Nifty
Sensex
:
:
11966.60
40894.38
-79.20 (-0.66%)
-161.31 (-0.39%)

Finance - Others

Rating :
79/99

BSE: 505533 | NSE: WESTLIFE

465.40
18-Feb-2020
  • Open
  • High
  • Low
  • Previous Close
  •  459.00
  •  469.00
  •  447.35
  •  456.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  208175
  •  956.20
  •  499.40
  •  261.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,270.93
  • 290.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,495.65
  • N/A
  • 12.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.14%
  • 0.70%
  • 9.99%
  • FII
  • DII
  • Others
  • 17.21%
  • 9.23%
  • 0.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 184.75
  • 12.89
  • 14.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.45
  • 51.41
  • 20.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.56
  • -21.00
  • -48.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.06
  • -
  • 157.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.84
  • 8.20
  • 9.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.58
  • 67.16
  • 50.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
432.93
370.66
16.80%
396.53
350.20
13.23%
381.86
341.68
11.76%
339.17
302.69
12.05%
Expenses
362.08
336.57
7.58%
338.54
323.16
4.76%
333.08
308.66
7.91%
314.38
284.36
10.56%
EBITDA
70.85
34.09
107.83%
57.99
27.04
114.46%
48.78
33.02
47.73%
24.79
18.33
35.24%
EBIDTM
16.36%
9.20%
14.62%
7.72%
12.77%
9.66%
7.31%
6.06%
Other Income
4.59
3.73
23.06%
3.82
6.07
-37.07%
3.02
3.56
-15.17%
7.20
9.74
-26.08%
Interest
20.18
4.66
333.05%
20.05
4.13
385.47%
20.29
4.03
403.47%
4.92
3.90
26.15%
Depreciation
35.46
20.37
74.08%
34.35
19.71
74.28%
33.17
18.64
77.95%
21.00
17.56
19.59%
PBT
19.80
12.79
54.81%
7.41
9.28
-20.15%
-1.66
13.91
-
6.07
6.62
-8.31%
Tax
5.43
-0.87
-
2.73
5.21
-47.60%
-0.53
4.89
-
-1.07
0.00
-
PAT
14.37
13.66
5.20%
4.68
4.07
14.99%
-1.13
9.02
-
7.14
6.62
7.85%
PATM
3.32%
3.69%
1.18%
1.16%
-0.30%
2.64%
2.10%
2.19%
EPS
0.92
0.88
4.55%
0.30
0.26
15.38%
-0.07
0.58
-
0.46
0.43
6.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,550.49
1,401.61
1,134.87
930.79
833.43
764.33
740.30
684.26
547.90
1.93
0.04
Net Sales Growth
13.57%
23.50%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
4725.00%
 
Cost Of Goods Sold
544.13
505.52
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
0.00
Gross Profit
1,006.36
896.09
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
0.04
GP Margin
64.91%
63.93%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
100%
Total Expenditure
1,348.08
1,280.96
1,057.52
883.84
790.80
749.17
697.22
626.21
484.50
2.13
0.11
Power & Fuel Cost
-
109.69
98.89
90.22
90.43
89.82
81.38
62.98
43.80
0.00
0.00
% Of Sales
-
7.83%
8.71%
9.69%
10.85%
11.75%
10.99%
9.20%
7.99%
0%
0%
Employee Cost
-
197.11
171.55
140.73
124.02
113.66
96.25
76.32
65.25
0.26
0.08
% Of Sales
-
14.06%
15.12%
15.12%
14.88%
14.87%
13.00%
11.15%
11.91%
13.47%
200%
Manufacturing Exp.
-
104.64
81.85
61.66
41.77
39.27
34.01
29.75
17.70
0.00
0.00
% Of Sales
-
7.47%
7.21%
6.62%
5.01%
5.14%
4.59%
4.35%
3.23%
0%
0%
General & Admin Exp.
-
206.69
167.98
137.09
119.33
115.20
101.55
84.91
62.29
0.15
0.01
% Of Sales
-
14.75%
14.80%
14.73%
14.32%
15.07%
13.72%
12.41%
11.37%
7.77%
25.00%
Selling & Distn. Exp.
-
75.39
62.97
54.66
46.69
42.76
40.62
40.45
30.45
0.00
0.00
% Of Sales
-
5.38%
5.55%
5.87%
5.60%
5.59%
5.49%
5.91%
5.56%
0%
0%
Miscellaneous Exp.
-
81.93
49.30
33.16
35.26
30.71
28.27
21.67
19.29
0.15
0.00
% Of Sales
-
5.85%
4.34%
3.56%
4.23%
4.02%
3.82%
3.17%
3.52%
7.77%
50.0%
EBITDA
202.41
120.65
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
-0.07
EBITDA Margin
13.05%
8.61%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
-175.00%
Other Income
18.63
16.07
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
0.69
Interest
65.44
17.73
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
0.00
Depreciation
123.98
79.72
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
0.00
PBT
31.62
39.26
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
0.62
Tax
6.56
-1.04
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
-0.01
Tax Rate
20.75%
-2.65%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
-1.61%
PAT
25.06
40.30
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
0.63
PAT before Minority Interest
25.06
40.30
12.86
-12.12
2.83
-29.11
0.95
33.25
42.28
-2.05
0.63
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-11.99
-10.88
0.62
0.00
PAT Margin
1.62%
2.88%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
1575.00%
PAT Growth
-24.90%
213.37%
-
-
-
-
-95.53%
-32.29%
-
-
 
Unadjusted EPS
1.61
2.59
0.83
-0.78
0.18
-1.87
0.07
2.33
17.17
-0.89
0.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
583.01
542.25
527.52
538.10
533.61
561.03
262.77
206.79
200.04
17.06
Share Capital
31.12
31.12
31.11
31.11
31.11
31.11
18.75
16.00
16.00
16.00
Total Reserves
546.73
506.20
492.68
504.12
500.32
529.52
244.03
190.79
184.04
1.06
Non-Current Liabilities
1.44
1.84
0.27
7.50
-0.26
11.17
0.69
1.12
0.01
0.00
Secured Loans
0.00
0.00
0.00
7.50
0.00
11.29
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
2.41
1.50
0.00
0.00
0.00
0.00
0.44
0.85
0.01
0.00
Current Liabilities
438.52
385.41
352.87
292.24
239.69
164.60
125.14
72.93
1.57
0.10
Trade Payables
117.83
108.36
74.21
67.74
56.79
59.10
57.67
36.63
1.32
0.10
Other Current Liabilities
79.94
87.43
88.53
93.92
103.80
54.15
53.12
33.69
0.25
0.00
Short Term Borrowings
233.92
183.52
182.90
123.25
72.94
46.55
10.65
0.00
0.00
0.00
Short Term Provisions
6.82
6.10
7.22
7.33
6.16
4.80
3.70
2.62
0.00
0.01
Total Liabilities
1,022.97
929.50
880.66
837.84
773.04
736.80
531.23
355.89
256.60
17.16
Net Block
595.21
553.92
530.74
502.46
464.19
423.81
348.86
208.72
0.00
0.00
Gross Block
1,031.36
926.13
844.99
764.14
673.99
594.18
481.13
316.25
0.01
0.01
Accumulated Depreciation
436.15
372.21
314.25
261.68
209.79
170.38
132.27
107.53
0.01
0.00
Non Current Assets
834.68
805.37
702.33
633.70
578.38
533.57
447.56
268.43
239.62
2.62
Capital Work in Progress
28.37
19.74
17.16
18.43
20.91
17.68
39.50
19.60
0.00
0.00
Non Current Investment
95.92
126.56
59.60
25.00
9.72
20.00
0.15
1.18
235.85
1.34
Long Term Loans & Adv.
110.30
104.57
94.15
87.08
82.95
71.47
58.49
38.45
2.50
0.00
Other Non Current Assets
4.88
0.59
0.68
0.73
0.61
0.62
0.56
0.47
0.00
0.00
Current Assets
188.28
124.13
178.33
204.14
194.66
203.23
83.68
87.41
16.96
14.54
Current Investments
106.52
57.72
110.42
131.15
138.35
138.63
0.80
6.36
0.00
0.00
Inventories
40.99
33.68
30.24
27.82
24.08
19.95
17.73
15.03
0.00
0.00
Sundry Debtors
9.76
6.43
4.92
4.20
4.24
6.29
9.25
4.58
1.17
0.01
Cash & Bank
9.21
10.94
7.06
6.95
7.26
12.14
24.67
32.85
7.60
14.34
Other Current Assets
21.80
9.17
10.02
6.51
20.73
26.22
31.23
28.59
8.19
0.19
Short Term Loans & Adv.
10.22
6.18
15.66
27.50
15.19
20.12
14.44
17.88
8.18
0.19
Net Current Assets
-250.24
-261.28
-174.53
-88.10
-45.03
38.63
-41.46
14.48
15.39
14.43
Total Assets
1,022.96
929.50
880.66
837.84
773.04
736.80
531.24
355.90
256.58
17.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
114.82
137.12
65.67
79.86
18.77
38.03
69.69
65.19
-3.40
6.03
PBT
39.26
12.86
-12.12
3.09
-29.02
0.65
33.34
42.62
-1.94
0.62
Adjustment
89.16
75.76
65.51
70.35
50.25
47.47
28.64
22.18
0.01
5.30
Changes in Working Capital
-11.02
50.81
12.02
6.84
-2.54
-8.90
11.11
0.21
-1.34
0.07
Cash after chg. in Working capital
117.41
139.43
65.41
80.28
18.68
39.22
73.09
65.01
-3.28
5.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.59
-2.31
0.26
-0.42
0.09
-1.20
-3.40
0.18
-0.12
0.04
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
-149.69
-111.39
-91.46
-80.14
-84.15
-260.18
-120.41
-59.06
-236.91
0.00
Net Fixed Assets
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
-0.76
0.00
-412.90
-0.24
-0.24
-61.78
2.77
-1.75
-0.01
6.22
Others
-148.93
-111.38
321.44
-79.90
-83.91
-198.40
-123.18
-57.31
-236.90
-6.22
Cash from Financing Activity
32.95
-21.73
26.00
-0.25
60.57
221.70
55.35
2.37
233.56
0.00
Net Cash Inflow / Outflow
-1.92
3.99
0.20
-0.52
-4.80
-0.45
4.63
8.50
-6.75
6.03
Opening Cash & Equivalents
10.94
6.95
6.75
7.26
12.06
24.60
19.97
11.47
14.34
8.31
Closing Cash & Equivalent
9.02
10.94
6.95
6.75
7.26
12.06
24.60
19.97
7.60
14.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
37.14
34.53
33.67
34.41
34.17
36.05
28.69
12.92
12.50
1.07
ROA
4.13%
1.42%
-1.41%
0.35%
-3.86%
0.15%
7.50%
13.80%
-1.50%
3.76%
ROE
7.23%
2.42%
-2.29%
0.53%
-5.33%
0.23%
14.18%
20.79%
-1.89%
3.77%
ROCE
7.39%
3.86%
0.46%
2.67%
-2.91%
1.18%
14.13%
20.99%
-1.79%
3.73%
Fixed Asset Turnover
1.43
1.28
1.16
1.16
1.21
1.38
1.72
3.46
228.35
4.85
Receivable days
2.11
1.83
1.79
1.85
2.51
3.83
3.69
1.91
111.66
59.02
Inventory Days
9.72
10.28
11.38
11.37
10.51
9.29
8.74
10.01
0.00
0.00
Payable days
38.19
36.43
33.16
32.54
32.18
34.75
31.02
16.08
140.85
263.41
Cash Conversion Cycle
-26.36
-24.32
-19.99
-19.33
-19.15
-21.63
-18.60
-4.16
-29.20
-204.39
Total Debt/Equity
0.40
0.34
0.36
0.28
0.25
0.11
0.04
0.00
0.00
0.00
Interest Cover
3.21
1.86
0.21
1.21
-1.84
1.14
57.60
593.00
0.00
0.00

News Update:


  • Westlife Development’s arm partners with Zomato for expanding availability in North, East region
    15th Jan 2020, 15:05 PM

    Customers in North and East India will now be able to order McDonald's food items on Zomato, and get it delivered to their doorsteps

    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.