Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Westlife Development
Join Channel
Consolidated Standalone

Westlife Development

₹839.5 -7.6 | 0.9%

Market Cap ₹13090 Cr.

Stock P/E 189.1

P/B 22.3

Current Price ₹839.5

Book Value ₹ 37.7

Face Value 2

52W High ₹1024.6

Dividend Yield 0.41%

52W Low ₹ 701.1

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.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Operating Revenue 477 455 538 572 611 556 615 615 600 562
Other Income 4 13 2 5 8 6 5 3 5 5
Total Income 481 468 540 578 619 562 620 618 605 567
Total Expenditure 397 392 451 476 509 468 510 517 508 487
Operating Profit 84 76 89 101 110 94 109 102 97 80
Interest Expense 21 21 22 23 23 25 26 27 28 28
Depreciation 35 35 36 37 39 41 43 44 46 50
Profit Before Tax 28 21 32 42 48 28 41 30 23 2
Provision for Tax 7 5 8 10 12 8 12 8 6 1
Profit After Tax 21 15 24 32 36 20 29 22 17 1
Adjustments 0 -0 0 0 0 0 0 0 0 0
Profit After Adjustments 21 15 24 32 36 20 29 22 17 1
Adjusted Earnings Per Share 1.3 1 1.5 2 2.3 1.3 1.8 1.4 1.1 0

Westlife Development Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Operating Revenue 680 740 764 833 931 1135 1402 1548 986 1576 2278 2392
Other Income 7 6 16 10 20 18 14 13 44 28 20 18
Total Income 687 746 781 843 951 1153 1416 1561 1030 1604 2299 2410
Total Expenditure 625 697 749 791 884 1058 1283 1334 939 1387 1904 2022
Operating Profit 62 49 32 52 67 95 133 227 91 217 394 388
Interest Expense 1 5 10 15 15 15 18 81 85 83 93 109
Depreciation 31 44 50 58 64 67 80 138 140 136 152 183
Profit Before Tax 30 1 -29 3 -12 13 35 -9 -129 -2 149 96
Provision for Tax -0 -0 0 0 0 0 14 -1 -29 -0 38 27
Profit After Tax 31 1 -29 3 -12 13 21 -7 -99 -2 112 69
Adjustments -9 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 21 1 -29 3 -12 13 21 -7 -99 -2 112 69
Adjusted Earnings Per Share 2.3 0.1 -1.9 0.2 -0.8 0.8 1.4 -0.5 -6.4 -0.1 7.2 4.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 45% 14% 15% 13%
Operating Profit CAGR 82% 20% 33% 20%
PAT CAGR 0% 0% 54% 14%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 8% 26% 17% 9%
ROE Average 22% 1% 1% 1%
ROCE Average 34% 13% 11% 7%

Westlife Development Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 263 561 534 538 528 542 584 577 481 462 566
Minority's Interest 143 0 0 0 0 0 0 0 0 0 0
Borrowings 0 11 0 8 0 0 0 0 0 0 0
Current Liability 125 165 240 292 353 385 437 404 490 482 537
Other Liabilities & Provisions 1 -0 -0 0 0 2 -3 771 713 812 946
Total Liabilities 531 737 773 838 881 929 1018 1752 1683 1756 2049
Loans 0 0 0 0 0 0 0 0 0 0 0
Investments 0 20 10 25 60 127 85 54 70 71 57
Fixed Assets 349 424 464 502 531 554 595 1408 1284 1362 1623
Other Loans 58 71 83 87 94 105 80 91 87 99 104
Other Non Current Assets 40 18 22 19 18 20 33 31 27 36 59
Current Assets 84 203 195 204 178 124 225 168 215 187 206
Total Assets 531 737 773 838 881 929 1018 1752 1683 1756 2049

Westlife Development Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 20 25 12 7 7 7 9 8 1 11 23
Cash Flow from Operating Activities 70 38 19 80 66 137 112 200 129 171 349
Cash Flow from Investing Activities -120 -260 -84 -80 -91 -111 -145 -68 -74 -56 -265
Cash Flow from Financing Activities 55 222 61 -0 26 -22 32 -139 -45 -102 -98
Net Cash Inflow / Outflow 5 -0 -5 -1 0 4 -1 -7 10 12 -15
Closing Cash & Cash Equivalent 25 12 7 7 7 11 8 1 11 23 8

Westlife Development Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 2.32 0.06 -1.87 0.18 -0.78 0.83 1.37 -0.47 -6.38 -0.11 7.16
CEPS(Rs) 6.77 2.86 1.37 3.89 3.32 5.15 6.49 8.42 2.58 8.64 16.91
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 3.45
Book NAV/Share(Rs) 28.69 36.05 34.17 34.41 33.67 34.53 37.06 36.67 30.6 29.48 36.29
Net Profit Margin 4.5 0.13 -3.81 0.34 -1.3 1.13 1.52 -0.47 -10.08 -0.11 4.9
Operating Margin 4.57 0.71 -2.46 2.17 0.35 2.46 3.77 4.65 -4.48 5.11 10.63
PBT Margin 4.48 0.09 -3.8 0.37 -1.3 1.13 2.51 -0.57 -13.06 -0.13 6.56
ROA(%) 6.9 0.15 -3.86 0.35 -1.41 1.42 2.19 -0.53 -5.79 -0.1 5.86
ROE(%) 13.05 0.23 -5.33 0.53 -2.29 2.42 3.82 -1.28 -18.98 -0.36 21.76
ROCE(%) 12.94 1.18 -2.91 2.67 0.46 3.86 6.86 9.13 -6.07 11.85 33.73
Price/Earnings(x) 47.7 5839.31 0 1070.84 0 387.27 313.31 0 0 0 95.57
Price/Book(x) 3.86 9.93 8.49 5.67 6.34 9.27 11.57 8.73 15 16.23 18.84
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0.5
EV/Net Sales(x) 1.47 7.59 6.07 3.81 3.77 4.54 4.92 3.34 7.46 4.84 4.76
EV/Core EBITDA(x) 16.02 115.17 146.6 60.68 52.34 54.15 51.99 22.75 80.64 35.2 27.49
Interest Earned Growth(%) 24.15 8.19 3.24 9.04 11.68 21.93 23.54 10.4 -36.29 59.88 44.51
Net Profit Growth -27.63 -97.13 -3154.56 109.73 -527.82 206.08 65.61 -134.51 -1253.06 98.32 6797.48
EPS Growth(%) 18.42 -97.36 -3153.18 109.73 -527.84 206.06 65.59 -134.5 -1251.95 98.33 6799.72
Interest Coverage(x) % 52.76 1.14 -1.84 1.21 0.21 1.86 2.98 0.89 -0.52 0.97 2.61

Westlife Development Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 57.13 56.98 56.98 56.32 56.22 56.22 56.22 56.22 56.23 56.28
FII 10.74 9.94 9.47 9.8 10.12 9.61 9.7 10.44 10.47 11.6
DII 22.69 22.84 23.34 24.13 23.68 24.14 24.13 23.66 23.99 23.01
Public 9.44 10.24 10.21 9.75 9.98 10.02 9.94 9.67 9.31 9.11
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 53% CAGR over last 5 years
  • Debtor days have improved from 127.12 to 95.75days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 1% over the last 3 years.
  • Stock is trading at 22.3 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 GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

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

View more.....

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

View more.....

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

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price 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!