Westlife Foodworld Ltd - Stock Valuation and Financial Performance

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

Westlife Development Share Price

825.75 18.70 2.32%
as on 12-Apr'24 16:59

DeciZen - make an informed investing decision on Westlife Development

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Westlife Foodworld stock performance -

mw4me loader
P/E Ratio (CD):
145.43
Market Cap:
12,876.4 Cr.
52-wk low:
675.8
52-wk high:
1,024.6

Is Westlife Foodworld Ltd an attractive stock to invest in?

1. Is Westlife Foodworld Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Westlife Foodworld Ltd is a below average quality company.

2. Is Westlife Foodworld Ltd undervalued or overvalued?

The key valuation ratios of Westlife Foodworld Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Westlife Foodworld Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Westlife Foodworld Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Westlife Development:

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 not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 1%-4.6%-0.7%-1.8%2.3%3.8%7.3%-4.6%8.3%25.2%-
Value Creation
Index
-0.9-1.3-1.1-1.1-0.8-0.7-0.5-1.3-0.40.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7407648339311,1351,4021,5489861,5762,2781,157
Sales YoY Gr.-3.2%9%11.7%21.9%23.5%10.4%-36.3%59.9%44.5%-
Adj EPS 0.1-2.4-1-1.50.41.10.1-6-0.17.45.7
YoY Gr.--1915.4%NANANA179.5%-95.4%-12000%NANA-
BVPS (₹) 36.134.234.433.734.537.136.730.629.536.337.2
Adj Net
Profit
2.1-36.7-15.5-23.46.1170.8-92.6-1.511689
Cash Flow from Ops. 3818.879.965.7137112200129171349-
Debt/CF from Ops. 1.77.21.92.91.32.10.91.71.20.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13.3%15%13.8%44.5%
Adj EPS 56.8%80.3%429.9%NA
BVPS0.1%1%-0.4%23.1%
Share Price 9.6% 14.8% 26.8% 17.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.5-6.7-2.9-4.41.130.1-17.5-0.322.615.5
Op. Profit
Mgn %
6.52.55.75.47.58.914.16.213.11733.2
Net Profit
Mgn %
0.3-4.8-1.9-2.50.51.20.1-9.4-0.15.17.7
Debt to
Equity
0.10.30.30.40.30.40.30.50.40.4-
Working Cap
Days
6061636151444060403225,030
Cash Conv.
Cycle
-23-20-20-22-26-28-27-49-42-29-1,44,881

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 15.50%

Sales growth is growing at healthy rate in last 3 years 13.75%

Net Profit is growing at healthy rate in last 3 years 429.91%

Sales growth is good in last 4 quarters at 24.18%

No data to display

Latest Financials - Westlife Foodworld Ltd

Standalone Consolidated
TTM EPS (₹) 3.8 5.7
TTM Sales (₹ Cr.) 62.5 1,157
BVPS (₹.) 31.5 37.2
Reserves (₹ Cr.) 460 549
P/BV 26.20 22.18
PE 216.81 145.43
From the Market
52 Week Low / High (₹) 675.80 / 1024.55
All Time Low / High (₹) 0.00 / 1024.55
Market Cap (₹ Cr.) 12,876
Equity (₹ Cr.) 31.2
Face Value (₹) 2
Industry PE 98.4

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Westlife Development

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales7407648339311,1351,4021,5489861,5762,278
Operating Expenses 6977497918841,0581,2831,3349391,3871,904
Manufacturing Costs135152158170200237260177283421
Material Costs315318333366425512538348513686
Employee Cost 96114124141172197219178210311
Other Costs 151166175207261337316235382487
Operating Profit 431543477711921447189374
Operating Profit Margin (%) 5.8%2.0%5.1%5.0%6.8%8.5%13.8%4.8%12.0%16.4%
Other Income 6161020181413442820
Interest 5101515151881858393
Depreciation 445058646780138140136152
Exceptional Items 0023000-17400
Profit Before Tax 1-293-121335-9-129-2149
Tax 0000014-1-29038
Profit After Tax 1-293-121321-7-99-2112
PAT Margin (%) 0.1%-3.8%0.3%-1.3%1.1%1.5%-0.5%-10.1%-0.1%4.9%
Adjusted EPS (₹)0.1-1.90.2-0.80.81.4-0.5-6.4-0.17.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%48%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 561531535524537577571477460566
Share Capital 31313131313131313131
Reserves 530500504493506546540446428535
Minority Interest0000000000
Debt5873131183184234184215201207
Long Term Debt11080000000
Short Term Debt4773123183184234184215201207
Trade Payables59576874108118128185172188
Others Liabilities 59112104100100898698069231,089
Total Liabilities 7377738388819291,0181,7521,6831,7562,049

Fixed Assets

Gross Block5946747648459267711,6621,6001,7792,107
Accumulated Depreciation170210262314372176254315417484
Net Fixed Assets4244645025315545951,4081,2841,3621,623
CWIP 18211817202823263657
Investments 159148156170184204157198150130
Inventories20242830344141475671
Trade Receivables6445610591311
Cash Equivalents 127771193112328
Others Assets98104122121121131115109116129
Total Assets 7377738388819291,0181,7521,6831,7562,049

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 38198066137112200129171349
PBT 1-293-121335-9-129-2149
Adjustment 475070667692208186194236
Changes in Working Capital -9-371251-121669-147
Tax Paid -1000-2-3-163-7-44
Cash Flow From Investing Activity -260-84-80-91-111-145-68-74-56-265
Capex -102-105-77-91-106-143-126-49-100-269
Net Investments -154260-1-6-357-25573
Others -4-5-300110-130
Cash Flow From Financing Activity 22261026-2232-139-45-102-98
Net Proceeds from Shares 18000000132-2
Net Proceeds from Borrowing 1744-35-19-800000
Interest Paid -2-9-16-15-15-18-15-17-13-14
Dividend Paid 0000000000
Others 27255060149-124-31-91-82
Net Cash Flow 0-5-104-1-71012-15
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.23-5.330.53-2.292.423.82-1.28-18.98-0.3621.76
ROCE (%)1.18-2.912.670.463.866.869.13-6.0711.8533.73
Asset Turnover Ratio1.171.011.031.081.251.441.120.570.921.2
PAT to CFO Conversion(x)38N/A26.67N/A10.545.33N/AN/AN/A3.12
Working Capital Days
Receivable Days4322222332
Inventory Days9111111101010161210
Payable Days6867687178818316412796

Westlife Foodworld Ltd Stock News

Westlife Foodworld Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Westlife Development on 12-Apr-2024 16:59 is ₹825.8.
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 12-Apr-2024 16:59 the market cap of Westlife Development stood at ₹12,876.4.
The latest P/E ratio of Westlife Development as of 12-Apr-2024 16:59 is 216.8.
The latest P/B ratio of Westlife Development as of 12-Apr-2024 16:59 is 26.20.
The 52-week high of Westlife Development is ₹1,024.6 and the 52-week low is ₹675.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Westlife Development is ₹62.50 ( 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.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.