Nifty
Sensex
:
:
10700.85
35623.75
-62.55 (-0.58%)
-151.13 (-0.42%)

Trading

Rating :
74/99

BSE: 505533 | NSE: Not Listed

330.95
1.45 (0.44%)
20-Nov-2018 | 1:25PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  327.55
  •  334.80
  •  327.55
  •  329.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29405
  •  97.32
  •  464.00
  •  286.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,127.02
  • 151.40
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,299.59
  • N/A
  • 9.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.17%
  • 0.95%
  • 9.79%
  • FII
  • DII
  • Others
  • 0%
  • 7.14%
  • 19.95%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 111.29
  • 8.92
  • 10.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 73.66
  • 12.42
  • 12.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.83
  • 68.39
  • 65.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.65
  • 8.97
  • 7.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 75.82
  • 85.28
  • 61.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
350.09
264.67
32.27%
341.68
262.45
30.19%
302.69
224.89
34.59%
305.19
241.75
26.24%
Expenses
322.23
244.47
31.81%
307.78
247.74
24.24%
284.36
215.13
32.18%
280.95
227.71
23.38%
EBITDA
27.86
20.20
37.92%
33.90
14.72
130.30%
18.33
9.76
87.81%
24.25
14.04
72.72%
EBIDTM
7.96%
7.63%
9.92%
5.61%
6.06%
4.34%
7.94%
5.81%
Other Income
4.26
1.43
197.90%
0.88
2.45
-64.08%
9.74
5.99
62.60%
4.01
4.34
-7.60%
Interest
4.13
3.57
15.69%
4.03
3.89
3.60%
3.90
3.67
6.27%
3.65
4.07
-10.32%
Depreciation
19.71
16.86
16.90%
18.64
15.99
16.57%
17.56
16.22
8.26%
16.86
16.02
5.24%
PBT
8.30
1.21
585.95%
12.10
-2.71
-
6.62
-4.15
-
7.75
-1.71
-
Tax
0.42
0.00
0.00
0.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
7.87
1.21
550.41%
11.63
-2.71
-
6.62
-4.15
-
7.75
-1.71
-
PATM
2.25%
0.46%
3.40%
-1.03%
2.19%
-1.85%
2.54%
-0.71%
EPS
0.51
0.08
537.50%
0.75
-0.17
-
0.43
-0.27
-
0.50
-0.11
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
1,299.65
1,134.87
930.79
833.43
764.33
740.30
684.26
547.90
1.93
0.04
0.64
Net Sales Growth
30.78%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
4725.00%
-93.75%
 
Cost Of Goods Sold
473.22
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
0.00
0.00
Gross Profit
826.43
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
0.04
0.64
GP Margin
63.59%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
100%
100%
Total Expenditure
1,195.32
1,057.52
883.84
790.80
749.17
697.22
626.21
484.50
2.13
0.11
0.33
Power & Fuel Cost
-
98.89
90.22
90.43
89.82
81.38
62.98
43.80
0.00
0.00
0.00
% Of Sales
-
8.71%
9.69%
10.85%
11.75%
10.99%
9.20%
7.99%
0%
0%
0%
Employee Cost
-
171.55
140.73
124.02
113.66
96.25
76.32
65.25
0.26
0.08
0.05
% Of Sales
-
15.12%
15.12%
14.88%
14.87%
13.00%
11.15%
11.91%
13.47%
200%
7.81%
Manufacturing Exp.
-
81.85
61.66
41.77
39.27
34.01
29.75
17.70
0.00
0.00
0.00
% Of Sales
-
7.21%
6.62%
5.01%
5.14%
4.59%
4.35%
3.23%
0%
0%
0%
General & Admin Exp.
-
167.98
137.09
119.33
115.20
101.55
84.91
62.29
0.15
0.01
0.16
% Of Sales
-
14.80%
14.73%
14.32%
15.07%
13.72%
12.41%
11.37%
7.77%
25.00%
25.00%
Selling & Distn. Exp.
-
62.97
54.66
46.69
42.76
40.62
40.45
30.45
0.00
0.00
0.00
% Of Sales
-
5.55%
5.87%
5.60%
5.59%
5.49%
5.91%
5.56%
0%
0%
0%
Miscellaneous Exp.
-
49.30
33.16
35.26
30.71
28.27
21.67
19.29
0.15
0.02
0.00
% Of Sales
-
4.34%
3.56%
4.23%
4.02%
3.82%
3.17%
3.52%
7.77%
50.0%
17.19%
EBITDA
104.34
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
-0.07
0.31
EBITDA Margin
8.03%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
-175.00%
48.44%
Other Income
18.89
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
0.69
1.24
Interest
15.71
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
0.00
0.00
Depreciation
72.77
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
0.00
0.00
PBT
34.77
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
0.62
1.56
Tax
0.90
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
-0.01
0.16
Tax Rate
2.59%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
-1.61%
10.26%
PAT
33.87
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
0.63
1.40
PAT before Minority Interest
33.87
12.86
-12.12
2.83
-29.11
0.95
33.25
42.28
-2.05
0.63
1.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-11.99
-10.88
0.62
0.00
0.00
PAT Margin
2.61%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
1575.00%
218.75%
PAT Growth
560.19%
-
-
-
-
-95.53%
-32.29%
-
-
-55.00%
 
Unadjusted EPS
2.19
0.83
-0.78
0.18
-1.87
0.07
2.33
17.17
-0.89
0.39
0.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
542.25
527.52
538.10
533.61
561.03
262.77
206.79
200.04
17.06
16.43
Share Capital
31.12
31.11
31.11
31.11
31.11
18.75
16.00
16.00
16.00
16.00
Total Reserves
506.20
492.68
504.12
500.32
529.52
244.03
190.79
184.04
1.06
0.43
Non-Current Liabilities
1.84
0.27
7.50
-0.26
11.17
0.69
1.12
0.01
0.00
-0.03
Secured Loans
0.00
0.00
7.50
0.00
11.29
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.50
0.00
0.00
0.00
0.00
0.44
0.85
0.01
0.00
0.00
Current Liabilities
385.41
352.87
292.24
239.69
164.60
125.14
72.93
1.57
0.10
0.02
Trade Payables
108.36
74.21
67.74
56.79
59.10
57.67
36.63
1.32
0.10
0.02
Other Current Liabilities
87.43
88.53
93.92
103.80
54.15
53.12
33.69
0.25
0.00
0.00
Short Term Borrowings
183.52
182.90
123.25
72.94
46.55
10.65
0.00
0.00
0.00
0.00
Short Term Provisions
6.10
7.22
7.33
6.16
4.80
3.70
2.62
0.00
0.01
0.00
Total Liabilities
929.50
880.66
837.84
773.04
736.80
531.23
355.89
256.60
17.16
16.42
Net Block
553.92
530.74
502.46
464.19
423.81
348.86
208.72
0.00
0.00
0.01
Gross Block
926.13
844.99
764.14
673.99
594.18
481.13
316.25
0.01
0.01
0.01
Accumulated Depreciation
372.21
314.25
261.68
209.79
170.38
132.27
107.53
0.01
0.00
0.00
Non Current Assets
805.37
702.33
633.70
578.38
533.57
447.56
268.43
239.62
2.62
2.01
Capital Work in Progress
19.74
17.16
18.43
20.91
17.68
39.50
19.60
0.00
0.00
0.00
Non Current Investment
126.56
59.60
25.00
9.72
20.00
0.15
1.18
235.85
1.34
1.32
Long Term Loans & Adv.
104.57
94.15
87.08
82.95
71.47
58.49
38.45
2.50
0.00
0.00
Other Non Current Assets
0.59
0.68
0.73
0.61
0.62
0.56
0.47
0.00
0.00
0.00
Current Assets
124.13
178.33
204.14
194.66
203.23
83.68
87.41
16.96
14.54
14.41
Current Investments
57.72
110.42
131.15
138.35
138.63
0.80
6.36
0.00
0.00
5.92
Inventories
33.68
30.24
27.82
24.08
19.95
17.73
15.03
0.00
0.00
0.00
Sundry Debtors
6.43
4.92
4.20
4.24
6.29
9.25
4.58
1.17
0.01
0.00
Cash & Bank
10.94
7.06
6.95
7.26
12.14
24.67
32.85
7.60
14.34
8.30
Other Current Assets
15.35
10.02
6.51
5.54
26.22
31.23
28.59
8.19
0.19
0.19
Short Term Loans & Adv.
6.18
15.66
27.50
15.19
20.12
14.44
17.88
8.18
0.19
0.19
Net Current Assets
-261.28
-174.53
-88.10
-45.03
38.63
-41.46
14.48
15.39
14.43
14.39
Total Assets
929.50
880.66
837.84
773.04
736.80
531.24
355.90
256.58
17.16
16.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
137.12
65.67
79.86
18.77
38.03
69.69
65.19
-3.40
6.03
7.76
PBT
12.86
-12.12
3.09
-29.02
0.65
33.34
42.62
-1.94
0.62
1.56
Adjustment
75.76
65.51
70.35
50.25
47.47
28.64
22.18
0.01
5.30
0.09
Changes in Working Capital
50.81
12.02
6.84
-2.54
-8.90
11.11
0.21
-1.34
0.07
6.37
Cash after chg. in Working capital
139.43
65.41
80.28
18.68
39.22
73.09
65.01
-3.28
5.99
8.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.31
0.26
-0.42
0.09
-1.20
-3.40
0.18
-0.12
0.04
-0.27
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-111.39
-91.46
-80.14
-84.15
-260.18
-120.41
-59.06
-236.91
0.00
1.00
Net Fixed Assets
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
-412.90
-0.24
-0.24
-61.78
2.77
-1.75
-0.01
6.22
Others
-111.38
321.44
-79.90
-83.91
-198.40
-123.18
-57.31
-236.90
-6.22
Cash from Financing Activity
-21.73
26.00
-0.25
60.57
221.70
55.35
2.37
233.56
0.00
-0.97
Net Cash Inflow / Outflow
3.99
0.20
-0.52
-4.80
-0.45
4.63
8.50
-6.75
6.03
7.79
Opening Cash & Equivalents
6.95
6.75
7.26
12.06
24.60
19.97
11.47
14.34
8.31
0.51
Closing Cash & Equivalent
10.94
6.95
6.75
7.26
12.06
24.60
19.97
7.60
14.34
8.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
34.53
33.67
34.41
34.17
36.05
28.69
12.92
12.50
1.07
1.03
ROA
1.42%
-1.41%
0.35%
-3.86%
0.15%
7.50%
13.80%
-1.50%
3.76%
8.52%
ROE
2.42%
-2.29%
0.53%
-5.33%
0.23%
14.18%
20.79%
-1.89%
3.77%
8.51%
ROCE
3.86%
0.46%
2.67%
-2.91%
1.18%
14.13%
20.99%
-1.79%
3.73%
9.47%
Fixed Asset Turnover
1.28
1.16
1.16
1.21
1.38
1.72
3.46
228.35
4.85
72.14
Receivable days
1.83
1.79
1.85
2.51
3.83
3.69
1.91
111.66
59.02
0.00
Inventory Days
10.28
11.38
11.37
10.51
9.29
8.74
10.01
0.00
0.00
0.00
Payable days
36.43
33.16
32.54
32.18
34.75
31.02
16.08
140.85
263.41
118.72
Cash Conversion Cycle
-24.32
-19.99
-19.33
-19.15
-21.63
-18.60
-4.16
-29.20
-204.39
-118.72
Total Debt/Equity
0.34
0.36
0.28
0.25
0.11
0.04
0.00
0.00
0.00
0.00
Interest Cover
1.86
0.21
1.21
-1.84
1.14
57.60
593.00
0.00
0.00
0.00

News Update:


  • Westlife Development’s arm partners with NBA: Report
    13th Nov 2018, 11:31 AM

    McDonald to give NBA-branded basketball with every family meal at its restaurant in West and South region

    Read More
  • Westlife Development - Quarterly Results
    26th Oct 2018, 13:33 PM

    Read More
  • Westlife Development’s arm launches whole wheat buns
    16th Oct 2018, 12:08 PM

    This new addition caters to the change in customers’ demands of food with a better nutritional profile

    Read More
  • Westlife Development’s arm inaugurates first restaurant in Kakinada
    27th Sep 2018, 09:39 AM

    The brand has also introduced McDelivery, which will enable residents to order from the comfort of their homes and offices

    Read More
  • Westlife Development’s arm launches new platform 'Rice'
    13th Aug 2018, 12:16 PM

    The company has introduced two variants - Spicy Rice and Cheesy Rice at a great value

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.