 12.86% 11.24% 10.41% 9.27% 7.71% 6.94% 7.52%
23.99% 23.01% 20.99% 21.31% 21.24% 22.33% 24.03% 24.79% 25.50% 27.26% 28.31% 27.10%
9.00% 8.79% 8.58% 8.38% 8.27% 8.20% 8.13% 8.20% 8.49% 8.21% 7.83% 7.03%
0.32% 0.34% 0.33% 0.33% 0.33% 0.35% 0.35% 0.35% 0.46% 0.46% 0.52% 0.51%
No. of Shareholders 37,40735,50833,01931,87231,05830,14031,05430,87032,49632,17232,05627,671

* 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