Nifty
:
24326.65
Sensex
:
77844.52
-4.30 (-0.02%)
-114.00 (-0.15%)
Nifty
Sensex
:
:
24326.65
77844.52
-4.30 (-0.02%)
-114.00 (-0.15%)

Westlife Foodworld Ltd

Quick Service Restaurants

Rating :
39/99

BSE: 505533 | NSE: WESTLIFE

NSE BSE
500.95
07-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  497
  •  505.5
  •  495.55
  •  494.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125086
  •  62643260.75
  •  819.2
  •  398.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,828.78
  • 242.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,111.40
  • 0.15%
  • 12.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.36%
  • 0.15%
  • 7.71%
  • FII
  • DII
  • Others
  • 7.71%
  • 27.13%
  • 0.94%

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
  • 138.20
  • 126.63
  • 194.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.13
  • 19.45
  • 19.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.16
  • 39.50
  • 32.04

Earnings Forecasts:

(Updated: 02-05-2026)
Description
2024
2025
2026
2027
Adj EPS
0.78
0.13
2.44
5.19
P/E Ratio
642.24
3853.46
205.31
96.52
Revenue
2491.19
2617.2
2944.05
3351.04
EBITDA
319.81
339.46
417.42
504.46
Net Income
12.15
6.27
38.73
80.07
ROA
0.5
2.38
3.79
5.45
P/B Ratio
12.94
12.75
12.27
11.21
ROE
2.04
-0.66
5.92
11.86
FCFF
115.28
131.39
170.81
178.31
FCFF Yield
1.3
1.48
1.93
2.01
Net Debt
1405.04
493.44
595.27
577.19
BVPS
38.7
39.29
40.84
44.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
655.36
603.14
8.66%
670.72
653.72
2.60%
641.85
618.00
3.86%
657.64
616.33
6.70%
Expenses
568.49
526.10
8.06%
573.21
565.58
1.35%
574.71
541.99
6.04%
572.31
537.71
6.43%
EBITDA
86.87
77.04
12.76%
97.51
88.14
10.63%
67.14
76.01
-11.67%
85.32
78.61
8.54%
EBIDTM
13.25%
12.77%
14.54%
13.48%
10.46%
12.30%
12.97%
12.76%
Other Income
6.49
9.95
-34.77%
7.42
2.94
152.38%
10.70
6.47
65.38%
6.80
5.11
33.07%
Interest
36.79
32.82
12.10%
36.98
32.92
12.33%
36.29
31.57
14.95%
35.43
29.83
18.77%
Depreciation
57.52
52.84
8.86%
56.24
51.67
8.84%
57.40
50.21
14.32%
55.03
49.39
11.42%
PBT
-0.95
1.34
-
2.01
6.49
-69.03%
36.95
0.70
5,178.57%
1.66
4.52
-63.27%
Tax
-3.33
-0.19
-
0.99
-0.53
-
9.24
0.35
2,540.00%
0.43
1.26
-65.87%
PAT
2.38
1.52
56.58%
1.02
7.01
-85.45%
27.71
0.36
7,597.22%
1.23
3.25
-62.15%
PATM
0.36%
0.25%
0.15%
1.07%
4.32%
0.06%
0.19%
0.53%
EPS
0.15
0.10
50.00%
0.07
0.45
-84.44%
1.78
0.02
8,800.00%
0.08
0.21
-61.90%

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
2,625.57
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
5.39%
4.16%
4.99%
44.51%
59.88%
-36.29%
10.40%
23.54%
21.93%
11.68%
 
Cost Of Goods Sold
790.88
745.28
710.69
685.99
512.95
348.28
538.24
511.59
424.97
366.30
333.30
Gross Profit
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
500.13
GP Margin
69.88%
70.08%
70.29%
69.89%
67.46%
64.68%
65.22%
63.51%
62.55%
60.65%
60.01%
Total Expenditure
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
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
145.97
132.19
105.58
84.49
74.33
% Of Sales
-
13.49%
12.49%
12.53%
11.77%
10.55%
9.43%
9.43%
9.30%
9.08%
8.92%
General & Admin Exp.
-
491.16
476.52
426.61
309.03
183.06
194.92
255.53
211.77
173.98
140.13
% Of Sales
-
19.72%
19.92%
18.73%
19.60%
18.57%
12.59%
18.23%
18.66%
18.69%
16.81%
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.
-
62.20
56.53
60.44
72.84
52.27
121.47
81.94
49.30
33.16
0.00
% Of Sales
-
2.50%
2.36%
2.65%
4.62%
5.30%
7.85%
5.84%
4.34%
3.56%
4.23%
EBITDA
336.84
319.81
369.32
374.05
189.22
46.95
214.04
118.98
77.35
46.95
42.63
EBITDA Margin
12.83%
12.84%
15.44%
16.42%
12.00%
4.76%
13.83%
8.49%
6.82%
5.04%
5.12%
Other Income
31.41
24.47
18.46
20.34
27.74
44.30
13.00
13.64
17.77
20.03
9.71
Interest
145.49
127.13
109.72
92.75
82.63
84.52
80.82
17.73
15.01
15.38
14.99
Depreciation
226.19
204.10
182.22
152.19
136.40
139.65
138.36
79.72
67.26
63.72
57.65
PBT
39.67
13.04
95.84
149.45
-2.07
-132.92
7.86
35.18
12.86
-12.12
-20.31
Tax
7.33
0.90
26.63
37.87
-0.40
-29.31
-1.43
13.89
0.00
0.00
0.26
Tax Rate
18.48%
6.90%
27.79%
25.34%
19.32%
22.77%
16.31%
39.48%
0.00%
0.00%
8.41%
PAT
32.34
12.15
69.21
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
2.83
PAT before Minority Interest
32.34
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
1.23%
0.49%
2.89%
4.90%
-0.11%
-10.08%
-0.47%
1.52%
1.13%
-1.30%
0.34%
PAT Growth
166.39%
-82.44%
-37.97%
-
-
-
-
65.55%
-
-
 
EPS
2.07
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
1,408.04
594.63
553.92
530.74
502.46
Gross Block
2,777.70
2,381.93
2,106.86
1,778.97
1,599.61
1,661.81
770.78
926.13
844.99
764.14
Accumulated Depreciation
726.62
564.96
483.91
416.70
315.34
253.77
176.15
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
25.68
34.01
Short Term Loans & Adv.
6.28
6.33
7.23
7.67
5.89
6.20
7.70
6.18
15.66
27.50
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 opens new McDonald’s restaurant in Hyderabad
    31st Mar 2026, 14:30 PM

    The launch is part of the company’s ongoing strategy to expand in high-growth urban corridors and leverage transit-linked consumption opportunities

    Read More
  • Westlife Development - Quarterly Results
    5th Feb 2026, 00:00 AM

    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.