Westlife Foodworld Ltd (WESTLIFE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Westlife Development Share Price

559.30 -14.80 -2.58%
as on 05-Dec'25 16:59

Westlife Foodworld Ltd (WESTLIFE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Westlife Development

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Westlife Foodworld stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
238.91
Market Cap:
8,952.3 Cr.
52-wk low:
534
52-wk high:
890.6

Is Westlife Foodworld Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Westlife Development: Login to view analysis.

Analysis of Financial Track Record

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Westlife Foodworld Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 2.7%0.5%3.9%6.9%9.1%-6.1%11.9%33.7%25.7%16.1%-
Value Creation
Index
-0.8-1.0-0.7-0.5-0.3-1.5-0.11.50.90.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8339311,1351,4021,5489861,5762,2782,3922,4912,537
Sales YoY Gr.-11.7%21.9%23.5%10.4%-36.3%59.9%44.5%5%4.2%-
Adj EPS -1-1.50.41.10.1-6-0.17.44.81.12.4
YoY Gr.-NANA179.5%-95.4%-12000%NANA-35.2%-76.6%-
BVPS (₹) 34.433.734.537.136.730.629.536.337.337.940
Adj Net
Profit
-15.5-23.46.1170.8-92.6-1.511675.117.637
Cash Flow from Ops. 79.965.7137112200129171349340345-
Debt/CF from Ops. 1.92.91.32.10.91.71.20.60.70.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 12.9%10%16.5%4.2%
Adj EPS NA86.6%NA-76.6%
BVPS1.1%0.7%8.7%1.7%
Share Price 8.8% 5.4% -8.9% -29.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-2.9-4.41.130.1-17.5-0.322.61336.2
Op. Profit
Mgn %
5.75.47.58.914.16.213.11715.813.212.5
Net Profit
Mgn %
-1.9-2.50.51.20.1-9.4-0.15.13.10.71.5
Debt to
Equity
0.30.40.30.40.30.50.40.40.40.50
Working Cap
Days
6361514440604032353721
Cash Conv.
Cycle
-20-22-26-28-27-49-42-29-30-30-122

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Westlife Foodworld Ltd

Standalone Consolidated
TTM EPS (₹) 1 2.4
TTM Sales (₹ Cr.) 15.6 2,537
BVPS (₹.) 32.7 40
Reserves (₹ Cr.) 478 592
P/BV 17.57 14.37
PE 575.30 238.91
From the Market
52 Week Low / High (₹) 534.00 / 890.60
All Time Low / High (₹) 0.00 / 1024.55
Market Cap (₹ Cr.) 8,952
Equity (₹ Cr.) 31.2
Face Value (₹) 2
Industry PE 79.5

Management X-Ray of Westlife Development:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Westlife Development - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Westlife Development

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales8339311,1351,4021,5489861,5762,2782,3922,491
Operating Expenses 7918841,0581,2831,3349391,3871,9042,0222,171
Manufacturing Costs158170200237260177283421450513
Material Costs333366425512538348513686711745
Employee Cost 124141172197219178210311329360
Other Costs 175207261337316235382487533553
Operating Profit 43477711921447189374369320
Operating Profit Margin (%) 5.1%5.0%6.8%8.5%13.8%4.8%12.0%16.4%15.4%12.8%
Other Income 10201814134428201824
Interest 1515151881858393110127
Depreciation 58646780138140136152182204
Exceptional Items 23000-1740000
Profit Before Tax 3-121335-9-129-21499613
Tax 00014-1-29-038271
Profit After Tax 3-121321-7-99-21126912
PAT Margin (%) 0.3%-1.3%1.1%1.5%-0.5%-10.1%-0.1%4.9%2.9%0.5%
Adjusted EPS (₹)0.2-0.80.81.4-0.5-6.4-0.17.24.40.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%78%96%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 535524537577571477460566581591
Share Capital 31313131313131313131
Reserves 504493506546540446428535550560
Minority Interest0000000000
Debt131183184234184215201207239308
Long Term Debt8000000000
Short Term Debt123183184234184215201207239308
Trade Payables6874108118128185172188203232
Others Liabilities 104100100898698069231,0891,2421,423
Total Liabilities 8388819291,0181,7521,6831,7562,0492,2652,554

Fixed Assets

Gross Block7648459267711,6621,6001,7792,1072,3822,778
Accumulated Depreciation262314372176254315417484565727
Net Fixed Assets 5025315545951,4081,2841,3621,6231,8172,051
CWIP 18172028232636574526
Investments 156170184204157198150130138159
Inventories28303441414756716381
Trade Receivables456105913111719
Cash Equivalents 7711931123281459
Others Assets 122121121131115109116129170159
Total Assets 8388819291,0181,7521,6831,7562,0492,2652,554

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 8066137112200129171349340345
PBT 3-121335-9-129-21499613
Adjustment 70667692208186194236276314
Changes in Working Capital 71251-121669-147825
Tax Paid -00-2-3-163-7-44-40-7
Cash Flow From Investing Activity -80-91-111-145-68-74-56-265-185-221
Capex -77-91-106-143-126-49-100-269-215-217
Net Investments -0-1-6-357-2557320-12
Others -300110-130119
Cash Flow From Financing Activity -026-2232-139-45-102-98-149-79
Net Proceeds from Shares 0000132-204
Net Proceeds from Borrowing -35-19-80000000
Interest Paid -16-15-15-18-15-17-13-14-20-22
Dividend Paid 00000000-540
Others 5060149-124-31-91-82-76-61
Net Cash Flow -104-1-71012-15645

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.53-2.292.423.82-1.28-18.98-0.3621.7612.072.07
ROCE (%)2.670.463.866.869.13-6.0711.8533.7325.6916.12
Asset Turnover Ratio1.031.081.251.441.120.570.921.21.111.03
PAT to CFO Conversion(x)26.67N/A10.545.33N/AN/AN/A3.124.9328.75
Working Capital Days
Receivable Days2222233223
Inventory Days11111010101612101011
Payable Days687178818316412796100107

Westlife Foodworld Ltd Stock News

Westlife Foodworld Ltd FAQs

The current trading price of Westlife Development on 05-Dec-2025 16:59 is ₹559.3.
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 04-Dec-2025 the market cap of Westlife Development stood at ₹8,952.3.
The latest P/E ratio of Westlife Development as of 04-Dec-2025 is 575.3.
The latest P/B ratio of Westlife Development as of 04-Dec-2025 is 17.57.
The 52-week high of Westlife Development is ₹890.6 and the 52-week low is ₹534.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Westlife Development is ₹15.56 ( 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.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×