Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Quick Service Restaurants

Rating :
46/99

BSE: 505533 | NSE: WESTLIFE

853.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  830.00
  •  858.00
  •  824.65
  •  823.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192354
  •  1630.23
  •  1024.95
  •  708.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,298.24
  • 192.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,523.15
  • 0.40%
  • 22.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.25%
  • 0.21%
  • 7.98%
  • FII
  • DII
  • Others
  • 13.83%
  • 20.66%
  • 1.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.90
  • 10.20
  • 32.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.13
  • 25.75
  • 51.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 61.06
  • 39.28
  • 22.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 118.47
  • 116.65
  • 118.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.83
  • 16.93
  • 20.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.24
  • 44.44
  • 41.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
562.28
556.37
1.06%
600.25
611.46
-1.83%
614.73
572.42
7.39%
614.54
537.93
14.24%
Expenses
487.36
467.70
4.20%
508.24
509.27
-0.20%
516.51
476.50
8.40%
510.38
450.67
13.25%
EBITDA
74.92
88.67
-15.51%
92.01
102.19
-9.96%
98.23
95.93
2.40%
104.16
87.26
19.37%
EBIDTM
13.32%
15.94%
15.33%
16.71%
15.98%
16.76%
16.95%
16.22%
Other Income
5.19
5.59
-7.16%
4.70
7.75
-39.35%
3.30
5.19
-36.42%
5.28
1.81
191.71%
Interest
28.21
25.33
11.37%
28.12
23.37
20.33%
27.38
22.54
21.47%
26.01
21.52
20.86%
Depreciation
49.94
41.20
21.21%
45.50
38.56
18.00%
43.94
36.63
19.96%
42.85
35.79
19.73%
PBT
1.95
27.73
-92.97%
23.10
48.01
-51.89%
30.21
41.95
-27.99%
40.58
31.76
27.77%
Tax
1.19
7.64
-84.42%
5.85
11.64
-49.74%
7.84
10.41
-24.69%
11.75
8.18
43.64%
PAT
0.76
20.09
-96.22%
17.24
36.37
-52.60%
22.37
31.54
-29.07%
28.83
23.58
22.26%
PATM
0.14%
3.61%
2.87%
5.95%
3.64%
5.51%
4.69%
4.38%
EPS
0.05
1.29
-96.12%
1.11
2.33
-52.36%
1.43
2.02
-29.21%
1.85
1.51
22.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,391.80
2,278.18
1,576.49
986.03
1,547.79
1,402.04
1,134.87
930.79
833.43
764.33
740.30
Net Sales Growth
4.99%
44.51%
59.88%
-36.29%
10.40%
23.54%
21.93%
11.68%
9.04%
3.25%
 
Cost Of Goods Sold
710.68
685.99
512.95
348.28
538.24
511.59
424.97
366.30
333.30
317.75
315.15
Gross Profit
1,681.12
1,592.18
1,063.55
637.75
1,009.54
890.46
709.90
564.48
500.13
446.58
425.15
GP Margin
70.29%
69.89%
67.46%
64.68%
65.22%
63.51%
62.55%
60.65%
60.01%
58.43%
57.43%
Total Expenditure
2,022.49
1,904.13
1,387.27
939.08
1,333.75
1,283.06
1,057.52
883.84
790.80
749.17
697.22
Power & Fuel Cost
-
135.13
97.36
73.30
113.95
104.35
94.34
85.16
83.77
83.82
76.53
% Of Sales
-
5.93%
6.18%
7.43%
7.36%
7.44%
8.31%
9.15%
10.05%
10.97%
10.34%
Employee Cost
-
310.58
209.53
178.19
219.20
197.45
171.55
140.73
124.02
113.66
96.25
% Of Sales
-
13.63%
13.29%
18.07%
14.16%
14.08%
15.12%
15.12%
14.88%
14.87%
13.00%
Manufacturing Exp.
-
285.38
185.56
103.98
336.16
374.03
308.67
258.37
234.64
225.82
201.10
% Of Sales
-
12.53%
11.77%
10.55%
21.72%
26.68%
27.20%
27.76%
28.15%
29.54%
27.16%
General & Admin Exp.
-
426.61
309.03
183.06
118.67
118.05
103.02
85.26
63.59
61.23
56.45
% Of Sales
-
18.73%
19.60%
18.57%
7.67%
8.42%
9.08%
9.16%
7.63%
8.01%
7.63%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
62.97
54.66
46.69
42.76
40.62
% Of Sales
-
0%
0%
0%
0%
0%
5.55%
5.87%
5.60%
5.59%
5.49%
Miscellaneous Exp.
-
60.44
72.84
52.27
121.47
81.94
49.30
33.16
35.26
30.71
40.62
% Of Sales
-
2.65%
4.62%
5.30%
7.85%
5.84%
4.34%
3.56%
4.23%
4.02%
3.82%
EBITDA
369.32
374.05
189.22
46.95
214.04
118.98
77.35
46.95
42.63
15.16
43.08
EBITDA Margin
15.44%
16.42%
12.00%
4.76%
13.83%
8.49%
6.82%
5.04%
5.12%
1.98%
5.82%
Other Income
18.47
20.34
27.74
44.30
13.00
13.64
17.77
20.03
9.71
16.47
5.70
Interest
109.72
92.75
82.63
84.52
80.82
17.73
15.01
15.38
14.99
10.22
4.63
Depreciation
182.23
152.19
136.40
139.65
138.36
79.72
67.26
63.72
57.65
50.44
43.50
PBT
95.84
149.45
-2.07
-132.92
7.86
35.18
12.86
-12.12
-20.31
-29.02
0.65
Tax
26.63
37.87
-0.40
-29.31
-1.43
13.89
0.00
0.00
0.26
0.09
-0.30
Tax Rate
27.79%
25.34%
19.32%
22.77%
16.31%
39.48%
0.00%
0.00%
8.41%
-0.31%
-46.15%
PAT
69.20
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
2.83
-29.11
0.95
PAT before Minority Interest
69.20
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
2.83
-29.11
0.95
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
2.89%
4.90%
-0.11%
-10.08%
-0.47%
1.52%
1.13%
-1.30%
0.34%
-3.81%
0.13%
PAT Growth
-37.98%
-
-
-
-
65.55%
-
-
-
-
 
EPS
4.44
7.16
-0.11
-6.38
-0.47
1.37
0.82
-0.78
0.18
-1.87
0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
565.92
462.10
481.23
577.02
583.67
542.25
527.52
538.10
533.61
561.03
Share Capital
31.19
31.18
31.16
31.13
31.12
31.12
31.11
31.11
31.11
31.11
Total Reserves
534.73
428.43
445.65
539.76
545.63
506.20
492.68
504.12
500.32
529.52
Non-Current Liabilities
946.40
812.32
712.55
771.19
-3.20
1.84
0.27
7.50
-0.26
11.17
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
11.29
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
10.76
10.76
10.76
10.33
2.41
1.50
0.00
0.00
0.00
0.00
Current Liabilities
536.99
481.89
489.59
403.81
437.25
385.41
352.87
292.24
239.69
164.60
Trade Payables
187.67
172.23
185.06
127.97
117.84
108.36
74.21
67.74
56.79
59.10
Other Current Liabilities
129.28
95.30
78.95
82.17
79.94
87.43
88.53
93.92
103.80
54.15
Short Term Borrowings
207.00
201.00
215.18
183.72
233.92
183.52
182.90
123.25
72.94
46.55
Short Term Provisions
13.04
13.36
10.40
9.96
5.54
6.10
7.22
7.33
6.16
4.80
Total Liabilities
2,049.31
1,756.31
1,683.37
1,752.02
1,017.72
929.50
880.66
837.84
773.04
736.80
Net Block
1,622.94
1,362.27
1,284.27
1,408.56
595.22
553.92
530.74
502.46
464.19
423.81
Gross Block
2,106.86
1,778.97
1,599.61
1,662.61
771.58
926.13
844.99
764.14
673.99
594.18
Accumulated Depreciation
483.91
416.70
315.34
254.05
176.36
372.21
314.25
261.68
209.79
170.38
Non Current Assets
1,843.53
1,569.38
1,468.50
1,584.30
792.98
805.37
702.33
633.70
578.38
533.57
Capital Work in Progress
56.68
35.53
25.60
22.58
28.37
19.74
17.16
18.43
20.91
17.68
Non Current Investment
57.41
71.47
69.90
53.91
84.90
126.56
59.60
25.00
9.72
20.00
Long Term Loans & Adv.
103.77
99.27
87.34
91.01
80.28
104.57
94.15
87.08
82.95
71.47
Other Non Current Assets
2.72
0.84
1.39
8.23
4.19
0.59
0.68
0.73
0.61
0.62
Current Assets
205.78
186.93
214.87
167.73
224.73
124.13
178.33
204.14
194.66
203.23
Current Investments
72.44
78.95
128.54
103.17
119.11
57.72
110.42
131.15
138.35
138.63
Inventories
71.43
55.95
46.53
41.14
40.99
33.68
30.24
27.82
24.08
19.95
Sundry Debtors
10.69
13.31
8.79
4.73
9.76
6.43
4.92
4.20
4.24
6.29
Cash & Bank
28.41
23.24
11.01
2.99
9.21
10.94
7.06
6.95
7.26
12.14
Other Current Assets
22.81
7.82
14.12
9.51
45.65
15.35
25.69
34.01
20.72
26.22
Short Term Loans & Adv.
7.23
7.67
5.89
6.20
7.70
8.89
18.74
31.34
17.46
21.93
Net Current Assets
-331.21
-294.96
-274.72
-236.09
-212.51
-261.28
-174.53
-88.10
-45.03
38.63
Total Assets
2,049.31
1,756.31
1,683.37
1,752.03
1,017.71
929.50
880.66
837.84
773.04
736.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
348.52
170.58
129.24
199.63
112.14
137.12
65.67
79.86
18.77
38.03
PBT
149.45
-2.07
-128.73
-8.77
35.18
12.86
-12.12
3.09
-29.02
0.65
Adjustment
235.92
193.71
185.72
208.35
91.79
75.76
65.51
70.35
50.25
47.47
Changes in Working Capital
7.03
-14.46
69.05
16.35
-12.23
50.81
12.02
6.84
-2.54
-8.90
Cash after chg. in Working capital
392.40
177.18
126.04
215.93
114.73
139.43
65.41
80.28
18.68
39.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.88
-6.61
3.20
-16.31
-2.59
-2.31
0.26
-0.42
0.09
-1.20
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
-265.32
-56.47
-74.19
-67.62
-145.18
-111.39
-91.46
-80.14
-84.15
-260.18
Net Fixed Assets
0.00
0.00
0.00
0.00
0.01
-0.01
0.00
0.00
0.00
0.00
Net Investments
-0.63
-1.94
-2.18
-1.10
-1.02
0.00
-412.90
-0.24
-0.24
-61.78
Others
-264.69
-54.53
-72.01
-66.52
-144.17
-111.38
321.44
-79.90
-83.91
-198.40
Cash from Financing Activity
-98.07
-101.85
-45.32
-138.68
31.80
-21.73
26.00
-0.25
60.57
221.70
Net Cash Inflow / Outflow
-14.88
12.26
9.73
-6.67
-1.24
3.99
0.20
-0.52
-4.80
-0.45
Opening Cash & Equivalents
23.13
10.87
1.14
7.81
9.06
6.95
6.75
7.26
12.06
24.60
Closing Cash & Equivalent
8.25
23.13
10.87
1.14
7.81
10.94
6.95
6.75
7.26
12.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
36.29
29.48
30.60
36.67
37.06
34.53
33.67
34.41
34.17
36.05
ROA
5.86%
-0.10%
-5.79%
-0.53%
2.19%
1.42%
-1.41%
0.35%
-3.86%
0.15%
ROE
21.76%
-0.36%
-18.98%
-1.28%
3.82%
2.42%
-2.29%
0.53%
-5.33%
0.23%
ROCE
33.73%
11.85%
-6.07%
9.13%
6.86%
3.86%
0.46%
2.67%
-2.91%
1.18%
Fixed Asset Turnover
1.17
0.93
0.60
1.27
1.65
1.28
1.16
1.16
1.21
1.38
Receivable days
1.92
2.56
2.50
1.71
2.11
1.83
1.79
1.85
2.51
3.83
Inventory Days
10.20
11.86
16.23
9.68
9.72
10.28
11.38
11.37
10.51
9.29
Payable days
95.75
127.12
164.03
33.10
32.36
29.31
26.63
25.69
25.24
27.48
Cash Conversion Cycle
-83.62
-112.70
-145.30
-21.71
-20.53
-17.20
-13.46
-12.48
-12.22
-14.36
Total Debt/Equity
0.37
0.44
0.45
0.32
0.41
0.34
0.36
0.28
0.25
0.11
Interest Cover
2.61
0.97
-0.52
0.89
2.98
1.86
0.21
1.21
-1.84
1.14

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.