Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Trading

Rating :
75/99

BSE: 505533 | NSE: WESTLIFE

310.05
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  274.15
  •  315.15
  •  270.00
  •  273.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  436618
  •  1253.40
  •  315.15
  •  261.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,825.23
  • 175.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,049.94
  • N/A
  • 8.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.15%
  • 0.66%
  • 9.83%
  • FII
  • DII
  • Others
  • 0%
  • 7.31%
  • 20.05%

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
  • -
  • -
  • 134.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 8.11
  • 8.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 71.84
  • 75.41
  • 52.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
381.86
341.68
11.76%
339.17
302.69
12.05%
370.66
305.19
21.45%
350.09
264.67
32.27%
Expenses
333.08
307.78
8.22%
314.38
284.36
10.56%
336.57
280.95
19.80%
322.23
244.47
31.81%
EBITDA
48.78
33.90
43.89%
24.79
18.33
35.24%
34.09
24.25
40.58%
27.86
20.20
37.92%
EBIDTM
12.77%
9.92%
7.31%
6.06%
9.20%
7.94%
7.96%
7.63%
Other Income
3.02
0.88
243.18%
7.20
9.74
-26.08%
3.73
4.01
-6.98%
4.26
1.43
197.90%
Interest
20.29
4.03
403.47%
4.92
3.90
26.15%
4.66
3.65
27.67%
4.13
3.57
15.69%
Depreciation
33.17
18.64
77.95%
21.00
17.56
19.59%
20.37
16.86
20.82%
19.71
16.86
16.90%
PBT
-1.66
12.10
-
6.07
6.62
-8.31%
12.79
7.75
65.03%
8.30
1.21
585.95%
Tax
-0.53
0.48
-
-1.07
0.00
-
-0.87
0.00
-
0.42
0.00
0.00
PAT
-1.13
11.63
-
7.14
6.62
7.85%
13.66
7.75
76.26%
7.87
1.21
550.41%
PATM
-0.30%
3.40%
2.10%
2.19%
3.69%
2.54%
2.25%
0.46%
EPS
-0.07
0.75
-
0.46
0.43
6.98%
0.88
0.50
76.00%
0.51
0.08
537.50%

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
1,441.78
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
18.74%
23.50%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
4725.00%
 
Cost Of Goods Sold
520.21
505.52
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
0.00
Gross Profit
921.57
896.09
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
0.04
GP Margin
63.92%
63.93%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
100%
Total Expenditure
1,306.26
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
135.52
120.65
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
-0.07
EBITDA Margin
9.40%
8.61%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
-175.00%
Other Income
18.21
16.07
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
0.69
Interest
34.00
17.73
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
0.00
Depreciation
94.25
79.72
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
0.00
PBT
25.50
39.26
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
0.62
Tax
-2.05
-1.04
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
-0.01
Tax Rate
-8.04%
-2.65%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
-1.61%
PAT
27.54
40.30
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
0.63
PAT before Minority Interest
27.54
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
1.91%
2.88%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
1575.00%
PAT Growth
1.21%
213.37%
-
-
-
-
-95.53%
-32.29%
-
-
 
Unadjusted EPS
1.78
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 inaugurates first restaurant in Nagpur
    19th Aug 2019, 14:25 PM

    Residents of Nagpur now have the perfect hangout place to unwind and enjoy delicious and wholesome food with their loved ones

    Read More
  • Westlife Development’s arm launches combo offers for friendship week
    30th Jul 2019, 12:22 PM

    The McDonald's sizzling offer will last till August 07, 2019

    Read More
  • Westlife Development - Quarterly Results
    25th Jul 2019, 15:42 PM

    Read More
  • Westlife Development’s arm aims Rs 2,500 crore topline by 2022
    5th Jul 2019, 10:28 AM

    Westlife Development that owns Hardcastle Restaurants had reported a revenue of Rs 1,401.6 crore in FY19

    Read More
  • Westlife Development’s arm launches 300th restaurant in Mumbai
    27th Jun 2019, 12:29 PM

    HRPL commemorated this milestone by reinforcing its commitment to grow the business sustainably

    Read More
  • Westlife Development’s arm comes up with McSaver Snacks Mix n’ Match combo offers
    14th Jun 2019, 14:51 PM

    This limited time offer starting June 15 will only be valid till June 25

    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.