Nifty
Sensex
:
:
11541.15
38538.09
20.10 (0.17%)
151.34 (0.39%)

Trading

Rating :
82/99

BSE: 505533 | NSE: Not Listed

424.50
6.05 (1.45%)
22-Mar-2019 | 9:43AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  425.00
  •  425.00
  •  421.55
  •  418.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2480
  •  10.53
  •  464.00
  •  286.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,511.22
  • 163.69
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,683.79
  • N/A
  • 11.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.16%
  • 0.92%
  • 9.74%
  • FII
  • DII
  • Others
  • 0%
  • 7.05%
  • 20.13%

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
  • 8.75
  • 8.22
  • 8.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 74.26
  • 82.32
  • 57.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
370.66
305.19
21.45%
350.09
264.67
32.27%
341.68
262.45
30.19%
302.69
224.89
34.59%
Expenses
336.57
280.95
19.80%
322.23
244.47
31.81%
307.78
247.74
24.24%
284.36
215.13
32.18%
EBITDA
34.09
24.25
40.58%
27.86
20.20
37.92%
33.90
14.72
130.30%
18.33
9.76
87.81%
EBIDTM
9.20%
7.94%
7.96%
7.63%
9.92%
5.61%
6.06%
4.34%
Other Income
3.73
4.01
-6.98%
4.26
1.43
197.90%
0.88
2.45
-64.08%
9.74
5.99
62.60%
Interest
4.66
3.65
27.67%
4.13
3.57
15.69%
4.03
3.89
3.60%
3.90
3.67
6.27%
Depreciation
20.37
16.86
20.82%
19.71
16.86
16.90%
18.64
15.99
16.57%
17.56
16.22
8.26%
PBT
12.79
7.75
65.03%
8.30
1.21
585.95%
12.10
-2.71
-
6.62
-4.15
-
Tax
-0.87
0.00
-
0.42
0.00
0.00
0.48
0.00
0.00
0.00
0.00
0.00
PAT
13.66
7.75
76.26%
7.87
1.21
550.41%
11.63
-2.71
-
6.62
-4.15
-
PATM
3.69%
2.54%
2.25%
0.46%
3.40%
-1.03%
2.19%
-1.85%
EPS
0.88
0.50
76.00%
0.51
0.08
537.50%
0.75
-0.17
-
0.43
-0.27
-

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
1,365.12
1,134.87
930.79
833.43
764.33
740.30
684.26
547.90
1.93
0.04
0.64
Net Sales Growth
29.13%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
4725.00%
-93.75%
 
Cost Of Goods Sold
494.13
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
0.00
0.00
Gross Profit
870.99
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
0.04
0.64
GP Margin
63.80%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
100%
100%
Total Expenditure
1,250.94
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
114.18
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
-0.07
0.31
EBITDA Margin
8.36%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
-175.00%
48.44%
Other Income
18.61
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
0.69
1.24
Interest
16.72
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
0.00
0.00
Depreciation
76.28
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
0.00
0.00
PBT
39.81
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
0.62
1.56
Tax
0.03
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
-0.01
0.16
Tax Rate
0.08%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
-1.61%
10.26%
PAT
39.78
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
0.63
1.40
PAT before Minority Interest
39.78
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
2.91%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
1575.00%
218.75%
PAT Growth
1,794.29%
-
-
-
-
-95.53%
-32.29%
-
-
-55.00%
 
Unadjusted EPS
2.57
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 launches first McDonald’s in Tirupati
    20th Feb 2019, 14:01 PM

    People in Tirupati can also indulge in a range of exotic coffees, beverages and desserts from McDonald’s in-house coffee chain - McCafe

    Read More
  • Westlife Development - Quarterly Results
    1st Feb 2019, 13:45 PM

    Read More
  • Westlife Development’s arm offers 10 year old menu prices on its new ‘McDonald’s’ app
    24th Jan 2019, 12:33 PM

    The company has slashed its menu prices to what they were 10 years back, for 10 days starting January 23

    Read More
  • Westlife Development’s arm launches first McDonald’s in Thiruvananthapuram
    12th Dec 2018, 12:23 PM

    The restaurant, with pleasant and modern interiors, is spread over 2680 sq. ft. and can accommodate over 100 guests

    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.