Sharescart Research Club logo
Products
Research
Tools
About
  • Home
  • /
  • Westlife Development
Join Channel
Consolidated Standalone

Westlife Development

₹575 -9.5 | 1.6%

Market Cap ₹8966 Cr.

Stock P/E 738.1

P/B 14.4

Current Price ₹575

Book Value ₹ 40

Face Value 2

52W High ₹890.6

Dividend Yield 0.13%

52W Low ₹ 565.3

Edit Ratio

Westlife Development Research see more...

Overview Inc. Year: 1982Industry: Restaurants

Westlife Development Ltd is engaged in letting out of property and trading in items. The Company's segments include Trading and Leasing. The Trading section is engaged in trading of steel, fabric and different substances. The Leasing segment offers office premises on operating lease basis. The Company focuses on setting up and operating quick service restaurants (QSR) in India thru its subsidiary, Hardcastle Restaurants Pvt. Ltd. (HRPL). Its restaurant classes include freestanding, meals court, in-store and mall shops. The Company operates a chain of McDonald's restaurants in west and south India. The Company, thru its subsidiary HRPL, operates McDonald's through approximately 240 restaurants across over 30 cities. Its service formats and brand extensions include restro, Breakfast, McDelivery and kiosks at numerous transit points. The Company has operations in Telangana, Gujarat, Karnataka, Maharashtra, Tamil Nadu, Kerala and elements of Madhya Pradesh.

Read More..

Westlife Development Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Westlife Development Quarterly Results

#(Fig in Cr.) Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 615 615 600 562 616 618 654 603 658 642
Other Income 5 3 5 5 5 6 3 10 7 11
Total Income 620 618 605 567 621 624 657 613 664 653
Total Expenditure 510 517 508 487 538 542 566 526 572 575
Operating Profit 109 102 97 80 84 82 91 87 92 78
Interest 26 27 28 28 30 32 33 33 35 36
Depreciation 43 44 46 50 49 50 52 53 55 57
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 53
Profit Before Tax 41 30 23 2 5 1 6 1 2 37
Provision for Tax 12 8 6 1 1 0 -1 -0 0 9
Profit After Tax 29 22 17 1 3 0 7 2 1 28
Adjustments 0 0 0 0 0 0 -0 0 0 0
Profit After Adjustments 29 22 17 1 3 0 7 2 1 28
Adjusted Earnings Per Share 1.8 1.4 1.1 0 0.2 0 0.4 0.1 0.1 1.8

Westlife Development Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 764 833 931 1135 1402 1548 986 1576 2278 2392 2491 2557
Other Income 16 10 20 18 14 13 44 28 20 18 24 31
Total Income 781 843 951 1153 1416 1561 1030 1604 2299 2410 2516 2587
Total Expenditure 749 791 884 1058 1283 1334 939 1387 1904 2022 2171 2239
Operating Profit 32 52 67 95 133 227 91 217 394 388 344 348
Interest 10 15 15 15 18 81 85 83 93 110 127 137
Depreciation 50 58 64 67 80 138 140 136 152 182 204 217
Exceptional Income / Expenses 0 23 0 0 0 -17 4 0 0 0 0 53
Profit Before Tax -29 3 -12 13 35 -9 -129 -2 149 96 13 46
Provision for Tax 0 0 0 0 14 -1 -29 -0 38 27 1 8
Profit After Tax -29 3 -12 13 21 -7 -99 -2 112 69 12 38
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -29 3 -12 13 21 -7 -99 -2 112 69 12 38
Adjusted Earnings Per Share -1.9 0.2 -0.8 0.8 1.4 -0.5 -6.4 -0.1 7.2 4.4 0.8 2.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 4% 16% 10% 13%
Operating Profit CAGR -11% 17% 9% 27%
PAT CAGR -83% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -26% -10% 9% 8%
ROE Average 2% 12% 3% 1%
ROCE Average 16% 25% 16% 9%

Westlife Development Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 534 538 528 542 584 577 481 462 566 588 603
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 8 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities -0 0 0 2 -3 771 713 812 946 1102 1261
Total Current Liabilities 240 292 353 385 437 404 490 482 537 574 689
Total Liabilities 773 838 881 929 1018 1752 1683 1756 2049 2265 2554
Fixed Assets 464 502 531 554 595 1408 1284 1362 1623 1817 2051
Other Non-Current Assets 114 131 172 251 198 176 184 207 221 254 248
Total Current Assets 195 204 178 124 225 168 215 187 206 194 255
Total Assets 773 838 881 929 1018 1752 1683 1756 2049 2265 2554

Westlife Development Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 12 7 7 7 9 8 1 11 23 8 14
Cash Flow from Operating Activities 19 80 66 137 112 200 129 171 349 340 345
Cash Flow from Investing Activities -84 -80 -91 -111 -145 -68 -74 -56 -265 -185 -221
Cash Flow from Financing Activities 61 -0 26 -22 32 -139 -45 -102 -98 -149 -79
Net Cash Inflow / Outflow -5 -1 0 4 -1 -7 10 12 -15 6 45
Closing Cash & Cash Equivalent 7 7 7 11 8 1 11 23 8 14 59

Westlife Development Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -1.87 0.18 -0.78 0.83 1.37 -0.47 -6.38 -0.11 7.16 4.44 0.78
CEPS(Rs) 1.37 3.89 3.32 5.15 6.49 8.42 2.58 8.64 16.91 16.12 13.87
DPS(Rs) 0 0 0 0 0 0 0 0 0 3.45 0.75
Book NAV/Share(Rs) 34.17 34.41 33.67 34.53 37.06 36.67 30.6 29.48 36.29 37.25 37.88
Core EBITDA Margin(%) 1.98 5.11 5.04 6.82 8.49 13.83 4.76 12 16.42 15.44 12.84
EBIT Margin(%) -2.46 2.17 0.35 2.46 3.77 4.65 -4.48 5.11 10.63 8.59 5.63
Pre Tax Margin(%) -3.8 0.37 -1.3 1.13 2.51 -0.57 -13.06 -0.13 6.56 4.01 0.52
PAT Margin (%) -3.81 0.34 -1.3 1.13 1.52 -0.47 -10.08 -0.11 4.9 2.89 0.49
Cash Profit Margin (%) 2.79 7.26 5.54 7.06 7.2 8.46 4.08 8.55 11.58 10.51 8.68
ROA(%) -3.86 0.35 -1.41 1.42 2.19 -0.53 -5.79 -0.1 5.86 3.21 0.5
ROE(%) -5.33 0.53 -2.29 2.42 3.82 -1.28 -18.98 -0.36 21.76 12.07 2.07
ROCE(%) -2.91 2.67 0.46 3.86 6.86 9.13 -6.07 11.85 33.73 25.69 16.12
Receivable days 2.51 1.85 1.79 1.83 2.11 1.71 2.5 2.56 1.92 2.14 2.66
Inventory Days 10.51 11.37 11.38 10.28 9.72 9.68 16.23 11.86 10.2 10.28 10.55
Payable days 66.56 68.18 70.72 78.41 80.69 83.35 164.03 127.12 95.75 100.22 106.54
PER(x) 0 1070.84 0 387.27 313.31 0 0 0 95.57 181.15 895.06
Price/Book(x) 8.49 5.67 6.34 9.27 11.57 8.73 15 16.23 18.84 21.58 18.41
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0.43 0.11
EV/Net Sales(x) 6.07 3.81 3.77 4.54 4.92 3.34 7.46 4.84 4.76 5.34 4.46
EV/Core EBITDA(x) 146.6 60.68 52.34 54.15 51.99 22.75 80.64 35.2 27.49 32.91 32.31
Net Sales Growth(%) 3.24 9.04 11.68 21.93 23.54 10.4 -36.29 59.88 44.51 4.99 4.16
EBIT Growth(%) -455.66 196.16 -82 756.16 89.86 36.17 -161.36 282.23 200.63 -15.13 -31.81
PAT Growth(%) -3154.56 109.73 -527.82 206.08 65.61 -134.51 -1253.06 98.32 6797.48 -37.97 -82.45
EPS Growth(%) -3153.18 109.73 -527.84 206.06 65.59 -134.5 -1251.95 98.33 6799.72 -37.97 -82.45
Debt/Equity(x) 0.25 0.28 0.36 0.34 0.41 0.32 0.45 0.44 0.37 0.41 0.52
Current Ratio(x) 0.81 0.7 0.51 0.32 0.51 0.42 0.44 0.39 0.38 0.34 0.37
Quick Ratio(x) 0.74 0.63 0.42 0.24 0.42 0.31 0.34 0.27 0.25 0.23 0.25
Interest Cover(x) -1.84 1.21 0.21 1.86 2.98 0.89 -0.52 0.98 2.61 1.87 1.1
Total Debt/Mcap(x) 0.03 0.05 0.06 0.04 0.04 0.04 0.03 0.03 0.02 0.02 0.03

Westlife Development Shareholding Pattern

# Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Promoter 56.22 56.22 56.23 56.28 56.25 56.25 56.25 56.26 56.25 56.25
FII 9.7 10.44 10.47 11.6 13.83 13.72 13.9 12.86 11.25 10.41
DII 24.13 23.66 23.99 23.01 20.99 21.31 21.23 22.33 24.03 24.79
Public 9.94 9.67 9.31 9.11 8.92 8.72 8.61 8.56 8.47 8.55
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

Cons

  • Company has a low return on equity of 12% over the last 3 years.
  • Debtor days have increased from 100.22 to 106.54days.
  • Stock is trading at 14.4 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Westlife Development News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!