Westlife Foodworld Ltd

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

Westlife Foodworld Ltd

₹ 697 -0.07%
21 May 4:01 p.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 ₹ 10,881 Cr.
  • Current Price ₹ 697
  • High / Low ₹ 960 / 641
  • Stock P/E 896
  • Book Value ₹ 38.1
  • Dividend Yield 0.49 %
  • ROCE 7.19 %
  • ROE 2.07 %
  • Face Value ₹ 2.00
Edit ratios

Pros

Cons

  • Stock is trading at 18.3 times its book value
  • Company has low interest coverage ratio.
  • Tax rate seems low
  • Company has a low return on equity of 11.8% 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

Sector: Quick Service Restaurant Industry: Hotels

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
455.07 537.92 572.43 611.45 556.37 614.54 614.73 600.25 562.28 616.33 618.01 653.72 603.14
392.15 450.66 476.50 509.26 467.70 510.38 516.51 508.23 487.35 537.71 541.99 565.58 526.10
Operating Profit 62.92 87.26 95.93 102.19 88.67 104.16 98.22 92.02 74.93 78.62 76.02 88.14 77.04
OPM % 13.83% 16.22% 16.76% 16.71% 15.94% 16.95% 15.98% 15.33% 13.33% 12.76% 12.30% 13.48% 12.77%
13.11 1.81 5.19 7.75 5.59 5.28 3.30 4.70 5.18 5.11 6.47 2.94 9.95
Interest 20.86 21.52 22.54 23.37 25.33 26.01 27.38 28.12 28.21 29.83 31.57 32.92 32.82
Depreciation 34.63 35.79 36.63 38.56 41.20 42.85 43.94 45.50 49.94 49.38 50.21 51.67 52.84
Profit before tax 20.54 31.76 41.95 48.01 27.73 40.58 30.20 23.10 1.96 4.52 0.71 6.49 1.33
Tax % 25.46% 25.76% 24.82% 24.24% 27.55% 28.98% 25.96% 25.32% 60.71% 27.88% 49.30% -8.01% -14.29%
15.32 23.58 31.54 36.37 20.09 28.83 22.37 17.24 0.76 3.25 0.36 7.01 1.52
EPS in Rs 0.98 1.51 2.02 2.33 1.29 1.85 1.43 1.11 0.05 0.21 0.02 0.45 0.10
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
740 764 833 931 1,135 1,402 1,548 986 1,576 2,278 2,392 2,491
693 745 786 881 1,050 1,277 1,329 925 1,379 1,896 2,015 2,171
Operating Profit 48 19 48 50 84 125 219 61 197 382 377 320
OPM % 6% 2% 6% 5% 7% 9% 14% 6% 13% 17% 16% 13%
1 12 28 17 11 8 -8 34 20 12 11 24
Interest 5 10 15 15 15 18 81 85 83 93 110 127
Depreciation 44 50 58 64 67 80 138 140 136 152 182 204
Profit before tax 1 -29 3 -12 13 35 -9 -129 -2 149 96 13
Tax % -45% 0% 8% 0% 0% 39% -16% -23% -19% 25% 28% 7%
1 -29 3 -12 13 21 -7 -99 -2 112 69 12
EPS in Rs 0.06 -1.87 0.18 -0.78 0.83 1.37 -0.47 -6.38 -0.11 7.16 4.44 0.78
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 48% 78% 0%
Compounded Sales Growth
10 Years: 13%
5 Years: 10%
3 Years: 16%
TTM: 4%
Compounded Profit Growth
10 Years: 9%
5 Years: -15%
3 Years: 47%
TTM: -84%
Stock Price CAGR
10 Years: 10%
5 Years: 20%
3 Years: 15%
1 Year: -18%
Return on Equity
10 Years: 2%
5 Years: 4%
3 Years: 12%
Last Year: 2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 31 31 31 31 31 31 31 31 31 31 31 31
Reserves 530 502 507 496 511 553 546 450 431 535 557 563
64 134 150 190 184 234 966 968 1,055 1,203 1,363 1,473
112 105 150 162 203 206 220 274 281 330 335 367
Total Liabilities 737 773 838 880 929 1,024 1,763 1,724 1,798 2,099 2,286 2,434
424 464 502 531 554 595 1,409 1,284 1,362 1,623 1,817 1,904
CWIP 18 21 18 17 20 28 23 26 36 57 45 48
Investments 159 148 156 170 184 204 157 198 150 130 138 149
137 140 161 162 171 196 175 215 249 289 286 334
Total Assets 737 773 838 880 929 1,024 1,763 1,724 1,798 2,099 2,286 2,434

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
38 19 80 66 137 112 200 129 171 349 340 345
-272 -84 -80 -91 -111 -145 -68 -74 -56 -265 -185 -221
222 61 -0 26 -22 32 -139 -45 -102 -98 -149 -79
Net Cash Flow -13 -5 -1 0 4 -1 -7 10 12 -15 6 45

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 3 2 2 2 2 3 1 3 3 2 3
Inventory Days 23 28 30 30 29 29 28 49 40 38 32
Days Payable 68 65 74 74 93 84 87 194 123 100 104
Cash Conversion Cycle -42 -36 -42 -42 -62 -52 -58 -142 -80 -60 -69
Working Capital Days -32 -56 -45 -43 -47 -22 -23 -60 -33 -23 -23
ROCE % 2% -5% -1% -2% 3% 6% 8% -2% 5% 15% 11%

Shareholding Pattern

Numbers in percentages

11 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
56.98% 56.32% 56.23% 56.23% 56.23% 56.22% 56.23% 56.28% 56.25% 56.25% 56.25% 56.25%
9.47% 9.80% 10.12% 9.61% 9.70% 10.44% 10.48% 11.60% 13.83% 13.71% 13.90% 12.86%
23.34% 24.14% 23.68% 24.15% 24.14% 23.66% 23.99% 23.01% 20.99% 21.31% 21.24% 22.33%
9.95% 9.50% 9.72% 9.72% 9.64% 9.37% 9.00% 8.79% 8.58% 8.38% 8.27% 8.20%
0.25% 0.25% 0.26% 0.31% 0.31% 0.31% 0.32% 0.34% 0.33% 0.33% 0.33% 0.35%
No. of Shareholders 32,56331,73638,11634,12435,38236,38137,40735,50833,01931,87231,05830,140

* 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