Is Westlife Foodworld a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Westlife Foodworld Ltd is a average quality company .

Is Westlife Foodworld undervalued or overvalued?

The key valuation ratios of Westlife Foodworld Ltd's currently when compared to its past seem to suggest it is in the Fair zone .

What is Westlife Foodworld share price return in the past 10 years?

Westlife Foodworld Ltd share price has appreciated 10.7% annually (CAGR) over the past ten years.

Is Westlife Foodworld a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Westlife Foodworld Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

What is the P/E ratio of Westlife Foodworld?

The latest standalone P/E ratio of Westlife Foodworld as of 20-Dec-2024 is 0.00.

What is the P/B ratio of Westlife Foodworld?

The latest standalone P/B ratio of Westlife Foodworld as of 20-Dec-2024 is 25.71.

What is the 52-week high and low of Westlife Foodworld?

The 52-week high of Westlife Foodworld is Rs. 959.50 and the 52-week low is Rs. 674.80.

Westlife Foodworld Ltd - Stock Valuation and Financial Performance

Name: Westlife Foodworld
Brand: Westlife Foodworld

BSE: 505533 | NSE: WESTLIFE | Restaurants | Small Cap

Place order

Westlife Development Share Price

₹825 -22.30 -2.63%
as on 20-Dec'24 16:59

10 Year X-Ray of Westlife Development:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	-2.9%	2.7%	0.5%	3.9%	6.9%	9.1%	-6.1%	11.9%	33.7%	25.7%	-
Value Creation Index ⓘ	-1.2	-0.8	-1.0	-0.7	-0.5	-0.3	-1.5	-0.1	1.5	0.9	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	764	833	931	1,135	1,402	1,548	986	1,576	2,278	2,392	2,378
Sales YoY Gr.	-	9%	11.7%	21.9%	23.5%	10.4%	-36.3%	59.9%	44.5%	5%	-
Adj EPS ⓘ	-2.4	-1	-1.5	0.4	1.1	0.1	-6	-0.1	7.4	4.8	1.4
YoY Gr.	-	NA	NA	NA	179.5%	-95.4%	-12000%	NA	NA	-35.2%	-
BVPS (₹) ⓘ	34.2	34.4	33.7	34.5	37.1	36.7	30.6	29.5	36.3	37.3	38.1
Adj Net Profit ⓘ	-36.7	-15.5	-23.4	6.1	17	0.8	-92.6	-1.5	116	75.1	22
Cash Flow from Ops. ⓘ	18.8	79.9	65.7	137	112	200	129	171	349	340	-
Debt/CF from Ops. ⓘ	7.2	1.9	2.9	1.3	2.1	0.9	1.7	1.2	0.6	0.7	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	13.5%	11.3%	34.4%	5%
Adj EPS ⓘ	NA	34.6%	NA	-35.2%
BVPSⓘ	1%	0.1%	6.8%	2.7%
Share Price	10.7%	18.9%	13.6%	0.5%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	-6.7	-2.9	-4.4	1.1	3	0.1	-17.5	-0.3	22.6	13	3.7
Op. Profit Mgn % ⓘ	2.5	5.7	5.4	7.5	8.9	14.1	6.2	13.1	17	15.8	13.5
Net Profit Mgn % ⓘ	-4.8	-1.9	-2.5	0.5	1.2	0.1	-9.4	-0.1	5.1	3.1	0.9
Debt to Equity ⓘ	0.3	0.3	0.4	0.3	0.4	0.3	0.5	0.4	0.4	0.4	0
Working Cap Days ⓘ	61	63	61	51	44	40	60	40	32	35	22
Cash Conv. Cycle ⓘ	-20	-20	-22	-26	-28	-27	-49	-42	-29	-30	-111

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 34.36%

Return on Equity has declined versus last 3 years average to 3.70%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -0.02%

Latest Financials - Westlife Foodworld Ltd

	Standalone	Consolidated
TTM EPS (₹)	-0.1	1.4
TTM Sales (₹ Cr.)	1	2,378
BVPS (₹.) ⓘ	32.1	38.1
Reserves (₹ Cr.) ⓘ	459	563
P/BV ⓘ	25.71	21.63
PE ⓘ	0.00	595.04

From the Market
52 Week Low / High (₹)	674.80 / 959.50
All Time Low / High (₹)	0.00 / 1024.55
Market Cap (₹ Cr.)	12,865
Equity (₹ Cr.)	31.2
Face Value (₹)	2
Industry PE ⓘ	31.6

Management X-Ray of Westlife Development:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Westlife Development

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Westlife Development

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	764	833	931	1,135	1,402	1,548	986	1,576	2,278	2,392
Operating Expenses ⓘ	749	791	884	1,058	1,283	1,334	939	1,387	1,904	2,022
Manufacturing Costs	152	158	170	200	237	260	177	283	421	450
Material Costs	318	333	366	425	512	538	348	513	686	711
Employee Cost	114	124	141	172	197	219	178	210	311	329
Other Costs ⓘ	166	175	207	261	337	316	235	382	487	533
Operating Profit ⓘ	15	43	47	77	119	214	47	189	374	369
Operating Profit Margin (%)	2.0%	5.1%	5.0%	6.8%	8.5%	13.8%	4.8%	12.0%	16.4%	15.4%
Other Income ⓘ	16	10	20	18	14	13	44	28	20	18
Interest ⓘ	10	15	15	15	18	81	85	83	93	110
Depreciation ⓘ	50	58	64	67	80	138	140	136	152	182
Exceptional Items ⓘ	0	23	0	0	0	-17	4	0	0	0
Profit Before Tax ⓘ	-29	3	-12	13	35	-9	-129	-2	149	96
Tax ⓘ	0	0	0	0	14	-1	-29	0	38	27
Profit After Tax	-29	3	-12	13	21	-7	-99	-2	112	69
PAT Margin (%)	-3.8%	0.3%	-1.3%	1.1%	1.5%	-0.5%	-10.1%	-0.1%	4.9%	2.9%
Adjusted EPS (₹)	-1.9	0.2	-0.8	0.8	1.4	-0.5	-6.4	-0.1	7.2	4.4
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	48%	78%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	531	535	524	537	577	571	477	460	566	581
Share Capital ⓘ	31	31	31	31	31	31	31	31	31	31
Reserves ⓘ	500	504	493	506	546	540	446	428	535	550
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	73	131	183	184	234	184	215	201	207	239
Long Term Debt	0	8	0	0	0	0	0	0	0	0
Short Term Debt	73	123	183	184	234	184	215	201	207	239
Trade Payables	57	68	74	108	118	128	185	172	188	203
Others Liabilities ⓘ	112	104	100	100	89	869	806	923	1,089	1,242
Total Liabilities ⓘ	773	838	881	929	1,018	1,752	1,683	1,756	2,049	2,265
Fixed Assets
Gross Block	674	764	845	926	771	1,662	1,600	1,779	2,107	2,382
Accumulated Depreciation	210	262	314	372	176	254	315	417	484	565
Net Fixed Assetsⓘ	464	502	531	554	595	1,408	1,284	1,362	1,623	1,817
CWIP ⓘ	21	18	17	20	28	23	26	36	57	45
Investmentsⓘ	148	156	170	184	204	157	198	150	130	138
Inventories	24	28	30	34	41	41	47	56	71	63
Trade Receivables	4	4	5	6	10	5	9	13	11	17
Cash Equivalents	7	7	7	11	9	3	11	23	28	14
Others Assetsⓘ	104	122	121	121	131	115	109	116	129	170
Total Assets ⓘ	773	838	881	929	1,018	1,752	1,683	1,756	2,049	2,265

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	19	80	66	137	112	200	129	171	349	340
PBT ⓘ	-29	3	-12	13	35	-9	-129	-2	149	96
Adjustment ⓘ	50	70	66	76	92	208	186	194	236	276
Changes in Working Capital ⓘ	-3	7	12	51	-12	16	69	-14	7	8
Tax Paid ⓘ	0	0	0	-2	-3	-16	3	-7	-44	-40
Cash Flow From Investing Activity ⓘ	-84	-80	-91	-111	-145	-68	-74	-56	-265	-185
Capex	-105	-77	-91	-106	-143	-126	-49	-100	-269	-215
Net Investments	26	0	-1	-6	-3	57	-25	57	3	20
Others ⓘ	-5	-3	0	0	1	1	0	-13	0	11
Cash Flow From Financing Activityⓘ	61	0	26	-22	32	-139	-45	-102	-98	-149
Net Proceeds from Shares ⓘ	0	0	0	0	0	1	3	2	-2	0
Net Proceeds from Borrowing ⓘ	44	-35	-19	-8	0	0	0	0	0	0
Interest Paid ⓘ	-9	-16	-15	-15	-18	-15	-17	-13	-14	-20
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	-54
Others ⓘ	25	50	60	1	49	-124	-31	-91	-82	-76
Net Cash Flow ⓘ	-5	-1	0	4	-1	-7	10	12	-15	6

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	-5.33	0.53	-2.29	2.42	3.82	-1.28	-18.98	-0.36	21.76	12.07
ROCE (%)	-2.91	2.67	0.46	3.86	6.86	9.13	-6.07	11.85	33.73	25.69
Asset Turnover Ratio	1.01	1.03	1.08	1.25	1.44	1.12	0.57	0.92	1.2	1.11
PAT to CFO Conversion(x)	N/A	26.67	N/A	10.54	5.33	N/A	N/A	N/A	3.12	4.93
Working Capital Days
Receivable Days	3	2	2	2	2	2	3	3	2	2
Inventory Days	11	11	11	10	10	10	16	12	10	10
Payable Days	67	68	71	78	81	83	164	127	96	100

Westlife Foodworld Ltd Stock News

Westlife Foodworld Ltd FAQs

What is the share price of Westlife Development?

Company share prices are keep on changing according to the market conditions. The closing price of Westlife Development on 20-Dec-2024 16:59 is ₹825.0.

What is the market cap of Westlife Development?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Westlife Development stood at ₹12,864.7.

What is the P/E ratio of Westlife Development?

The latest P/E ratio of Westlife Development as of 20-Dec-2024 16:59 is 0.00.

What is the P/B ratio of Westlife Development?

The latest P/B ratio of Westlife Development as of 20-Dec-2024 16:59 is 25.71.

What is the 52-week high and low of Westlife Development?

The 52-week high of Westlife Development is ₹959.5 and the 52-week low is ₹674.8.

What is the TTM revenue of Westlife Development?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Westlife Development is ₹0.98 ( Cr.) .

About Westlife Foodworld Ltd

Westlife Development Limited (WDL) is a part of the Mumbai-based B.L. Jatia Group. WDL is one of the fastest growing players in India’s quick service restaurant (QSR) sector, focusing on putting up and operating QSR in India through its wholly owned subsidiary Hardcastle Restaurants Pvt. Ltd. (HRPL). Westlife Development operates a chain of McDonald’s restaurants in west and south India through its subsidiary Hardcastle Restaurants Pvt. Ltd. (HRPL).

HRPL operates many McDonald’s restaurants across many cities in the states of Maharashtra, Karnataka, Telangana, Gujarat, Tamil Nadu, Kerala, Chhattisgarh, Andhra Pradesh, Goa and parts of Madhya Pradesh, and provides direct employment. McDonald’s operates through various formats including standalone restaurants, drive-thru’s, mall food courts, McDelivery and dessert kiosks. It also has three thriving brand extensions - McDelivery, McCafe and McBreakfast.

Business area of the company

The company operates in the QSR sub-segment of the informal eating-out industry. Under the master franchisee arrangement with McDonald’s Corporation, the Company is responsible for financing all business operations and paying real estate interests, while McDonald’s Corporation offers technical, operational and business support.

Awards and Recognition

2015

WDL has been recognized for their contribution to the industry with several awards such as -‘Make In India’ Awards for excellence in the QSR category 2015.
The Economic Times Awards for excellence in Supply Chain & Logistics 2015, among the elite set of the 10 greatest value creators in India.
WDL was also awarded as one of Fortune India Next 500 companies in 2015.

2016

Ranked 9th globally as the most valuable brand by Forbes’2016 Brand Ranking.
Presented with the ‘Great Place to Work’ award for the best Company to Work For in the retail industry.

2018

Ranked 11th globally as the most valuable brand as listed on Forbes’2018 Brand Ranking.

2019

Recognized as one of the best brands in the QSR industry by The Economic Times – Brand Equity.
Ranked as one of the top 30 companies by ‘Great Places to Work’ under the retail segment.

Milestones

2013

Westlife Development opening of the 1st restaurant in Mysore by Hardcastle Restaurants Pvt. Ltd., Companys subsidiary Company.
Opening of the 1st restaurant in Kochi by Hardcastle Restaurants Pvt. Ltd.
Westlife Development - McCafe Launches In India.
McDonald’s unveils its ‘Masaaledaar’ Grilled Burger -Westlife Development has splits its face value from Rs 10/- to 2/- 2014.
New Store Launch at Nadiad - November 25th 2014.
Westlife Development December 2014 New Store Launch at Mangalore.
Westlife Development Has Launch New Store at Aurangabad,Belagavi.
Westlife Development - McDonald's expands its McCafe footprint in India.
Westlife Development - McDonald's launching first restaurant in Rajkot, Gujarat.

2015

Westlife Development titled '’McDonald’s brings the Golden Arches to Hubli'’.
Westlife Development Bengaluru First Stop on McCafe's Southward Journey in India - McDonald’s Announces Launch of 3 McCafe'.
Westlife Development -McDonald's launching first McCafe in Kolhapur, Maharashtra.
Westlife Development - McDonald’s opens its First Gold Standard Drive-Thru restaurant in Bharuch.
Westlife Development - McDonald's opens its first outlet in Solapur.
Westlife Development - McDonald's enters the state of Chhattisgarh with its first ever restaurant in Raipur.

2016

Westlife Development launches new McDonald in AP.

2017-18

McDonalds introduces McFizz drinks to beat the heat.
McDonald’s India and Baahubali come together to walk the ramp for six talented designers.
Westlife Development has announced the launch of its second restaurant in Goa.

2018-19

McDonald’s Introduces Whole Wheat Buns.
McDonald’s inaugurates its first restaurant in Kakinada.
McDonald’s expands its footprint in Kerala with its first outlet in Thiruvananthapuram.

2020

Westlife Development has resumed new store openings across its markets. The company has opened four new stores post March 2020 as it steadily continues to move towards pre-COVID levels of business.
Hardcastle Restaurants (HRPL), a Master Franchisee for West & South India operations of McDonald’s restaurants and a subsidiary of the Westlife Development, has launched new packaging ‘EatQual’ designed for its specially abled customers.
Westlife Development, the company that owns and operates McDonald’s restaurants in West and South India has elevated its already world-class safety and hygiene practices across its delivery, take-out, drive-thru and dine-in service platforms.
Hardcastle Restaurants (HRPL), a Master Franchisee for West & South India operations of McDonald’s restaurants and a subsidiary of the Westlife Development, has launched a Contactless Delivery service to deliver happiness to the customers’ doorstep.
Hardcastle Restaurants (HRPL), a Master Franchisee for West & South India operations of McDonald’s restaurants and a subsidiary of the Westlife Development, has partnered with online restaurant guide, food ordering and delivery platform Zomato for further expanding the availability and accessibility of McDelivery for the Northern and Eastern region.