WEBSITE BSE:544570 NSE: WEWORK Inc. Year: 2016 Industry: Miscellaneous My Bucket: Add Stock
Last updated: 15:40
WeWork India Management Ltd. is a top flexible workspace solutions provider, offering the WeWork brand in India under a licensing and partnership framework. Founded with the Embassy Group, WeWork India focuses on providing modern coworking spaces that are tech-enabled, designed for start-ups, SMEs, and large companies. The WeWork India brand is running locations within prime markets and cities such as Bengaluru, Mumbai, Gurugram, Hyderabad, Pune, and Noida and offers fully managed office solutions, private offices, shared workspaces, and enterp...Read More
WeWork India Management Ltd. is a top flexible workspace solutions provider, offering the WeWork brand in India under a licensing and partnership framework. Founded with the Embassy Group, WeWork India focuses on providing modern coworking spaces that are tech-enabled, designed for start-ups, SMEs, and large companies. The WeWork India brand is running locations within prime markets and cities such as Bengaluru, Mumbai, Gurugram, Hyderabad, Pune, and Noida and offers fully managed office solutions, private offices, shared workspaces, and enterprise-grade bespoke builds. The WeWork India brand has established itself with a solid reputation for providing a premium amenity set, a community-styled working space, and a plug-and-play experience for clients. While the global WeWork brand has had challenges, the WeWork India brand continues to be financially strong with high occupancy levels, sustainable cost structure, and increased enterprise clients. It is one of the leading flexible workspace operators in India, serving clients who need flexible teams, scale, and modern workspaces. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹7243 Cr.
Stock P/E 56.5
P/B 33.4
Current Price ₹535
Book Value ₹ 16
Face Value 10
52W High ₹662.2
Dividend Yield 0%
52W Low ₹ 419.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2024 | Dec 2024 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|
| Net Sales | 470 | 492 | 575 | 634 |
| Other Income | 30 | 17 | 11 | 10 |
| Total Income | 499 | 508 | 586 | 644 |
| Total Expenditure | 171 | 180 | 195 | 227 |
| Operating Profit | 329 | 328 | 391 | 417 |
| Interest | 157 | 160 | 153 | 152 |
| Depreciation | 202 | 205 | 231 | 246 |
| Exceptional Income / Expenses | 0 | -46 | 0 | -4 |
| Profit Before Tax | -31 | -83 | 7 | 15 |
| Provision for Tax | -235 | 0 | -0 | -0 |
| Profit After Tax | 204 | -83 | 7 | 15 |
| Adjustments | -1 | -0 | -0 | 2 |
| Profit After Adjustments | 204 | -83 | 6 | 17 |
| Adjusted Earnings Per Share | 26.5 | -6.6 | 0.5 | 1.2 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 784 | 1315 | 1665 | 1949 | 2171 |
| Other Income | 54 | 108 | 72 | 76 | 68 |
| Total Income | 838 | 1423 | 1737 | 2026 | 2237 |
| Total Expenditure | 379 | 519 | 618 | 713 | 773 |
| Operating Profit | 459 | 904 | 1119 | 1313 | 1465 |
| Interest | 390 | 414 | 508 | 598 | 622 |
| Depreciation | 712 | 637 | 744 | 824 | 884 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -46 | -50 |
| Profit Before Tax | -643 | -147 | -136 | -157 | -92 |
| Provision for Tax | 0 | -0 | -0 | -285 | -235 |
| Profit After Tax | -643 | -147 | -136 | 128 | 143 |
| Adjustments | 0 | 1 | -0 | -1 | 1 |
| Profit After Adjustments | -643 | -146 | -136 | 127 | 144 |
| Adjusted Earnings Per Share | -83.8 | -19 | -17.7 | 9.5 | 21.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 35% | 0% | 0% |
| Operating Profit CAGR | 17% | 42% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 126% | 161% | 75% | 75% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | -155 | -292 | -437 | 200 |
| Minority's Interest | 0 | -0 | -0 | 1 |
| Borrowings | 197 | 389 | 496 | 209 |
| Other Non-Current Liabilities | 3114 | 3212 | 3137 | 3304 |
| Total Current Liabilities | 816 | 1105 | 1287 | 1393 |
| Total Liabilities | 3972 | 4414 | 4483 | 5107 |
| Fixed Assets | 3314 | 3576 | 3600 | 4313 |
| Other Non-Current Assets | 300 | 401 | 351 | 333 |
| Total Current Assets | 358 | 437 | 532 | 461 |
| Total Assets | 3972 | 4414 | 4483 | 5107 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 221 | 28 | 50 | 21 |
| Cash Flow from Operating Activities | 416 | 942 | 1162 | 1290 |
| Cash Flow from Investing Activities | -6 | -386 | -393 | -304 |
| Cash Flow from Financing Activities | -602 | -534 | -797 | -984 |
| Net Cash Inflow / Outflow | -192 | 22 | -29 | 2 |
| Closing Cash & Cash Equivalent | 28 | 50 | 21 | 24 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | -83.8 | -19.01 | -17.7 | 9.51 |
| CEPS(Rs) | 8.95 | 63.85 | 79.29 | 71.03 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -20.17 | -44.18 | -82.38 | 10.44 |
| Core EBITDA Margin(%) | 51.64 | 60.52 | 62.88 | 63.43 |
| EBIT Margin(%) | -32.25 | 20.32 | 22.32 | 22.63 |
| Pre Tax Margin(%) | -81.97 | -11.17 | -8.17 | -8.04 |
| PAT Margin (%) | -81.97 | -11.17 | -8.15 | 6.58 |
| Cash Profit Margin (%) | 8.75 | 37.27 | 36.54 | 48.84 |
| ROA(%) | -16.19 | -3.5 | -3.05 | 2.67 |
| ROE(%) | 0 | 0 | 0 | 0 |
| ROCE(%) | -184.36 | 161.56 | 194.64 | 126.34 |
| Receivable days | 29.98 | 18.63 | 16.43 | 15.29 |
| Inventory Days | 0 | 0.06 | 0.04 | 0.07 |
| Payable days | 0 | 0 | 0 | 8300.62 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.41 | 0.37 | 0.48 | 0.21 |
| EV/Core EBITDA(x) | 0.69 | 0.54 | 0.71 | 0.32 |
| Net Sales Growth(%) | 0 | 67.58 | 26.67 | 17.06 |
| EBIT Growth(%) | 0 | 205.59 | 39.1 | 18.69 |
| PAT Growth(%) | 0 | 77.17 | 7.52 | 194.41 |
| EPS Growth(%) | 0 | 77.32 | 6.87 | 153.69 |
| Debt/Equity(x) | -1.89 | -1.43 | -1.28 | 2.22 |
| Current Ratio(x) | 0.44 | 0.4 | 0.41 | 0.33 |
| Quick Ratio(x) | 0.44 | 0.4 | 0.41 | 0.33 |
| Interest Cover(x) | -0.65 | 0.65 | 0.73 | 0.74 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Oct 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 71.22 | 49.8 | 49.8 | 49.42 |
| FII | 0 | 27.57 | 21.98 | 20.37 |
| DII | 0 | 18.91 | 24.84 | 25.61 |
| Public | 28.78 | 3.72 | 3.39 | 4.6 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Oct 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 3.9 | 6.67 | 6.67 | 6.69 |
| FII | 0 | 3.7 | 2.95 | 2.76 |
| DII | 0 | 2.53 | 3.33 | 3.47 |
| Public | 1.58 | 0.5 | 0.45 | 0.62 |
| Others | 0 | 0 | 0 | 0 |
| Total | 5.48 | 13.4 | 13.4 | 13.54 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
