Wework India Management Ltd
₹ 641
1.67%
05 Jun
- close price
About
Incorporated in 2016, WeWork India Management Limited is a flexible workspace operator in India.[1]
Key Points
- Market Cap ₹ 8,884 Cr.
- Current Price ₹ 641
- High / Low ₹ 664 / 420
- Stock P/E 116
- Book Value ₹ 22.6
- Dividend Yield 0.00 %
- ROCE 20.6 %
- ROE 29.7 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 28.4 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Promoter holding has decreased over last quarter: -0.39%
- Tax rate seems low
- Promoters have pledged 41.4% of their holding.
* 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.
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| 57 | 302 | 691 | 640 | 784 | 1,314 | 1,662 | 1,942 | 2,432 | |
| 117 | 421 | 763 | 825 | 378 | 516 | 614 | 705 | 859 | |
| Operating Profit | -61 | -119 | -72 | -185 | 406 | 798 | 1,048 | 1,237 | 1,572 |
| OPM % | -107% | -39% | -10% | -29% | 52% | 61% | 63% | 64% | 65% |
| 2 | 2 | 18 | -8 | 52 | 108 | 72 | 29 | 45 | |
| Interest | 2 | 9 | 46 | 122 | 390 | 414 | 508 | 598 | 601 |
| Depreciation | 15 | 112 | 218 | 334 | 712 | 636 | 743 | 823 | 966 |
| Profit before tax | -76 | -238 | -317 | -648 | -643 | -145 | -131 | -155 | 50 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -184% | -44% |
| -76 | -238 | -317 | -648 | -643 | -145 | -131 | 130 | 72 | |
| EPS in Rs | -377.01 | -1,181.59 | -1,579.15 | -3,224.68 | -117.32 | -26.37 | -23.86 | 9.74 | 5.33 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 31% |
| 3 Years: | 23% |
| TTM: | 25% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 16% |
| 3 Years: | 36% |
| TTM: | -57% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 30% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 55 | 55 | 197 | 134 | 135 |
| Reserves | -84 | -321 | -605 | -1,239 | -210 | -346 | -628 | 75 | 170 |
| 350 | 1,023 | 1,550 | 2,250 | 292 | 481 | 625 | 310 | 5,550 | |
| 154 | 486 | 742 | 628 | 3,835 | 4,219 | 4,291 | 4,876 | 1,240 | |
| Total Liabilities | 423 | 1,190 | 1,689 | 1,642 | 3,972 | 4,410 | 4,485 | 5,395 | 7,095 |
| 268 | 759 | 1,079 | 823 | 3,314 | 3,569 | 3,594 | 4,309 | 5,774 | |
| CWIP | 37 | 35 | 7 | 0 | 1 | 13 | 15 | 34 | 38 |
| Investments | 1 | 1 | 105 | 86 | 0 | 62 | 189 | 61 | 283 |
| 117 | 394 | 497 | 733 | 657 | 767 | 687 | 991 | 999 | |
| Total Assets | 423 | 1,190 | 1,689 | 1,642 | 3,972 | 4,410 | 4,485 | 5,395 | 7,095 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| -165 | 416 | 942 | 1,165 | 1,293 | 1,731 | ||||
| -295 | -6 | -387 | -417 | -309 | -642 | ||||
| 532 | -602 | -534 | -777 | -984 | -1,048 | ||||
| Net Cash Flow | 72 | -192 | 21 | -29 | -0 | 41 | |||
| Free Cash Flow | -372 | 416 | 709 | 921 | 919 | 1,134 | |||
| CFO/OP | 94% | 103% | 122% | 108% | 105% | 111% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 27 | 11 | 8 | 25 | 30 | 19 | 17 | 15 | 12 |
| Inventory Days | |||||||||
| Days Payable | |||||||||
| Cash Conversion Cycle | 27 | 11 | 8 | 25 | 30 | 19 | 17 | 15 | 12 |
| Working Capital Days | -536 | -296 | -239 | -138 | -226 | -215 | -207 | -186 | -190 |
| ROCE % | -47% | -33% | -51% | -44% | 164% | 196% | 137% | 21% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Average Revenue Per Member (ARPM) INR |
|
||
| Enterprise Member Mix % |
|||
| Mature Centres Occupancy (>12 Months) % |
|||
| Number of Operational Centres Number |
|||
| Occupied Members Number (000s) |
|||
| Operational Desk Capacity Number (000s) |
|||
| Operational Leasable Area Million Square Feet |
|||
| Portfolio Level Occupancy % |
|||
| Portfolio Locked-in Commitment Tenure Months |
|||
| Desks Sold Area Million Square Feet |
|||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
2 Jun - Allotment of Equity Shares pursuant to exercise of Employee Stock Options
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
30 May - Allotment of Equity Shares pursuant to exercise of Employee Stock Options
- Announcement under Regulation 30 (LODR)-Earnings Call Transcript 27 May
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
27 May - Annual secretarial compliance report for FY26 shows full compliance; first post-listing report.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
22 May - Q4 FY26 earnings call audio and video recordings uploaded on company website.
Concalls
-
May 2026Transcript PPT
-
Feb 2026Transcript PPT REC
-
Nov 2025TranscriptPPT
-
Nov 2025Transcript PPT REC
Business Profile[1][2]
WeWork India Management, majority owned and promoted by Embassy Group, is India’s leading premium flexible workspace operator. As of June 2025, it operated 68 centres with an aggregate leasable area of 7.67 million sq. ft. and 1,14,077 desks across eight Tier‑1 cities. The company is the exclusive licensee of the WeWork brand in India, enabling access to a globally recognized name in flexible workspaces.