Restaurants · Founded 1982 · www.westlife.co.in · BSE 505533 · NSE WESTLIFE · ISIN INE274F01020
No Notes Added Yet
Business
Westlife Foodworld Ltd (formerly Hardcastle Restaurants Pvt. Ltd.) is the master franchisee for McDonald's restaurants in West and South India. The company is primarily engaged in the business of setting up and operating McDonald's restaurants, offering a range of fast-food items including burgers, fries, wraps, beverages, and desserts. Its core business model revolves around providing a quick-service restaurant (QSR) experience, leveraging the globally recognized McDonald's brand. It makes money through direct sales of food and beverages to customers across various formats such as dine-in, drive-thru, takeaway, and digital delivery channels.
Revenue Mix
Westlife Foodworld operates as a single-brand entity (McDonald's) within its designated region. Therefore, it does not have distinct business segments in the traditional sense. Its revenue is primarily generated from the sale of food and beverages across its network of restaurants. Revenue contribution can be broadly categorized by sales channels (dine-in, delivery, drive-thru, takeaway), but these are operational channels rather than separate business segments.
Industry
The company operates in the highly competitive and growing Indian organized Quick Service Restaurant (QSR) market. This industry is characterized by increasing consumer demand for convenience, value, and international food options. Westlife Foodworld holds a significant position as one of the largest QSR chains in its operating regions (West and South India) and is a prominent player in the Western fast-food category. It competes with other international and domestic QSR chains across various cuisines.
MOAT
Westlife Foodworld benefits significantly from the strong brand equity and global recognition of McDonald's. This includes established brand trust, widespread consumer recall, and proven operational playbooks. Its scale, particularly in its regions of operation, allows for efficient supply chain management, economies of scale in procurement, and a wide real estate footprint. Consistency in food quality and service across its outlets, coupled with continuous menu innovation aligned with local tastes, contributes to customer loyalty.
Growth Drivers
Market Expansion: Increasing penetration in existing and new cities within its operating regions through new store openings and leveraging formats like smaller, digital-enabled outlets and drive-thrus.
Digital & Delivery Growth: Continued focus on strengthening its digital presence, online ordering platforms, and expanding its delivery network to tap into the convenience-driven consumer trend.
Menu Innovation: Introducing new products, limited-time offers, and value meals tailored to Indian preferences and health consciousness to attract a wider customer base and drive repeat visits.
Demographic Tailwinds: India's large young population, rising disposable incomes, and increasing urbanization are driving a shift towards out-of-home consumption and organized food services.
Operational Efficiency: Optimizing restaurant operations, technology adoption (e.g., self-ordering kiosks), and supply chain management to improve margins and enhance customer experience.
Risks
Intense Competition: The Indian QSR market is highly competitive with numerous domestic and international players constantly vying for market share.
Food Inflation & Input Costs: Volatility in raw material prices (dairy, vegetables, meat) and rising operating costs (rent, labor, utilities) can impact profitability.
Consumer Discretionary Spending: Economic slowdowns or inflationary pressures can reduce consumer discretionary spending on eating out, affecting sales.
Brand Reputation: Any global or local issues related to the McDonald's brand, food safety concerns, or negative publicity could impact consumer trust and sales.
Regulatory Changes: Changes in food safety regulations, labor laws, or taxation policies can affect operations and costs.
Management & Ownership
Westlife Foodworld Ltd is promoted by the Jatia family, with Amit Jatia serving as the Vice Chairman. The company is professionally managed with an experienced leadership team that has been instrumental in scaling the McDonald's brand in West and South India for over two decades. The ownership structure includes the promoter group holding a significant stake, alongside institutional investors and public shareholders.
Outlook
Westlife Foodworld is well-positioned to capitalize on the secular growth trend in India's organized food services market, driven by its strong brand association with McDonald's and extensive operational experience. The company's strategic focus on store expansion, digital transformation, and menu localization offers avenues for continued revenue growth. However, sustained profitability will depend on its ability to manage input cost pressures effectively, navigate intense competitive landscape, and continuously innovate to meet evolving consumer preferences. Operational execution and efficient capital allocation for expansion will be key determinants of its long-term success.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 600 | 562 | 616 | 618 | 654 | 603 | 658 | 642 | 671 | 655 |
| Other Income | 5 | 5 | 5 | 6 | 3 | 10 | 7 | 11 | 7 | 6 |
| Total Income | 605 | 567 | 621 | 624 | 657 | 613 | 664 | 653 | 678 | 662 |
| Total Expenditure | 508 | 487 | 538 | 542 | 566 | 526 | 572 | 575 | 573 | 568 |
| Operating Profit | 97 | 80 | 84 | 82 | 91 | 87 | 92 | 78 | 105 | 93 |
| Interest | 28 | 28 | 30 | 32 | 33 | 33 | 35 | 36 | 37 | 37 |
| Depreciation | 46 | 50 | 49 | 50 | 52 | 53 | 55 | 57 | 56 | 58 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | -10 | 0 |
| Profit Before Tax | 23 | 2 | 5 | 1 | 6 | 1 | 2 | 37 | 2 | -1 |
| Provision for Tax | 6 | 1 | 1 | 0 | -1 | -0 | 0 | 9 | 1 | -3 |
| Profit After Tax | 17 | 1 | 3 | 0 | 7 | 2 | 1 | 28 | 1 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 17 | 1 | 3 | 0 | 7 | 2 | 1 | 28 | 1 | 2 |
| Adjusted Earnings Per Share | 1.1 | 0 | 0.2 | 0 | 0.4 | 0.1 | 0.1 | 1.8 | 0.1 | 0.2 |
| #(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 | 2626 |
| 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 | 2657 |
| Total Expenditure | 749 | 791 | 884 | 1058 | 1283 | 1334 | 939 | 1387 | 1904 | 2022 | 2171 | 2288 |
| Operating Profit | 32 | 52 | 67 | 95 | 133 | 227 | 91 | 217 | 394 | 388 | 344 | 368 |
| Interest | 10 | 15 | 15 | 15 | 18 | 81 | 85 | 83 | 93 | 110 | 127 | 145 |
| Depreciation | 50 | 58 | 64 | 67 | 80 | 138 | 140 | 136 | 152 | 182 | 204 | 226 |
| Exceptional Income / Expenses | 0 | 23 | 0 | 0 | 0 | -17 | 4 | 0 | 0 | 0 | 0 | 43 |
| Profit Before Tax | -29 | 3 | -12 | 13 | 35 | -9 | -129 | -2 | 149 | 96 | 13 | 40 |
| Provision for Tax | 0 | 0 | 0 | 0 | 14 | -1 | -29 | -0 | 38 | 27 | 1 | 7 |
| Profit After Tax | -29 | 3 | -12 | 13 | 21 | -7 | -99 | -2 | 112 | 69 | 12 | 32 |
| 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 | 32 |
| 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 | 2.2 |
| # | 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 | -40% | -19% | -3% | 6% |
| ROE Average | 2% | 12% | 3% | 1% |
| ROCE Average | 16% | 25% | 16% | 9% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.23 | 56.28 | 56.25 | 56.25 | 56.25 | 56.26 | 56.25 | 56.25 | 56.26 | 56.36 |
| FII | 10.47 | 11.6 | 13.83 | 13.72 | 13.9 | 12.86 | 11.25 | 10.41 | 9.28 | 7.71 |
| DII | 23.99 | 23.01 | 20.99 | 21.31 | 21.23 | 22.33 | 24.03 | 24.79 | 25.5 | 27.26 |
| Public | 9.31 | 9.11 | 8.92 | 8.72 | 8.61 | 8.56 | 8.47 | 8.55 | 8.96 | 8.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.77 | 8.78 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 | 8.79 |
| FII | 1.63 | 1.81 | 2.16 | 2.14 | 2.17 | 2 | 1.75 | 1.62 | 1.45 | 1.2 |
| DII | 3.74 | 3.59 | 3.27 | 3.32 | 3.31 | 3.48 | 3.75 | 3.87 | 3.98 | 4.25 |
| Public | 1.45 | 1.42 | 1.39 | 1.36 | 1.34 | 1.33 | 1.32 | 1.33 | 1.4 | 1.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | +16% | +10% | +13% |
| Operating Profit CAGR | -11% | +17% | +9% | +27% |
| PAT CAGR | -83% | — | — | — |
| Share Price CAGR | -40% | -19% | -3% | +6% |
| ROE Average | +2% | +12% | +3% | +1% |
| ROCE Average | +16% | +25% | +16% | +9% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.23 | 56.28 | 56.25 | 56.25 | 56.25 | 56.26 | 56.25 | 56.25 | 56.26 | 56.36 |
| FII | 10.47 | 11.6 | 13.83 | 13.72 | 13.9 | 12.86 | 11.25 | 10.41 | 9.28 | 7.71 |
| DII | 23.99 | 23.01 | 20.99 | 21.31 | 21.23 | 22.33 | 24.03 | 24.79 | 25.5 | 27.26 |
| Public | 43.77 | 43.72 | 43.75 | 43.75 | 43.75 | 43.74 | 43.75 | 43.75 | 43.74 | 43.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.77 | 8.78 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 | 8.79 |
| FII | 1.63 | 1.81 | 2.16 | 2.14 | 2.17 | 2 | 1.75 | 1.62 | 1.45 | 1.2 |
| DII | 3.74 | 3.59 | 3.27 | 3.32 | 3.31 | 3.48 | 3.75 | 3.87 | 3.98 | 4.25 |
| Public | 6.83 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 | 6.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.