Logo
Whalesbook
HomeStocksNewsPremiumAbout UsContact Us

рднрд╛рд░рддреАрдп рдлрд╛рд╕реНрдЯ рдлреВрдб рдЪреЗрдиреНрд╕ рдкреНрд░реАрдорд┐рдпрдо рдХреА рдУрд░ рдмрдврд╝реАрдВ: рдКрдВрдЪреЗ рджрд╛рдо, рд╢рд╛рдирджрд╛рд░ рд╕рд╛рдордЧреНрд░реА рд╡рд┐рдХрд╛рд╕ рдХреЛ рджреЗ рд░рд╣реА рдЧрддрд┐

Consumer Products

|

Published on 20th November 2025, 12:36 AM

Whalesbook Logo

Author

Satyam Jha | Whalesbook News Team

Overview

рднрд╛рд░рдд рдореЗрдВ рдлрд╛рд╕реНрдЯ-рдлреВрдб рдЪреЗрди рдЕрдм рдХрдо рдХреАрдорддреЛрдВ рдФрд░ рд╕реНрдерд╛рдиреАрдп рдореЗрдиреНрдпреВ рд╕реЗ рдЖрдЧреЗ рдмрдврд╝рдХрд░ рдкреНрд░реАрдорд┐рдпрдо рд╕рд╛рдордЧреНрд░реА рдФрд░ рд╢рд╛рдирджрд╛рд░ рдСрдкреНрд╢рдиреНрд╕ рдЕрдкрдирд╛ рд░рд╣реА рд╣реИрдВред рдЗрд╕ рд╕реНрдЯреНрд░реЗрдЯреЗрдЬрд┐рдХ рдмрджрд▓рд╛рд╡ рдХрд╛ рдордХрд╕рдж рдКрдВрдЪреА рдкреНрд░реЙрдлрд┐рдЯ рдорд╛рд░реНрдЬрд┐рди рд╣рд╛рд╕рд┐рд▓ рдХрд░рдирд╛, рдЬреНрдпрд╛рджрд╛ рд╕рдордЭрджрд╛рд░ рдЧреНрд░рд╛рд╣рдХреЛрдВ рдХреЛ рд▓реБрднрд╛рдирд╛ рдФрд░ рдореМрдЬреВрджрд╛ рдЧреНрд░рд╛рд╣рдХреЛрдВ рдХреЛ рдЕрдкрд╕реЗрд▓ рдХрд░рдирд╛ рд╣реИред рдбреЛрдорд┐рдиреЛрдЬрд╝ (рдЕрдкрдиреЗ рд╕реЙрд╡рд░рдбреЛ рдкрд┐рдЬреНрдЬрд╛ рдХреЗ рд╕рд╛рде) рдФрд░ рдкрд╛рдкрд╛ рдЬреЙрди'рд╕ рдЬреИрд╕реЗ рдмрдбрд╝реЗ рдкреНрд▓реЗрдпрд░реНрд╕ рдЗрд╕ рдЗрд╡реЛрд▓реНрдпреВрд╢рди рдХреЛ рд▓реАрдб рдХрд░ рд░рд╣реЗ рд╣реИрдВ, рдЬреЛ рднрд╛рд░рддреАрдп рдлреВрдб рд╕рд░реНрд╡рд┐рд╕реЗрдЬ рдорд╛рд░реНрдХреЗрдЯ рдХреЗ рдмрдврд╝рддреЗ рд╡рд┐рд╕реНрддрд╛рд░ рдореЗрдВ рдХреНрд╡рд╛рд▓рд┐рдЯреА рдФрд░ рдЕрд▓рдЧ рдЕрдиреБрднрд╡реЛрдВ рдХреА рдмрдврд╝рддреА рдорд╛рдВрдЧ рдХреЛ рдкреВрд░рд╛ рдХрд░ рд░рд╣реЗ рд╣реИрдВред

Westlife Foodworld Ltd

тВ╣ 550-0.01%
21 Nov тАУ close price
ЁЯФЧwestlife.co.inтАвBSE: 505533тАвNSE: WESTLIFE
Market CapтВ╣ 8,575 Cr.
Current PriceтВ╣ 550
High / LowтВ╣ 893
Stock P/E551
Book ValueтВ╣ 32.7
Dividend Yield0.14 %
ROCE-0.08 %
ROE0.18 %
Face ValueтВ╣ 2.00
SalesтВ╣ 15.6 Cr.
OPM90.8 %
Mar CapтВ╣ 8,575 Cr.

ABOUT

Westlife Development Limited (WDL) focuses on establishing and operating McDonaldтАЩs 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 McCaf├й outlets in West and South India in easily accessible and popular locations like malls, high-streets, shopping complexes and residential areasтАЩ after outlet presence. It employees close to 10,000 employees.[2]

KEY POINTS

History of Hardcastle RestaurantsHardcastle Restaurants Pvt Ltd was established as a joint venture with McDonaldтАЩs 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 McDonaldтАЩs under an agreement of 2010. The agreement grants HRPL authority to provide initial capital for the business, with operational and technical business support from McDonaldтАЩs Corporation.[1]

Peer Comparision

S.No.NameCurrent Price (Rs.)Price to EarningMarket 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 valueReturn on assets (%)Debt to equity
1.Jubilant Food.589.05129.6138838.620.20194.6052.582340.1519.7213.088854.9519.25299.66105.0617.932.772.11
2.Devyani Intl.144.29тАУ17791.530.00-23.95-98719.251376.7512.656.425240.7115.21-31.07-19.7211.45-0.202.15
3.Travel Food1349.7050.6217773.450.0097.90-10.62355.89-28.8841.691687.7432.83362.4795.7715.0021.490.24
4.Westlife Food550.05551.098574.930.14-0.1338.100.297.41-0.0815.5790.8215.56-0.1316.840.180.00
5.Sapphire Foods255.003796.808199.970.00-12.79-631.69742.446.725.762987.1515.252.16-12.775.890.860.99
6.Spice LoungeFood68.80951.634796.200.000.0620.000.49345.45тАУ88.1412.545.040.0643.20тАУ1.03
7.Restaurant Brand61.78тАУ3600.330.00-63.332.61703.4311.23-3.012672.7610.72-207.22-58.604.48-7.552.23
тАУMedian: 11 Co.144.29340.354796.20.0-0.132.61304.7611.235.171223.415.252.16-0.135.89-0.011.03

Quarterly Results

Standalone figures in тВ╣ crores

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales
0.140.200.2261.850.210.220.260.230.270.240.2914.750.29
Expenses
0.330.260.390.420.390.381.010.350.510.410.340.250.43
Operating Profit
-0.19-0.06-0.1761.43-0.18-0.16-0.75-0.12-0.24-0.17-0.0514.50-0.14
Other Income
0.000.000.000.000.260.080.060.050.030.030.100.020.01
Profit before tax
-0.19-0.06-0.3361.380.05-0.08-0.69-0.07-0.21-0.140.0514.52-0.13
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
-0.19-0.06-0.3359.81-0.01-0.08-0.60-0.07-0.21-0.141.3114.52-0.13
EPS in Rs
-0.01-0.00-0.023.84-0.00-0.01-0.04-0.00-0.01-0.010.080.93-0.01

Profit & Loss

Standalone Figures in тВ╣ Crores / Yearly

Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales
200000000163116
Expenses
3111111111221
Operating Profit
-1-0-0-0-1-0-0-0-0-160-114
Other Income
1000000000000
Interest
0000000000000
Depreciation
0000000000000
Profit before tax
-0-0-0-0-1-0-0-0-0-161-014
Net Profit
0-0-0-0-1-0-0-0-0-159116
EPS in Rs
0.01-0.01-0.03-0.02-0.03-0.02-0.02-0.03-0.03-0.053.790.060.99
Dividend Payout %
0%0%0%0%0%0%0%0%0%-7,271%91%1,314%тАУ

Compounded Sales Growth

10 Years:14%
5 Years:16%
3 Years:32%
TTM:1489%

Compounded Profit Growth

10 Years:24%
5 Years:37%
3 Years:60%
TTM:1721%

Stock Price CAGR

10 Years:8%
5 Years:7%
3 Years:-10%
1 Year:-22%

Return on Equity

10 Years:1%
5 Years:2%
3 Years:4%
Last Year:0%

Balance Sheet

Standalone figures in тВ╣ crores

Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
31313131313131313131313131
Reserves
444446447448450451452455457454467473478
Borrowings
0000000002000
Other Liabilities
0000000000100
Total Liabilities
476477478480481482483486489488499505510
Fixed Assets
0000000000000
Gross Block
0.010.010.010.010.010.010.010.010.000.010.000.00тАУ
Accumulated Depreciation
0.010.010.010.010.000.000.000.010.000.010.000.00тАУ
CWIP
0000000000000
Investments
626262475475476477479481482490497499
Other Assets
41441541656567769810
Total Assets
476477478480481482483486489488499505510

Cash Flows

Standalone Figures in тВ╣ Crores / Yearly

Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity
1-0-00-0-0-00-1-158-2
Cash from Investing Activity
-18900-0-00-1-2-20-22
Cash from Financing Activity
17700000132-0-560
Net Cash Flow
-12000-0001-0-1-0-0

Ratios

Standalone Figures in тВ╣ Crores / Yearly

Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days
0000тАУ4,3724,1034,524438010
Inventory Days
0000тАУтАУтАУтАУтАУтАУтАУтАУ
Days Payable
тАУтАУтАУтАУтАУтАУтАУтАУтАУтАУтАУтАУ
Cash Conversion Cycle
0000тАУ4,3724,1034,524438010
Working Capital Days
762,3413,4977,428тАУ4,3394,0664,4824,8421,970452,201
ROCE %
-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%12%-0%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters
56.23%56.23%56.23%56.22%56.23%56.28%56.25%56.25%56.25%56.25%56.25%56.25%
FIIs
10.12%9.61%9.70%10.44%10.48%11.60%13.83%13.71%13.90%12.86%11.24%10.41%
DIIs
23.68%24.15%24.14%23.66%23.99%23.01%20.99%21.31%21.24%22.33%24.03%24.79%
Public
9.72%9.72%9.64%9.37%9.00%8.79%8.58%8.38%8.27%8.20%8.13%8.20%

* The classifications might have changed from Sep'2022 onwards.тД╣я╕П

Documents

Announcements

Revised Disclosures under Reg. 29(1) & 29(2) of SEBI (SAST) Regulations, 2011
Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011
Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011
Announcement under Regulation 30 (LODR)-Earnings Call Transcript

7 Nov - Company submits the Earning Call Transcript of the Investor meet/Analyst meet held on 3rd November 2025- Post Board meeting of the Company for the declaration тАж

Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation

4 Nov - Company informs the stock exchange of the Analyst/Investor Meet scheduled to be held on 19th November 2025 as per the details mentioned in the attached тАж

Annual Reports

Financial Year 2025

(from bse)

Financial Year 2024

(from bse)

Financial Year 2023

(from bse)

Financial Year 2022

(from bse)

Financial Year 2021

(from bse)

Financial Year 2020

(from bse)

Financial Year 2019

(from bse)

Financial Year 2018

(from bse)

Financial Year 2017

(from bse)

Financial Year 2016

(from bse)

Financial Year 2015

(from bse)

Financial Year 2014

(from bse)

Financial Year 2013

(from bse)

Financial Year 2012

(from bse)

Financial Year 2011

(from bse)

Credit Ratings

No credit ratings.

Concalls

Nov 2025

TranscriptPPTRecording

Jul 2025

TranscriptPPT

May 2025

TranscriptPPT

Feb 2025

Transcript

Feb 2025

TranscriptPPT

Oct 2024

TranscriptPPTRecording

Jul 2024

TranscriptPPT

May 2024

TranscriptPPT

Feb 2024

TranscriptPPT

Nov 2023

TranscriptPPT

Sep 2023

PPT

Aug 2023

TranscriptPPT

May 2023

TranscriptPPTRecording

Mar 2023

PPT

Feb 2023

TranscriptPPT

Dec 2022

PPT

Dec 2022

TranscriptPPT

Nov 2022

PPT

Aug 2022

TranscriptPPT

Aug 2021

Transcript

Mar 2021

Transcript

Jan 2021

Transcript

Nov 2020

Transcript

Jul 2020

Transcript

Jun 2020

TranscriptPPT

Jan 2020

Transcript

Oct 2019

Transcript

Jul 2019

Transcript

May 2019

Transcript

Feb 2019

Transcript

Sep 2018

Transcript

Jun 2018

Transcript

May 2018

Transcript

Feb 2018

Transcript

Nov 2017

Transcript

Aug 2017

Transcript

Aug 2016

Transcript