Nifty
:
25239.10
Sensex
:
82380.69
169.90 (0.68%)
594.95 (0.73%)
Nifty
Sensex
:
:
25239.10
82380.69
169.90 (0.68%)
594.95 (0.73%)

Westlife Foodworld Ltd

Quick Service Restaurants

Rating :
47/99

BSE: 505533 | NSE: WESTLIFE

NSE BSE
755.65
16-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  745
  •  759.2
  •  745
  •  741.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24036
  •  18138068.55
  •  957
  •  640.7

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,770.84
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,020.00
  • 0.10%
  • 19.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.25%
  • 0.07%
  • 7.76%
  • FII
  • DII
  • Others
  • 11.24%
  • 23.83%
  • 0.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.57
  • 20.37
  • 3.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.33
  • 46.77
  • -3.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.69
  • -
  • -52.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 128.41
  • 117.70
  • 133.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.78
  • 19.45
  • 21.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.25
  • 45.55
  • 33.86

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
0.78
2.91
6.93
11.56
P/E Ratio
968.78
259.67
109.04
65.37
Revenue
2491.19
2774.51
3201.21
3713.91
EBITDA
319.81
395.34
506.14
631.02
Net Income
12.15
46.55
109
184.94
ROA
0.5
4.89
7.65
10.92
P/B Ratio
19.53
18.51
16.38
13.73
ROE
2.04
7.29
15.35
20.86
FCFF
115.28
129.41
215.26
272.31
FCFF Yield
0.88
0.99
1.64
2.08
Net Debt
1405.04
254.19
387.84
320.39
BVPS
38.7
40.82
46.13
55.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
657.64
616.33
6.70%
603.14
562.28
7.27%
653.72
600.25
8.91%
618.00
614.73
0.53%
Expenses
572.31
537.71
6.43%
526.10
487.36
7.95%
565.58
508.24
11.28%
541.99
516.51
4.93%
EBITDA
85.32
78.61
8.54%
77.04
74.92
2.83%
88.14
92.01
-4.21%
76.01
98.23
-22.62%
EBIDTM
12.97%
12.76%
12.77%
13.32%
13.48%
15.33%
12.30%
15.98%
Other Income
6.80
5.11
33.07%
9.95
5.19
91.71%
2.94
4.70
-37.45%
6.47
3.30
96.06%
Interest
35.43
29.83
18.77%
32.82
28.21
16.34%
32.92
28.12
17.07%
31.57
27.38
15.30%
Depreciation
55.03
49.39
11.42%
52.84
49.94
5.81%
51.67
45.50
13.56%
50.21
43.94
14.27%
PBT
1.66
4.52
-63.27%
1.34
1.95
-31.28%
6.49
23.10
-71.90%
0.70
30.21
-97.68%
Tax
0.43
1.26
-65.87%
-0.19
1.19
-
-0.53
5.85
-
0.35
7.84
-95.54%
PAT
1.23
3.25
-62.15%
1.52
0.76
100.00%
7.01
17.24
-59.34%
0.36
22.37
-98.39%
PATM
0.19%
0.53%
0.25%
0.14%
1.07%
2.87%
0.06%
3.64%
EPS
0.08
0.21
-61.90%
0.10
0.05
100.00%
0.45
1.11
-59.46%
0.02
1.43
-98.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,532.50
2,491.19
2,391.81
2,278.18
1,576.49
986.03
1,547.79
1,402.04
1,134.87
930.79
833.43
Net Sales Growth
5.80%
4.16%
4.99%
44.51%
59.88%
-36.29%
10.40%
23.54%
21.93%
11.68%
 
Cost Of Goods Sold
750.72
745.28
710.69
685.99
512.95
348.28
538.24
511.59
424.97
366.30
333.30
Gross Profit
1,781.78
1,745.92
1,681.12
1,592.18
1,063.55
637.75
1,009.54
890.46
709.90
564.48
500.13
GP Margin
70.36%
70.08%
70.29%
69.89%
67.46%
64.68%
65.22%
63.51%
62.55%
60.65%
60.01%
Total Expenditure
2,205.98
2,171.38
2,022.49
1,904.13
1,387.27
939.08
1,333.75
1,283.06
1,057.52
883.84
790.80
Power & Fuel Cost
-
176.96
151.37
135.13
97.36
73.30
113.95
104.35
94.34
85.16
83.77
% Of Sales
-
7.10%
6.33%
5.93%
6.18%
7.43%
7.36%
7.44%
8.31%
9.15%
10.05%
Employee Cost
-
359.84
328.54
310.58
209.53
178.19
219.20
197.45
171.55
140.73
124.02
% Of Sales
-
14.44%
13.74%
13.63%
13.29%
18.07%
14.16%
14.08%
15.12%
15.12%
14.88%
Manufacturing Exp.
-
335.95
298.83
285.38
185.56
103.98
336.16
374.03
308.67
258.37
234.64
% Of Sales
-
13.49%
12.49%
12.53%
11.77%
10.55%
21.72%
26.68%
27.20%
27.76%
28.15%
General & Admin Exp.
-
491.16
476.52
426.61
309.03
183.06
118.67
118.05
103.02
85.26
63.59
% Of Sales
-
19.72%
19.92%
18.73%
19.60%
18.57%
7.67%
8.42%
9.08%
9.16%
7.63%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.97
54.66
46.69
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
5.55%
5.87%
5.60%
Miscellaneous Exp.
-
62.20
56.53
60.44
72.84
52.27
121.47
81.94
49.30
33.16
46.69
% Of Sales
-
2.50%
2.36%
2.65%
4.62%
5.30%
7.85%
5.84%
4.34%
3.56%
4.23%
EBITDA
326.51
319.81
369.32
374.05
189.22
46.95
214.04
118.98
77.35
46.95
42.63
EBITDA Margin
12.89%
12.84%
15.44%
16.42%
12.00%
4.76%
13.83%
8.49%
6.82%
5.04%
5.12%
Other Income
26.16
24.47
18.46
20.34
27.74
44.30
13.00
13.64
17.77
20.03
9.71
Interest
132.74
127.13
109.72
92.75
82.63
84.52
80.82
17.73
15.01
15.38
14.99
Depreciation
209.75
204.10
182.22
152.19
136.40
139.65
138.36
79.72
67.26
63.72
57.65
PBT
10.19
13.04
95.84
149.45
-2.07
-132.92
7.86
35.18
12.86
-12.12
-20.31
Tax
0.06
0.90
26.63
37.87
-0.40
-29.31
-1.43
13.89
0.00
0.00
0.26
Tax Rate
0.59%
6.90%
27.79%
25.34%
19.32%
22.77%
16.31%
39.48%
0.00%
0.00%
8.41%
PAT
10.12
12.15
69.21
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
2.83
PAT before Minority Interest
10.12
12.15
69.21
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
2.83
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.40%
0.49%
2.89%
4.90%
-0.11%
-10.08%
-0.47%
1.52%
1.13%
-1.30%
0.34%
PAT Growth
-76.80%
-82.44%
-37.97%
-
-
-
-
65.55%
-
-
 
EPS
0.65
0.78
4.44
7.16
-0.11
-6.38
-0.47
1.37
0.82
-0.78
0.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
603.49
588.26
565.92
462.10
481.23
577.02
583.67
542.25
527.52
538.10
Share Capital
31.19
31.19
31.19
31.18
31.16
31.13
31.12
31.12
31.11
31.11
Total Reserves
559.56
549.73
534.73
428.43
445.65
539.76
545.63
506.20
492.68
504.12
Non-Current Liabilities
1,261.04
1,102.37
946.40
812.32
712.55
771.19
-3.20
1.84
0.27
7.50
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
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
38.79
49.63
10.76
10.76
10.76
10.33
2.41
1.50
0.00
0.00
Current Liabilities
689.33
574.03
536.99
481.89
489.59
403.81
437.25
385.41
352.87
292.24
Trade Payables
232.47
202.60
187.67
172.23
185.06
127.97
117.84
108.36
74.21
67.74
Other Current Liabilities
134.04
122.50
129.28
95.30
78.95
82.17
79.94
87.43
88.53
93.92
Short Term Borrowings
308.10
239.03
207.00
201.00
215.18
183.72
233.92
183.52
182.90
123.25
Short Term Provisions
14.71
9.91
13.04
13.36
10.40
9.96
5.54
6.10
7.22
7.33
Total Liabilities
2,553.86
2,264.66
2,049.31
1,756.31
1,683.37
1,752.02
1,017.72
929.50
880.66
837.84
Net Block
2,051.08
1,816.98
1,622.94
1,362.27
1,284.27
1,408.56
595.22
553.92
530.74
502.46
Gross Block
2,777.70
2,381.93
2,106.86
1,778.97
1,599.61
1,662.61
771.58
926.13
844.99
764.14
Accumulated Depreciation
726.62
564.96
483.91
416.70
315.34
254.05
176.36
372.21
314.25
261.68
Non Current Assets
2,299.03
2,070.84
1,843.53
1,569.38
1,468.50
1,584.30
792.98
805.37
702.33
633.70
Capital Work in Progress
25.52
44.70
56.68
35.53
25.60
22.58
28.37
19.74
17.16
18.43
Non Current Investment
90.76
65.95
57.41
71.47
69.90
53.91
84.90
126.56
59.60
25.00
Long Term Loans & Adv.
115.93
132.83
103.77
99.27
87.34
91.01
80.28
104.57
94.15
87.08
Other Non Current Assets
15.74
10.39
2.72
0.84
1.39
8.23
4.19
0.59
0.68
0.73
Current Assets
254.83
193.82
205.78
186.93
214.87
167.73
224.73
124.13
178.33
204.14
Current Investments
68.44
72.08
72.44
78.95
128.54
103.17
119.11
57.72
110.42
131.15
Inventories
80.76
63.24
71.43
55.95
46.53
41.14
40.99
33.68
30.24
27.82
Sundry Debtors
18.98
17.33
10.69
13.31
8.79
4.73
9.76
6.43
4.92
4.20
Cash & Bank
58.94
14.12
28.41
23.24
11.01
2.99
9.21
10.94
7.06
6.95
Other Current Assets
27.69
20.72
15.58
7.82
20.01
15.71
45.65
15.35
25.69
34.01
Short Term Loans & Adv.
6.28
6.33
7.23
7.67
5.89
6.20
7.70
8.89
18.74
31.34
Net Current Assets
-434.50
-380.21
-331.21
-294.96
-274.72
-236.09
-212.51
-261.28
-174.53
-88.10
Total Assets
2,553.86
2,264.66
2,049.31
1,756.31
1,683.37
1,752.03
1,017.71
929.50
880.66
837.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
344.90
339.55
348.52
170.58
129.24
199.63
112.14
137.12
65.67
79.86
PBT
13.04
95.84
149.45
-2.07
-128.73
-8.77
35.18
12.86
-12.12
3.09
Adjustment
314.41
276.49
235.92
193.71
185.72
208.35
91.79
75.76
65.51
70.35
Changes in Working Capital
24.82
7.55
7.03
-14.46
69.05
16.35
-12.23
50.81
12.02
6.84
Cash after chg. in Working capital
352.27
379.89
392.40
177.18
126.04
215.93
114.73
139.43
65.41
80.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.37
-40.33
-43.88
-6.61
3.20
-16.31
-2.59
-2.31
0.26
-0.42
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
-220.93
-184.53
-265.32
-56.47
-74.19
-67.62
-145.18
-111.39
-91.46
-80.14
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.01
-0.01
0.00
0.00
Net Investments
-6.42
-8.28
-0.63
-1.94
-2.18
-1.10
-1.02
0.00
-412.90
-0.24
Others
-214.51
-176.25
-264.69
-54.53
-72.01
-66.52
-144.17
-111.38
321.44
-79.90
Cash from Financing Activity
-79.42
-149.16
-98.07
-101.85
-45.32
-138.68
31.80
-21.73
26.00
-0.25
Net Cash Inflow / Outflow
44.55
5.87
-14.88
12.26
9.73
-6.67
-1.24
3.99
0.20
-0.52
Opening Cash & Equivalents
14.12
8.25
23.13
10.87
1.14
7.81
9.06
6.95
6.75
7.26
Closing Cash & Equivalent
58.67
14.12
8.25
23.13
10.87
1.14
7.81
10.94
6.95
6.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
37.88
37.25
36.29
29.48
30.60
36.67
37.06
34.53
33.67
34.41
ROA
0.50%
3.21%
5.86%
-0.10%
-5.79%
-0.53%
2.19%
1.42%
-1.41%
0.35%
ROE
2.07%
12.07%
21.76%
-0.36%
-18.98%
-1.28%
3.82%
2.42%
-2.29%
0.53%
ROCE
16.12%
25.69%
33.73%
11.85%
-6.07%
9.13%
6.86%
3.86%
0.46%
2.67%
Fixed Asset Turnover
0.97
1.07
1.17
0.93
0.60
1.27
1.65
1.28
1.16
1.16
Receivable days
2.66
2.14
1.92
2.56
2.50
1.71
2.11
1.83
1.79
1.85
Inventory Days
10.55
10.28
10.20
11.86
16.23
9.68
9.72
10.28
11.38
11.37
Payable days
106.54
100.22
95.75
127.12
164.03
33.10
32.36
29.31
26.63
25.69
Cash Conversion Cycle
-93.33
-87.81
-83.62
-112.70
-145.30
-21.71
-20.53
-17.20
-13.46
-12.48
Total Debt/Equity
0.52
0.41
0.37
0.44
0.45
0.32
0.41
0.34
0.36
0.28
Interest Cover
1.10
1.87
2.61
0.97
-0.52
0.89
2.98
1.86
0.21
1.21

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Westlife Foodworld's McDonald's India launches ‘Protein Plus Slice’
    24th Jul 2025, 16:44 PM

    The Protein Plus Slice has been developed in collaboration with the prestigious CSIR-CFTRI

    Read More
  • Westlife Development - Quarterly Results
    23rd Jul 2025, 14:14 PM

    Read More

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.