Whalesbook
เชญเชพเชฐเชคเชฎเชพเช เชซเชพเชธเซเช-เชซเซเชก เชเซเชเชจเซเชธ เชนเชตเซ เชเชเซ เชเชฟเชเชฎเชคเซ เช เชจเซ เชธเซเชฅเชพเชจเชฟเช เชฎเซเชจเซเชเชฅเซ เชเชเชณ เชตเชงเซเชจเซ เชชเซเชฐเซเชฎเชฟเชฏเชฎ เชเชเชเซ เช เชจเซ เชเซเชฐเซเชฎเซเช เชเชซเชฐเชฟเชเชเซเชธเชจเซ เช เชชเชจเชพเชตเซ เชฐเชนเซ เชเซ. เช เชตเซเชฏเซเชนเชพเชคเซเชฎเช เชซเซเชฐเชซเชพเชฐเชจเซ เชนเซเชคเซ เชเชเชเชพ เชจเชซเชพ เชฎเชพเชฐเซเชเชฟเชจ เชฎเซเชณเชตเชตเชพเชจเซ, เชตเชงเซ เชชเชธเชเชฆเชเซเชฏเซเชเซเชค เชเซเชฐเชพเชนเช เชเชงเชพเชฐเชจเซ เชเชเชฐเซเชทเชฟเชค เชเชฐเชตเชพเชจเซ เช เชจเซ เชนเชพเชฒเชจเชพ เชเซเชฐเชพเชนเชเซเชจเซ เช เชชเชธเซเชฒ เชเชฐเชตเชพเชจเซ เชเซ. เชกเซเชฎเชฟเชจเซเช (เชคเซเชจเชพ เชธเซเชฐเชกเซเชน เชชเชฟเชเชพ เชธเชพเชฅเซ) เช เชจเซ เชชเชพเชชเชพ เชเซเชนเซเชจเซเชธ เชเซเชตเซ เชฎเซเชเซ เชเชเชชเชจเซเช เช เชเชคเซเชเซเชฐเชพเชเชคเชฟเชจเซเช เชจเซเชคเซเชคเซเชต เชเชฐเซ เชฐเชนเซ เชเซ, เชเซ เชตเชฟเชธเซเชคเชฐเชคเชพ เชญเชพเชฐเชคเซเชฏ เชซเซเชก เชธเชฐเซเชตเชฟเชธเชฟเชธ เชฎเชพเชฐเซเชเซเชเชฎเชพเช เชเซเชฃเชตเชคเซเชคเชพ เช เชจเซ เชตเชฟเชญเชฟเชจเซเชจ เช เชจเซเชญเชตเซเชจเซ เชตเชงเชคเซ เชฎเชพเชเชเชจเซ เชชเซเชฐเชคเชฟเชธเชพเชฆ เชเชชเซ เชฐเชนเซ เชเซ.
Westlife Development Limited (WDL) focuses on establishing and operating McDonaldโs restaurants across West and South India, through its wholly owned subsidiary Hardcastle Restaurants Pvt Ltd (HRPL).[1]Today, It manages 319 McDonalds restaurants and 223 McCafรฉ outlets in West and South India in easily accessible and popular locations like malls, high-streets, shopping complexes and residential areasโ after outlet presence. It employees close to 10,000 employees.[2]
History of Hardcastle RestaurantsHardcastle Restaurants Pvt Ltd was established as a joint venture with McDonaldโs Corporation, USA in 1995. Mcdonald's Corporation exited the Joint Venture in 2011 after selling its 50% stake to HRPL. It is now the master franchisee of McDonaldโs under an agreement of 2010. The agreement grants HRPL authority to provide initial capital for the business, with operational and technical business support from McDonaldโs Corporation.[1]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Jubilant Food. | 589.05 | 129.61 | 38838.62 | 0.20 | 194.60 | 52.58 | 2340.15 | 19.72 | 13.08 | 8854.95 | 19.25 | 299.66 | 105.06 | 17.93 | 2.77 | 2.11 |
| 2. | Devyani Intl. | 144.29 | โ | 17791.53 | 0.00 | -23.95 | -98719.25 | 1376.75 | 12.65 | 6.42 | 5240.71 | 15.21 | -31.07 | -19.72 | 11.45 | -0.20 | 2.15 |
| 3. | Travel Food | 1349.70 | 50.62 | 17773.45 | 0.00 | 97.90 | -10.62 | 355.89 | -28.88 | 41.69 | 1687.74 | 32.83 | 362.47 | 95.77 | 15.00 | 21.49 | 0.24 |
| 4. | Westlife Food | 550.05 | 551.09 | 8574.93 | 0.14 | -0.13 | 38.10 | 0.29 | 7.41 | -0.08 | 15.57 | 90.82 | 15.56 | -0.13 | 16.84 | 0.18 | 0.00 |
| 5. | Sapphire Foods | 255.00 | 3796.80 | 8199.97 | 0.00 | -12.79 | -631.69 | 742.44 | 6.72 | 5.76 | 2987.15 | 15.25 | 2.16 | -12.77 | 5.89 | 0.86 | 0.99 |
| 6. | Spice LoungeFood | 68.80 | 951.63 | 4796.20 | 0.00 | 0.06 | 20.00 | 0.49 | 345.45 | โ | 88.14 | 12.54 | 5.04 | 0.06 | 43.20 | โ | 1.03 |
| 7. | Restaurant Brand | 61.78 | โ | 3600.33 | 0.00 | -63.33 | 2.61 | 703.43 | 11.23 | -3.01 | 2672.76 | 10.72 | -207.22 | -58.60 | 4.48 | -7.55 | 2.23 |
| โ | Median: 11 Co. | 144.29 | 340.35 | 4796.2 | 0.0 | -0.13 | 2.61 | 304.76 | 11.23 | 5.17 | 1223.4 | 15.25 | 2.16 | -0.13 | 5.89 | -0.01 | 1.03 |
Standalone figures in โน crores
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 0.14 | 0.20 | 0.22 | 61.85 | 0.21 | 0.22 | 0.26 | 0.23 | 0.27 | 0.24 | 0.29 | 14.75 | 0.29 |
Expenses | 0.33 | 0.26 | 0.39 | 0.42 | 0.39 | 0.38 | 1.01 | 0.35 | 0.51 | 0.41 | 0.34 | 0.25 | 0.43 |
Operating Profit | -0.19 | -0.06 | -0.17 | 61.43 | -0.18 | -0.16 | -0.75 | -0.12 | -0.24 | -0.17 | -0.05 | 14.50 | -0.14 |
Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.26 | 0.08 | 0.06 | 0.05 | 0.03 | 0.03 | 0.10 | 0.02 | 0.01 |
Profit before tax | -0.19 | -0.06 | -0.33 | 61.38 | 0.05 | -0.08 | -0.69 | -0.07 | -0.21 | -0.14 | 0.05 | 14.52 | -0.13 |
Tax % | 0.00% | 0.00% | 0.00% | 2.56% | 100.00% | 0.00% | -11.59% | 0.00% | 0.00% | 0.00% | -2,540.00% | 0.00% | 0.00% |
Net Profit | -0.19 | -0.06 | -0.33 | 59.81 | -0.01 | -0.08 | -0.60 | -0.07 | -0.21 | -0.14 | 1.31 | 14.52 | -0.13 |
EPS in Rs | -0.01 | -0.00 | -0.02 | 3.84 | -0.00 | -0.01 | -0.04 | -0.00 | -0.01 | -0.01 | 0.08 | 0.93 | -0.01 |
Standalone Figures in โน Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 63 | 1 | 16 |
Expenses | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 |
Operating Profit | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -1 | 60 | -1 | 14 |
Other Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -1 | 61 | -0 | 14 |
Net Profit | 0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -1 | 59 | 1 | 16 |
EPS in Rs | 0.01 | -0.01 | -0.03 | -0.02 | -0.03 | -0.02 | -0.02 | -0.03 | -0.03 | -0.05 | 3.79 | 0.06 | 0.99 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -7,271% | 91% | 1,314% | โ |
Standalone figures in โน crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves | 444 | 446 | 447 | 448 | 450 | 451 | 452 | 455 | 457 | 454 | 467 | 473 | 478 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Total Liabilities | 476 | 477 | 478 | 480 | 481 | 482 | 483 | 486 | 489 | 488 | 499 | 505 | 510 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Block | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | โ |
Accumulated Depreciation | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | โ |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 62 | 62 | 62 | 475 | 475 | 476 | 477 | 479 | 481 | 482 | 490 | 497 | 499 |
Other Assets | 414 | 415 | 416 | 5 | 6 | 5 | 6 | 7 | 7 | 6 | 9 | 8 | 10 |
Total Assets | 476 | 477 | 478 | 480 | 481 | 482 | 483 | 486 | 489 | 488 | 499 | 505 | 510 |
Standalone Figures in โน Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 1 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -1 | -1 | 58 | -2 |
Cash from Investing Activity | -189 | 0 | 0 | -0 | -0 | 0 | -1 | -2 | -2 | 0 | -2 | 2 |
Cash from Financing Activity | 177 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 2 | -0 | -56 | 0 |
Net Cash Flow | -12 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | -0 | -1 | -0 | -0 |
Standalone Figures in โน Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0 | 0 | 0 | 0 | โ | 4,372 | 4,103 | 4,524 | 438 | 0 | 1 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | โ | โ | โ | โ | โ | โ | โ | โ |
Days Payable | โ | โ | โ | โ | โ | โ | โ | โ | โ | โ | โ | โ |
Cash Conversion Cycle | 0 | 0 | 0 | 0 | โ | 4,372 | 4,103 | 4,524 | 438 | 0 | 1 | 0 |
Working Capital Days | 76 | 2,341 | 3,497 | 7,428 | โ | 4,339 | 4,066 | 4,482 | 4,842 | 1,970 | 45 | 2,201 |
ROCE % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | 12% | -0% |
No credit ratings.
Nov 2025
Jul 2025
May 2025
Feb 2025
Feb 2025
Oct 2024
Jul 2024
May 2024
Feb 2024
Nov 2023
Sep 2023
Aug 2023
May 2023
Mar 2023
Feb 2023
Dec 2022
Dec 2022
Nov 2022
Aug 2022
Aug 2021
Mar 2021
Jan 2021
Nov 2020
Jul 2020
Jun 2020
Jan 2020
Oct 2019
Jul 2019
May 2019
Feb 2019
Sep 2018
Jun 2018
May 2018
Feb 2018
Nov 2017
Aug 2017
Aug 2016