Nifty
:
23810.85
Sensex
:
76917.85
370.05 (1.58%)
1225.07 (1.62%)
Nifty
Sensex
:
:
23810.85
76917.85
370.05 (1.58%)
1225.07 (1.62%)

Westlife Foodworld Ltd

Quick Service Restaurants

Rating :
61/99

BSE: 505533 | NSE: WESTLIFE

NSE BSE
604.85
03-Nov-2026
  • Open
  • High
  • Low
  • Previous Close
  •  613.7
  •  616.8
  •  594.2
  •  611.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  126119
  •  76198225.45
  •  636
  •  398.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,405.29
  • 4843.09
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,713.21
  • 0.07%
  • 15.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.85%
  • 0.24%
  • 6.46%
  • FII
  • DII
  • Others
  • 7.52%
  • 26.93%
  • 1.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.93
  • 10.74
  • 3.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.78
  • 12.23
  • -1.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -22.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 138.74
  • 148.85
  • 235.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 19.03
  • 18.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.11
  • 33.01
  • 30.10

Earnings Forecasts:

(Updated: 31-10-2026)
Description
2026
2027
2028
2029
Adj EPS
2.07
1.66
4.47
8.31
P/E Ratio
292.20
364.37
135.31
72.79
Revenue
2625.56
2968.51
3422.92
3840.5
EBITDA
379.96
403.34
499.88
614.42
Net Income
32.33
27.94
70.41
123.23
ROA
1.19
0.96
5.87
7.85
P/B Ratio
15.24
15.08
13.83
11.73
ROE
5.29
4.64
10.39
16.98
FCFF
96.78
146.04
148.78
261.62
FCFF Yield
0.97
1.46
1.49
2.61
Net Debt
1667.72
983.93
763.65
620.77
BVPS
39.7
40.12
43.75
51.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 26
Sep 25
Var%
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Net Sales
746.73
641.85
16.34%
735.64
657.64
11.86%
655.36
603.14
8.66%
670.72
653.72
2.60%
Expenses
653.38
574.71
13.69%
642.71
572.31
12.30%
568.49
526.10
8.06%
573.21
565.58
1.35%
EBITDA
93.35
67.14
39.04%
92.92
85.32
8.91%
86.87
77.04
12.76%
97.51
88.14
10.63%
EBIDTM
12.50%
10.46%
12.63%
12.97%
13.25%
12.77%
14.54%
13.48%
Other Income
5.86
10.70
-45.23%
6.59
6.80
-3.09%
6.49
9.95
-34.77%
7.42
2.94
152.38%
Interest
40.00
36.29
10.22%
38.77
35.43
9.43%
36.79
32.82
12.10%
36.98
32.92
12.33%
Depreciation
61.90
57.40
7.84%
59.96
55.03
8.96%
57.52
52.84
8.86%
56.24
51.67
8.84%
PBT
-2.70
36.95
-
0.79
1.66
-52.41%
-0.95
1.34
-
2.01
6.49
-69.03%
Tax
-0.66
9.24
-
0.20
0.43
-53.49%
-3.33
-0.19
-
0.99
-0.53
-
PAT
-2.04
27.71
-
0.59
1.23
-52.03%
2.38
1.52
56.58%
1.02
7.01
-85.45%
PATM
-0.27%
4.32%
0.08%
0.19%
0.36%
0.25%
0.15%
1.07%
EPS
-0.13
1.78
-
0.04
0.08
-50.00%
0.15
0.10
50.00%
0.07
0.45
-84.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,808.45
2,625.56
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
Net Sales Growth
9.86%
5.39%
4.16%
4.99%
44.51%
59.88%
-36.29%
10.40%
23.54%
21.93%
 
Cost Of Goods Sold
908.06
790.87
745.28
710.69
685.99
512.95
348.28
538.24
511.59
424.97
366.30
Gross Profit
1,900.39
1,834.69
1,745.92
1,681.12
1,592.18
1,063.55
637.75
1,009.54
890.46
709.90
564.48
GP Margin
67.67%
69.88%
70.08%
70.29%
69.89%
67.46%
64.68%
65.22%
63.51%
62.55%
60.65%
Total Expenditure
2,437.79
2,288.72
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
Power & Fuel Cost
-
176.82
176.96
151.37
135.13
97.36
73.30
113.95
104.35
94.34
85.16
% Of Sales
-
6.73%
7.10%
6.33%
5.93%
6.18%
7.43%
7.36%
7.44%
8.31%
9.15%
Employee Cost
-
398.05
359.84
328.54
310.58
209.53
178.19
219.20
197.45
171.55
140.73
% Of Sales
-
15.16%
14.44%
13.74%
13.63%
13.29%
18.07%
14.16%
14.08%
15.12%
15.12%
Manufacturing Exp.
-
309.31
335.95
298.83
285.38
185.56
103.98
145.97
132.19
105.58
84.49
% Of Sales
-
11.78%
13.49%
12.49%
12.53%
11.77%
10.55%
9.43%
9.43%
9.30%
9.08%
General & Admin Exp.
-
548.75
491.16
476.52
426.61
309.03
183.06
194.92
255.53
211.77
173.98
% Of Sales
-
20.90%
19.72%
19.92%
18.73%
19.60%
18.57%
12.59%
18.23%
18.66%
18.69%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
64.92
62.20
56.53
60.44
72.84
52.27
121.47
81.94
49.30
0.00
% Of Sales
-
2.47%
2.50%
2.36%
2.65%
4.62%
5.30%
7.85%
5.84%
4.34%
3.56%
EBITDA
370.65
336.84
319.81
369.32
374.05
189.22
46.95
214.04
118.98
77.35
46.95
EBITDA Margin
13.20%
12.83%
12.84%
15.44%
16.42%
12.00%
4.76%
13.83%
8.49%
6.82%
5.04%
Other Income
26.36
31.41
24.47
18.46
20.34
27.74
44.30
13.00
13.64
17.77
20.03
Interest
152.54
145.49
127.13
109.72
92.75
82.63
84.52
80.82
17.73
15.01
15.38
Depreciation
235.62
226.21
204.10
182.22
152.19
136.40
139.65
138.36
79.72
67.26
63.72
PBT
-0.85
-3.44
13.04
95.84
149.45
-2.07
-132.92
7.86
35.18
12.86
-12.12
Tax
-2.80
7.34
0.90
26.63
37.87
-0.40
-29.31
-1.43
13.89
0.00
0.00
Tax Rate
329.41%
18.50%
6.90%
27.79%
25.34%
19.32%
22.77%
16.31%
39.48%
0.00%
0.00%
PAT
1.95
32.33
12.15
69.21
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
PAT before Minority Interest
1.95
32.33
12.15
69.21
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
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
0.07%
1.23%
0.49%
2.89%
4.90%
-0.11%
-10.08%
-0.47%
1.52%
1.13%
-1.30%
PAT Growth
-94.80%
166.09%
-82.44%
-37.97%
-
-
-
-
65.55%
-
 
EPS
0.13
2.07
0.78
4.44
7.16
-0.11
-6.38
-0.47
1.37
0.82
-0.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
619.09
603.49
588.26
565.92
462.10
481.23
577.02
583.67
542.25
527.52
Share Capital
31.19
31.19
31.19
31.19
31.18
31.16
31.13
31.12
31.12
31.11
Total Reserves
570.99
559.56
549.73
534.73
428.43
445.65
539.76
545.63
506.20
492.68
Non-Current Liabilities
1,422.93
1,261.04
1,102.37
946.40
812.32
712.55
771.19
-3.20
1.84
0.27
Secured Loans
0.00
0.00
0.00
0.00
0.00
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
18.92
38.79
49.63
10.76
10.76
10.76
10.33
2.41
1.50
0.00
Current Liabilities
705.88
689.33
574.03
536.99
481.89
489.59
403.81
437.25
385.41
352.87
Trade Payables
252.38
232.47
202.60
187.67
172.23
185.06
127.97
117.84
108.36
74.21
Other Current Liabilities
131.28
134.04
122.50
129.28
95.30
78.95
82.17
79.94
87.43
88.53
Short Term Borrowings
299.55
308.10
239.03
207.00
201.00
215.18
183.72
233.92
183.52
182.90
Short Term Provisions
22.67
14.71
9.91
13.04
13.36
10.40
9.96
5.54
6.10
7.22
Total Liabilities
2,747.90
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
Net Block
2,251.65
2,051.08
1,816.98
1,622.94
1,362.27
1,284.27
1,408.04
594.63
553.92
530.74
Gross Block
3,128.94
2,777.70
2,381.93
2,106.86
1,778.97
1,599.61
1,661.81
770.78
926.13
844.99
Accumulated Depreciation
877.29
726.62
564.96
483.91
416.70
315.34
253.77
176.15
372.21
314.25
Non Current Assets
2,558.89
2,299.03
2,070.84
1,843.53
1,569.38
1,468.50
1,584.30
792.98
805.37
702.33
Capital Work in Progress
68.53
25.52
44.70
56.68
35.53
25.60
22.58
28.37
19.74
17.16
Non Current Investment
60.28
90.76
65.95
57.41
71.47
69.90
53.91
84.90
126.56
59.60
Long Term Loans & Adv.
125.53
116.57
132.83
103.77
99.27
87.34
91.01
80.28
104.57
94.15
Other Non Current Assets
52.90
15.10
10.39
2.72
0.84
1.39
8.23
4.19
0.59
0.68
Current Assets
189.02
254.83
193.82
205.78
186.93
214.87
167.73
224.73
124.13
178.33
Current Investments
59.85
68.44
72.08
72.44
78.95
128.54
103.17
119.11
57.72
110.42
Inventories
69.87
80.76
63.24
71.43
55.95
46.53
41.14
40.99
33.68
30.24
Sundry Debtors
17.20
18.98
17.33
10.69
13.31
8.79
4.73
9.76
6.43
4.92
Cash & Bank
16.93
58.94
14.12
28.41
23.24
11.01
2.99
9.21
10.94
7.06
Other Current Assets
25.16
21.41
20.72
15.58
15.49
20.01
15.71
45.65
15.35
25.68
Short Term Loans & Adv.
3.10
6.28
6.33
7.23
7.67
5.89
6.20
7.70
6.18
15.66
Net Current Assets
-516.87
-434.50
-380.21
-331.21
-294.96
-274.72
-236.09
-212.51
-261.28
-174.53
Total Assets
2,747.91
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
351.99
344.90
339.55
348.52
170.58
129.24
199.63
112.14
137.12
65.67
PBT
39.67
13.04
95.84
149.45
-2.07
-128.73
-8.77
35.18
12.86
-12.12
Adjustment
299.76
314.41
276.49
235.92
193.71
185.72
208.35
91.79
75.76
65.51
Changes in Working Capital
27.83
24.82
7.55
7.03
-14.46
69.05
16.35
-12.23
50.81
12.02
Cash after chg. in Working capital
367.26
352.27
379.89
392.40
177.18
126.04
215.93
114.73
139.43
65.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.28
-7.37
-40.33
-43.88
-6.61
3.20
-16.31
-2.59
-2.31
0.26
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
-202.40
-220.93
-184.53
-265.32
-56.47
-74.19
-67.62
-145.18
-111.39
-91.46
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
-0.01
0.00
Net Investments
-4.73
-6.42
-8.28
-0.63
-1.94
-2.18
-1.10
-1.02
0.00
-412.90
Others
-197.67
-214.51
-176.25
-264.69
-54.53
-72.01
-66.52
-144.17
-111.38
321.44
Cash from Financing Activity
-191.76
-79.42
-149.16
-98.07
-101.85
-45.32
-138.68
31.80
-21.73
26.00
Net Cash Inflow / Outflow
-42.17
44.55
5.87
-14.88
12.26
9.73
-6.67
-1.24
3.99
0.20
Opening Cash & Equivalents
58.67
14.12
8.25
23.13
10.87
1.14
7.81
9.06
6.95
6.75
Closing Cash & Equivalent
16.50
58.67
14.12
8.25
23.13
10.87
1.14
7.81
10.94
6.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
38.62
37.88
37.25
36.29
29.48
30.60
36.67
37.06
34.53
33.67
ROA
1.22%
0.50%
3.21%
5.86%
-0.10%
-5.79%
-0.53%
2.19%
1.42%
-1.41%
ROE
5.42%
2.07%
12.07%
21.76%
-0.36%
-18.98%
-1.28%
3.82%
2.42%
-2.29%
ROCE
20.23%
16.12%
25.69%
33.73%
11.85%
-6.07%
9.13%
6.86%
3.86%
0.46%
Fixed Asset Turnover
0.89
0.97
1.07
1.17
0.93
0.60
1.27
1.65
1.28
1.16
Receivable days
2.51
2.66
2.14
1.92
2.56
2.50
1.71
2.11
1.83
1.79
Inventory Days
10.47
10.55
10.28
10.20
11.86
16.23
9.68
9.72
10.28
11.38
Payable days
111.88
106.54
100.22
95.75
127.12
164.03
33.10
32.36
29.31
26.63
Cash Conversion Cycle
-98.90
-93.33
-87.81
-83.62
-112.70
-145.30
-21.71
-20.53
-17.20
-13.46
Total Debt/Equity
0.50
0.52
0.41
0.37
0.44
0.45
0.32
0.41
0.34
0.36
Interest Cover
1.27
1.10
1.87
2.61
0.97
-0.52
0.89
2.98
1.86
0.21

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Westlife Foodworld - Quarterly Results
    24th Oct 2026, 00:00 AM

    Read More
  • Westlife Foodworld’s owned McDonald launches Spicy Patakha Range
    12th Oct 2026, 14:41 PM

    Inspired by India's love for festive indulgence, both burgers combine smoky, spicy flavours with rich makhani-inspired notes to create a distinctly Indian taste experience

    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.