Nifty
:
24363.30
Sensex
:
79857.79
-232.85 (-0.95%)
-765.47 (-0.95%)
Nifty
Sensex
:
:
24363.30
79857.79
-232.85 (-0.95%)
-765.47 (-0.95%)

Westlife Foodworld Ltd

Quick Service Restaurants

Rating :
48/99

BSE: 505533 | NSE: WESTLIFE

NSE BSE
677.00
08-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  688
  •  692.4
  •  675.5
  •  683.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22288
  •  15167261.05
  •  957
  •  640.7

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,602.88
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,852.04
  • N/A
  • 17.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.25%
  • 0.07%
  • 7.76%
  • FII
  • DII
  • Others
  • 11.24%
  • 23.83%
  • 0.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.08
  • 9.09
  • 14.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.62
  • 11.53
  • 14.31

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 128.72
  • 117.23
  • 142.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.67
  • 19.28
  • 21.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.52
  • 45.69
  • 33.93

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
4.44
0.78
4.05
7.83
P/E Ratio
152.48
867.95
167.16
86.46
Revenue
2392
2491
2836
3283
EBITDA
369
320
423
532
Net Income
69
12
66
123
ROA
3.2
0.5
5.6
8.3
P/B Ratio
21.19
17.49
16.29
14.57
ROE
11.99
2.04
10.44
18.57
FCFF
110
115
143
243
FCFF Yield
0.94
0.98
1.22
2.07
Net Debt
1210
86
42
BVPS
31.95
38.7
41.56
46.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
657.64
616.33
6.70%
603.14
562.28
7.27%
653.72
600.25
8.91%
618.00
614.73
0.53%
Expenses
572.31
537.71
6.43%
526.10
487.36
7.95%
565.58
508.24
11.28%
541.99
516.51
4.93%
EBITDA
85.32
78.61
8.54%
77.04
74.92
2.83%
88.14
92.01
-4.21%
76.01
98.23
-22.62%
EBIDTM
12.97%
12.76%
12.77%
13.32%
13.48%
15.33%
12.30%
15.98%
Other Income
6.80
5.11
33.07%
9.95
5.19
91.71%
2.94
4.70
-37.45%
6.47
3.30
96.06%
Interest
35.43
29.83
18.77%
32.82
28.21
16.34%
32.92
28.12
17.07%
31.57
27.38
15.30%
Depreciation
55.03
49.39
11.42%
52.84
49.94
5.81%
51.67
45.50
13.56%
50.21
43.94
14.27%
PBT
1.66
4.52
-63.27%
1.34
1.95
-31.28%
6.49
23.10
-71.90%
0.70
30.21
-97.68%
Tax
0.43
1.26
-65.87%
-0.19
1.19
-
-0.53
5.85
-
0.35
7.84
-95.54%
PAT
1.23
3.25
-62.15%
1.52
0.76
100.00%
7.01
17.24
-59.34%
0.36
22.37
-98.39%
PATM
0.19%
0.53%
0.25%
0.14%
1.07%
2.87%
0.06%
3.64%
EPS
0.08
0.21
-61.90%
0.10
0.05
100.00%
0.45
1.11
-59.46%
0.02
1.43
-98.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,532.50
2,391.81
2,278.18
1,576.49
986.03
1,547.79
1,402.04
1,134.87
930.79
833.43
764.33
Net Sales Growth
5.80%
4.99%
44.51%
59.88%
-36.29%
10.40%
23.54%
21.93%
11.68%
9.04%
 
Cost Of Goods Sold
750.72
710.69
685.99
512.95
348.28
538.24
511.59
424.97
366.30
333.30
317.75
Gross Profit
1,781.78
1,681.12
1,592.18
1,063.55
637.75
1,009.54
890.46
709.90
564.48
500.13
446.58
GP Margin
70.36%
70.29%
69.89%
67.46%
64.68%
65.22%
63.51%
62.55%
60.65%
60.01%
58.43%
Total Expenditure
2,205.98
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
Power & Fuel Cost
-
151.37
135.13
97.36
73.30
113.95
104.35
94.34
85.16
83.77
83.82
% Of Sales
-
6.33%
5.93%
6.18%
7.43%
7.36%
7.44%
8.31%
9.15%
10.05%
10.97%
Employee Cost
-
328.54
310.58
209.53
178.19
219.20
197.45
171.55
140.73
124.02
113.66
% Of Sales
-
13.74%
13.63%
13.29%
18.07%
14.16%
14.08%
15.12%
15.12%
14.88%
14.87%
Manufacturing Exp.
-
298.83
285.38
185.56
103.98
336.16
374.03
308.67
258.37
234.64
225.82
% Of Sales
-
12.49%
12.53%
11.77%
10.55%
21.72%
26.68%
27.20%
27.76%
28.15%
29.54%
General & Admin Exp.
-
476.52
426.61
309.03
183.06
118.67
118.05
103.02
85.26
63.59
61.23
% Of Sales
-
19.92%
18.73%
19.60%
18.57%
7.67%
8.42%
9.08%
9.16%
7.63%
8.01%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
62.97
54.66
46.69
42.76
% Of Sales
-
0%
0%
0%
0%
0%
0%
5.55%
5.87%
5.60%
5.59%
Miscellaneous Exp.
-
56.53
60.44
72.84
52.27
121.47
81.94
49.30
33.16
35.26
42.76
% Of Sales
-
2.36%
2.65%
4.62%
5.30%
7.85%
5.84%
4.34%
3.56%
4.23%
4.02%
EBITDA
326.51
369.32
374.05
189.22
46.95
214.04
118.98
77.35
46.95
42.63
15.16
EBITDA Margin
12.89%
15.44%
16.42%
12.00%
4.76%
13.83%
8.49%
6.82%
5.04%
5.12%
1.98%
Other Income
26.16
18.46
20.34
27.74
44.30
13.00
13.64
17.77
20.03
9.71
16.47
Interest
132.74
109.72
92.75
82.63
84.52
80.82
17.73
15.01
15.38
14.99
10.22
Depreciation
209.75
182.22
152.19
136.40
139.65
138.36
79.72
67.26
63.72
57.65
50.44
PBT
10.19
95.84
149.45
-2.07
-132.92
7.86
35.18
12.86
-12.12
-20.31
-29.02
Tax
0.06
26.63
37.87
-0.40
-29.31
-1.43
13.89
0.00
0.00
0.26
0.09
Tax Rate
0.59%
27.79%
25.34%
19.32%
22.77%
16.31%
39.48%
0.00%
0.00%
8.41%
-0.31%
PAT
10.12
69.21
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
2.83
-29.11
PAT before Minority Interest
10.12
69.21
111.58
-1.67
-99.42
-7.35
21.29
12.86
-12.12
2.83
-29.11
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
0.40%
2.89%
4.90%
-0.11%
-10.08%
-0.47%
1.52%
1.13%
-1.30%
0.34%
-3.81%
PAT Growth
-76.80%
-37.97%
-
-
-
-
65.55%
-
-
-
 
EPS
0.65
4.44
7.16
-0.11
-6.38
-0.47
1.37
0.82
-0.78
0.18
-1.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
588.26
565.92
462.10
481.23
577.02
583.67
542.25
527.52
538.10
533.61
Share Capital
31.19
31.19
31.18
31.16
31.13
31.12
31.12
31.11
31.11
31.11
Total Reserves
549.73
534.73
428.43
445.65
539.76
545.63
506.20
492.68
504.12
500.32
Non-Current Liabilities
1,102.37
946.40
812.32
712.55
771.19
-3.20
1.84
0.27
7.50
-0.26
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
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
49.63
10.76
10.76
10.76
10.33
2.41
1.50
0.00
0.00
0.00
Current Liabilities
574.03
536.99
481.89
489.59
403.81
437.25
385.41
352.87
292.24
239.69
Trade Payables
202.60
187.67
172.23
185.06
127.97
117.84
108.36
74.21
67.74
56.79
Other Current Liabilities
122.50
129.28
95.30
78.95
82.17
79.94
87.43
88.53
93.92
103.80
Short Term Borrowings
239.03
207.00
201.00
215.18
183.72
233.92
183.52
182.90
123.25
72.94
Short Term Provisions
9.91
13.04
13.36
10.40
9.96
5.54
6.10
7.22
7.33
6.16
Total Liabilities
2,264.66
2,049.31
1,756.31
1,683.37
1,752.02
1,017.72
929.50
880.66
837.84
773.04
Net Block
1,816.98
1,622.94
1,362.27
1,284.27
1,408.56
595.22
553.92
530.74
502.46
464.19
Gross Block
2,381.93
2,106.86
1,778.97
1,599.61
1,662.61
771.58
926.13
844.99
764.14
673.99
Accumulated Depreciation
564.96
483.91
416.70
315.34
254.05
176.36
372.21
314.25
261.68
209.79
Non Current Assets
2,070.84
1,843.53
1,569.38
1,468.50
1,584.30
792.98
805.37
702.33
633.70
578.38
Capital Work in Progress
44.70
56.68
35.53
25.60
22.58
28.37
19.74
17.16
18.43
20.91
Non Current Investment
65.95
57.41
71.47
69.90
53.91
84.90
126.56
59.60
25.00
9.72
Long Term Loans & Adv.
132.83
103.77
99.27
87.34
91.01
80.28
104.57
94.15
87.08
82.95
Other Non Current Assets
10.39
2.72
0.84
1.39
8.23
4.19
0.59
0.68
0.73
0.61
Current Assets
193.82
205.78
186.93
214.87
167.73
224.73
124.13
178.33
204.14
194.66
Current Investments
72.08
72.44
78.95
128.54
103.17
119.11
57.72
110.42
131.15
138.35
Inventories
63.24
71.43
55.95
46.53
41.14
40.99
33.68
30.24
27.82
24.08
Sundry Debtors
17.33
10.69
13.31
8.79
4.73
9.76
6.43
4.92
4.20
4.24
Cash & Bank
14.12
28.41
23.24
11.01
2.99
9.21
10.94
7.06
6.95
7.26
Other Current Assets
27.05
15.58
7.82
14.12
15.71
45.65
15.35
25.69
34.01
20.72
Short Term Loans & Adv.
6.33
7.23
7.67
5.89
6.20
7.70
8.89
18.74
31.34
17.46
Net Current Assets
-380.21
-331.21
-294.96
-274.72
-236.09
-212.51
-261.28
-174.53
-88.10
-45.03
Total Assets
2,264.66
2,049.31
1,756.31
1,683.37
1,752.03
1,017.71
929.50
880.66
837.84
773.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
339.55
348.52
170.58
129.24
199.63
112.14
137.12
65.67
79.86
18.77
PBT
95.84
149.45
-2.07
-128.73
-8.77
35.18
12.86
-12.12
3.09
-29.02
Adjustment
276.49
235.92
193.71
185.72
208.35
91.79
75.76
65.51
70.35
50.25
Changes in Working Capital
7.55
7.03
-14.46
69.05
16.35
-12.23
50.81
12.02
6.84
-2.54
Cash after chg. in Working capital
379.89
392.40
177.18
126.04
215.93
114.73
139.43
65.41
80.28
18.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.33
-43.88
-6.61
3.20
-16.31
-2.59
-2.31
0.26
-0.42
0.09
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
-184.53
-265.32
-56.47
-74.19
-67.62
-145.18
-111.39
-91.46
-80.14
-84.15
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.01
-0.01
0.00
0.00
0.00
Net Investments
-8.28
-0.63
-1.94
-2.18
-1.10
-1.02
0.00
-412.90
-0.24
-0.24
Others
-176.25
-264.69
-54.53
-72.01
-66.52
-144.17
-111.38
321.44
-79.90
-83.91
Cash from Financing Activity
-149.16
-98.07
-101.85
-45.32
-138.68
31.80
-21.73
26.00
-0.25
60.57
Net Cash Inflow / Outflow
5.87
-14.88
12.26
9.73
-6.67
-1.24
3.99
0.20
-0.52
-4.80
Opening Cash & Equivalents
8.25
23.13
10.87
1.14
7.81
9.06
6.95
6.75
7.26
12.06
Closing Cash & Equivalent
14.12
8.25
23.13
10.87
1.14
7.81
10.94
6.95
6.75
7.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
37.25
36.29
29.48
30.60
36.67
37.06
34.53
33.67
34.41
34.17
ROA
3.21%
5.86%
-0.10%
-5.79%
-0.53%
2.19%
1.42%
-1.41%
0.35%
-3.86%
ROE
12.07%
21.76%
-0.36%
-18.98%
-1.28%
3.82%
2.42%
-2.29%
0.53%
-5.33%
ROCE
25.69%
33.73%
11.85%
-6.07%
9.13%
6.86%
3.86%
0.46%
2.67%
-2.91%
Fixed Asset Turnover
1.07
1.17
0.93
0.60
1.27
1.65
1.28
1.16
1.16
1.21
Receivable days
2.14
1.92
2.56
2.50
1.71
2.11
1.83
1.79
1.85
2.51
Inventory Days
10.28
10.20
11.86
16.23
9.68
9.72
10.28
11.38
11.37
10.51
Payable days
100.22
95.75
127.12
164.03
33.10
32.36
29.31
26.63
25.69
25.24
Cash Conversion Cycle
-87.81
-83.62
-112.70
-145.30
-21.71
-20.53
-17.20
-13.46
-12.48
-12.22
Total Debt/Equity
0.41
0.37
0.44
0.45
0.32
0.41
0.34
0.36
0.28
0.25
Interest Cover
1.87
2.61
0.97
-0.52
0.89
2.98
1.86
0.21
1.21
-1.84

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Westlife Foodworld's McDonald's India launches ‘Protein Plus Slice’
    24th Jul 2025, 16:44 PM

    The Protein Plus Slice has been developed in collaboration with the prestigious CSIR-CFTRI

    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.