Nifty
Sensex
:
:
15885.15
52950.63
122.10 (0.77%)
363.79 (0.69%)

Quick Service Restaurants

Rating :
47/99

BSE: 505533 | NSE: WESTLIFE

559.20
02-Aug-2021
  • Open
  • High
  • Low
  • Previous Close
  •  564.95
  •  571.90
  •  556.00
  •  560.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  122810
  •  693.13
  •  577.00
  •  330.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,710.51
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,891.24
  • N/A
  • 18.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.40%
  • 0.56%
  • 9.43%
  • FII
  • DII
  • Others
  • 11.55%
  • 20.72%
  • 1.34%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 95.17
  • 13.18
  • 10.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.79
  • 38.09
  • 22.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.79
  • -7.18
  • -16.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 115.39
  • 149.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.07
  • 9.71
  • 10.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 72.79
  • 52.63
  • 48.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
357.59
336.35
6.31%
325.06
432.93
-24.92%
209.49
396.53
-47.17%
93.89
381.97
-75.42%
Expenses
310.83
300.04
3.60%
281.32
362.08
-22.30%
210.78
338.54
-37.74%
136.16
333.08
-59.12%
EBITDA
46.76
36.31
28.78%
43.74
70.85
-38.26%
-1.29
57.99
-
-42.27
48.89
-
EBIDTM
13.08%
10.80%
13.45%
16.36%
-0.61%
14.62%
-45.02%
12.80%
Other Income
3.28
1.67
96.41%
8.19
4.59
78.43%
14.63
3.82
282.98%
18.20
2.92
523.29%
Interest
20.36
20.30
0.30%
20.96
20.18
3.87%
21.67
20.05
8.08%
21.54
20.29
6.16%
Depreciation
34.23
35.38
-3.25%
35.01
35.46
-1.27%
35.14
34.35
2.30%
35.26
33.17
6.30%
PBT
-4.55
-34.33
-
0.15
19.80
-99.24%
-43.47
7.41
-
-80.87
-1.66
-
Tax
1.91
-9.06
-
0.04
5.43
-99.26%
-10.93
2.73
-
-20.33
-0.53
-
PAT
-6.46
-25.27
-
0.11
14.37
-99.23%
-32.54
4.68
-
-60.54
-1.13
-
PATM
-1.81%
-7.51%
0.03%
3.32%
-15.53%
1.18%
-64.48%
-0.30%
EPS
-0.41
-1.62
-
0.01
0.92
-98.91%
-2.09
0.30
-
-3.89
-0.07
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
986.03
1,547.79
1,402.04
1,134.87
930.79
833.43
764.33
740.30
684.26
547.90
1.93
Net Sales Growth
-36.29%
10.40%
23.54%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
 
Cost Of Goods Sold
348.28
538.24
511.59
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
Gross Profit
637.75
1,009.54
890.46
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
GP Margin
64.68%
65.22%
63.51%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
Total Expenditure
939.09
1,333.75
1,283.06
1,057.52
883.84
790.80
749.17
697.22
626.21
484.50
2.13
Power & Fuel Cost
-
113.95
104.35
94.34
85.16
83.77
83.82
76.53
62.98
43.80
0.00
% Of Sales
-
7.36%
7.44%
8.31%
9.15%
10.05%
10.97%
10.34%
9.20%
7.99%
0%
Employee Cost
-
219.20
197.45
171.55
140.73
124.02
113.66
96.25
76.32
65.25
0.26
% Of Sales
-
14.16%
14.08%
15.12%
15.12%
14.88%
14.87%
13.00%
11.15%
11.91%
13.47%
Manufacturing Exp.
-
336.16
374.03
308.67
258.37
234.64
225.82
201.10
164.16
114.69
0.14
% Of Sales
-
21.72%
26.68%
27.20%
27.76%
28.15%
29.54%
27.16%
23.99%
20.93%
7.25%
General & Admin Exp.
-
118.27
118.05
103.02
85.26
63.59
61.23
56.45
53.92
39.59
0.01
% Of Sales
-
7.64%
8.42%
9.08%
9.16%
7.63%
8.01%
7.63%
7.88%
7.23%
0.52%
Selling & Distn. Exp.
-
0.00
0.00
62.97
54.66
46.69
42.76
40.62
40.45
30.45
0.00
% Of Sales
-
0%
0%
5.55%
5.87%
5.60%
5.59%
5.49%
5.91%
5.56%
0%
Miscellaneous Exp.
-
121.87
81.94
49.30
33.16
35.26
30.71
28.27
21.67
19.24
0.00
% Of Sales
-
7.87%
5.84%
4.34%
3.56%
4.23%
4.02%
3.82%
3.17%
3.51%
7.77%
EBITDA
46.94
214.04
118.98
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
EBITDA Margin
4.76%
13.83%
8.49%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
Other Income
44.30
13.00
13.64
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
Interest
84.53
80.82
17.73
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
Depreciation
139.64
138.36
79.72
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
PBT
-128.74
7.86
35.18
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
Tax
-29.31
-1.43
13.89
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
Tax Rate
22.77%
16.31%
39.48%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
PAT
-99.43
-7.35
21.29
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
PAT before Minority Interest
-99.43
-7.35
21.29
12.86
-12.12
2.83
-29.11
0.95
33.25
42.28
-2.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-11.99
-10.88
0.62
PAT Margin
-10.08%
-0.47%
1.52%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
PAT Growth
0.00%
-
65.55%
-
-
-
-
-95.53%
-32.29%
-
 
EPS
-6.38
-0.47
1.37
0.83
-0.78
0.18
-1.87
0.06
1.36
2.02
-0.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
577.02
583.67
542.25
527.52
538.10
533.61
561.03
262.77
206.79
200.04
Share Capital
31.13
31.12
31.12
31.11
31.11
31.11
31.11
18.75
16.00
16.00
Total Reserves
539.76
545.63
506.20
492.68
504.12
500.32
529.52
244.03
190.79
184.04
Non-Current Liabilities
760.86
-3.20
1.84
0.27
7.50
-0.26
11.17
0.69
1.12
0.01
Secured Loans
0.00
0.00
0.00
0.00
7.50
0.00
11.29
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
0.00
2.41
1.50
0.00
0.00
0.00
0.00
0.44
0.85
0.01
Current Liabilities
403.81
437.25
385.41
352.87
292.24
239.69
164.60
125.14
72.93
1.57
Trade Payables
127.97
117.84
108.36
74.21
67.74
56.79
59.10
57.67
36.63
1.32
Other Current Liabilities
82.17
79.94
87.43
88.53
93.92
103.80
54.15
53.12
33.69
0.25
Short Term Borrowings
183.72
233.92
183.52
182.90
123.25
72.94
46.55
10.65
0.00
0.00
Short Term Provisions
9.96
5.54
6.10
7.22
7.33
6.16
4.80
3.70
2.62
0.00
Total Liabilities
1,741.69
1,017.72
929.50
880.66
837.84
773.04
736.80
531.23
355.89
256.60
Net Block
1,408.56
595.22
553.92
530.74
502.46
464.19
423.81
348.86
208.72
0.00
Gross Block
1,714.47
771.58
926.13
844.99
764.14
673.99
594.18
481.13
316.25
0.01
Accumulated Depreciation
305.91
176.36
372.21
314.25
261.68
209.79
170.38
132.27
107.53
0.01
Non Current Assets
1,649.35
792.98
805.37
702.33
633.70
578.38
533.57
447.56
268.43
239.62
Capital Work in Progress
22.58
28.37
19.74
17.16
18.43
20.91
17.68
39.50
19.60
0.00
Non Current Investment
129.29
84.90
126.56
59.60
25.00
9.72
20.00
0.15
1.18
235.85
Long Term Loans & Adv.
80.68
80.28
104.57
94.15
87.08
82.95
71.47
58.49
38.45
2.50
Other Non Current Assets
8.23
4.19
0.59
0.68
0.73
0.61
0.62
0.56
0.47
0.00
Current Assets
92.35
224.73
124.13
178.33
204.14
194.66
203.23
83.68
87.41
16.96
Current Investments
27.79
119.11
57.72
110.42
131.15
138.35
138.63
0.80
6.36
0.00
Inventories
41.14
40.99
33.68
30.24
27.82
24.08
19.95
17.73
15.03
0.00
Sundry Debtors
4.73
9.76
6.43
4.92
4.20
4.24
6.29
9.25
4.58
1.17
Cash & Bank
2.99
9.21
10.94
7.06
6.95
7.26
12.14
24.67
32.85
7.60
Other Current Assets
15.70
37.95
6.46
6.95
34.01
20.72
26.22
31.23
28.59
8.19
Short Term Loans & Adv.
6.19
7.70
8.89
18.74
31.34
17.46
21.93
15.91
19.82
8.18
Net Current Assets
-311.47
-212.51
-261.28
-174.53
-88.10
-45.03
38.63
-41.46
14.48
15.39
Total Assets
1,741.70
1,017.71
929.50
880.66
837.84
773.04
736.80
531.24
355.90
256.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
199.63
112.14
137.12
65.67
79.86
18.77
38.03
69.69
65.19
-3.40
PBT
-8.77
35.18
12.86
-12.12
3.09
-29.02
0.65
33.34
42.62
-1.94
Adjustment
208.35
91.79
75.76
65.51
70.35
50.25
47.47
28.64
22.18
0.01
Changes in Working Capital
16.35
-12.23
50.81
12.02
6.84
-2.54
-8.90
11.11
0.21
-1.34
Cash after chg. in Working capital
215.93
114.73
139.43
65.41
80.28
18.68
39.22
73.09
65.01
-3.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.31
-2.59
-2.31
0.26
-0.42
0.09
-1.20
-3.40
0.18
-0.12
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
-67.62
-145.18
-111.39
-91.46
-80.14
-84.15
-260.18
-120.41
-59.06
-236.91
Net Fixed Assets
0.00
0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
-1.10
-1.02
0.00
-412.90
-0.24
-0.24
-61.78
2.77
-1.75
-0.01
Others
-66.52
-144.17
-111.38
321.44
-79.90
-83.91
-198.40
-123.18
-57.31
-236.90
Cash from Financing Activity
-138.68
31.80
-21.73
26.00
-0.25
60.57
221.70
55.35
2.37
233.56
Net Cash Inflow / Outflow
-6.67
-1.24
3.99
0.20
-0.52
-4.80
-0.45
4.63
8.50
-6.75
Opening Cash & Equivalents
7.81
9.06
6.95
6.75
7.26
12.06
24.60
19.97
11.47
14.34
Closing Cash & Equivalent
1.15
7.81
10.94
6.95
6.75
7.26
12.06
24.60
19.97
7.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
36.67
37.06
34.53
33.67
34.41
34.17
36.05
28.69
12.92
12.50
ROA
-0.53%
2.19%
1.42%
-1.41%
0.35%
-3.86%
0.15%
7.50%
13.80%
-1.50%
ROE
-1.28%
3.82%
2.42%
-2.29%
0.53%
-5.33%
0.23%
14.18%
20.79%
-1.89%
ROCE
9.13%
6.86%
3.86%
0.46%
2.67%
-2.91%
1.18%
14.13%
20.99%
-1.79%
Fixed Asset Turnover
1.25
1.65
1.28
1.16
1.16
1.21
1.38
1.72
3.46
228.35
Receivable days
1.71
2.11
1.83
1.79
1.85
2.51
3.83
3.69
1.91
111.66
Inventory Days
9.68
9.72
10.28
11.38
11.37
10.51
9.29
8.74
10.01
0.00
Payable days
33.11
32.36
29.31
26.63
25.69
25.24
27.48
24.97
13.13
130.72
Cash Conversion Cycle
-21.71
-20.53
-17.20
-13.46
-12.48
-12.22
-14.36
-12.55
-1.20
-19.07
Total Debt/Equity
0.32
0.41
0.34
0.36
0.28
0.25
0.11
0.04
0.00
0.00
Interest Cover
0.89
2.98
1.86
0.21
1.21
-1.84
1.14
57.60
593.00
0.00

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