Nifty
Sensex
:
:
13207.05
44871.41
73.15 (0.56%)
238.76 (0.53%)

Quick Service Restaurants

Rating :
56/99

BSE: 505533 | NSE: WESTLIFE

437.30
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  429.80
  •  440.00
  •  426.00
  •  426.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  180010
  •  776.47
  •  499.40
  •  267.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,794.95
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,975.68
  • N/A
  • 14.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.12%
  • 0.75%
  • 9.77%
  • FII
  • DII
  • Others
  • 10.02%
  • 19.31%
  • 1.03%

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
  • -
  • 124.51
  • 172.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.27
  • 8.50
  • 9.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 67.94
  • 50.84
  • 44.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
209.49
396.53
-47.17%
93.89
381.97
-75.42%
336.35
339.28
-0.86%
432.93
370.79
16.76%
Expenses
210.78
338.54
-37.74%
136.16
333.08
-59.12%
300.04
313.73
-4.36%
362.08
337.50
7.28%
EBITDA
-1.29
57.99
-
-42.27
48.89
-
36.31
25.55
42.11%
70.85
33.29
112.83%
EBIDTM
-0.61%
14.62%
-45.02%
12.80%
10.80%
7.53%
16.36%
8.98%
Other Income
14.63
3.82
282.98%
18.20
2.92
523.29%
1.67
2.13
-21.60%
4.59
1.98
131.82%
Interest
21.67
20.05
8.08%
21.54
20.29
6.16%
20.30
4.92
312.60%
20.18
4.66
333.05%
Depreciation
35.14
34.35
2.30%
35.26
33.17
6.30%
35.38
21.00
68.48%
35.46
20.37
74.08%
PBT
-43.47
7.41
-
-80.87
-1.66
-
-34.33
1.75
-
19.80
10.24
93.36%
Tax
-10.93
2.73
-
-20.33
-0.53
-
-9.06
0.47
-
5.43
3.32
63.55%
PAT
-32.54
4.68
-
-60.54
-1.13
-
-25.27
1.28
-
14.37
6.92
107.66%
PATM
-15.53%
1.18%
-64.48%
-0.30%
-7.51%
0.38%
3.32%
1.87%
EPS
-2.09
0.30
-
-3.89
-0.07
-
-1.62
0.08
-
0.92
0.44
109.09%

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
1,072.66
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
-27.94%
10.40%
23.54%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
 
Cost Of Goods Sold
380.02
538.24
511.59
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
Gross Profit
692.64
1,009.54
890.46
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
GP Margin
64.57%
65.22%
63.51%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
Total Expenditure
1,009.06
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.
-
270.08
245.09
207.75
176.84
163.36
157.82
141.28
114.41
66.63
0.14
% Of Sales
-
17.45%
17.48%
18.31%
19.00%
19.60%
20.65%
19.08%
16.72%
12.16%
7.25%
General & Admin Exp.
-
184.35
246.99
203.94
166.79
134.86
129.23
116.28
103.67
87.70
0.01
% Of Sales
-
11.91%
17.62%
17.97%
17.92%
16.18%
16.91%
15.71%
15.15%
16.01%
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
19.20
0.00
% Of Sales
-
7.87%
5.84%
4.34%
3.56%
4.23%
4.02%
3.82%
3.17%
3.50%
7.77%
EBITDA
63.60
214.04
118.98
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
EBITDA Margin
5.93%
13.83%
8.49%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
Other Income
39.09
13.00
13.64
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
Interest
83.69
80.82
17.73
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
Depreciation
141.24
138.36
79.72
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
PBT
-138.87
7.86
35.18
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
Tax
-34.89
-1.43
13.89
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
Tax Rate
25.12%
16.31%
39.48%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
PAT
-103.98
-7.35
21.29
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
PAT before Minority Interest
-103.98
-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
-9.69%
-0.47%
1.52%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
PAT Growth
-984.94%
-
65.55%
-
-
-
-
-95.53%
-32.29%
-
 
EPS
-6.68
-0.47
1.37
0.83
-0.78
0.18
-1.87
0.06
1.37
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
-6.32
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
0.00
1.50
0.00
0.00
0.00
0.00
0.44
0.85
0.01
Current Liabilities
403.81
440.37
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
80.65
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
7.95
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
1,648.11
816.42
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.
78.06
74.55
104.57
94.15
87.08
82.95
71.47
58.49
38.45
2.50
Other Non Current Assets
9.62
33.38
0.59
0.68
0.73
0.61
0.62
0.56
0.47
0.00
Current Assets
93.58
201.29
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
16.94
11.74
9.17
10.02
34.01
20.73
26.22
31.23
28.59
8.19
Short Term Loans & Adv.
6.46
10.47
6.18
15.66
27.50
15.19
20.12
14.44
17.88
8.18
Net Current Assets
-310.23
-239.07
-261.28
-174.53
-88.10
-45.03
38.63
-41.46
14.48
15.39
Total Assets
1,741.69
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
34.80
35.99
32.16
29.06
27.94
27.47
29.78
26.91
14.44
130.72
Cash Conversion Cycle
-23.41
-24.17
-20.06
-15.89
-14.73
-14.45
-16.66
-14.49
-2.51
-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

News Update:


  • Westlife Development’s arm to reopen doors for customers in Maharashtra
    6th Oct 2020, 16:44 PM

    It is re-starting the dine-in service with its Golden Guarantee platform

    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.