Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Trading

Rating :
77/99  (View)

BSE: 505533 | NSE: WESTLIFE

350.95
-2.75 (-0.78%)
15-Nov-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  356.00
  •  365.85
  •  347.50
  •  353.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19558
  •  68.64
  •  403.80
  •  261.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,458.85
  • 224.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,683.56
  • N/A
  • 9.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.14%
  • 1.09%
  • 9.99%
  • FII
  • DII
  • Others
  • 0%
  • 8.06%
  • 18.72%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 184.75
  • 12.89
  • 14.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.45
  • 51.41
  • 20.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.56
  • -21.00
  • -48.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 137.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 8.11
  • 8.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 71.02
  • 72.69
  • 51.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
396.53
350.09
13.27%
381.86
341.68
11.76%
339.17
302.69
12.05%
370.66
305.19
21.45%
Expenses
338.54
322.23
5.06%
333.08
308.66
7.91%
314.38
284.36
10.56%
336.57
280.95
19.80%
EBITDA
57.99
27.86
108.15%
48.78
33.02
47.73%
24.79
18.33
35.24%
34.09
24.25
40.58%
EBIDTM
14.62%
7.96%
12.77%
9.66%
7.31%
6.06%
9.20%
7.94%
Other Income
3.82
4.26
-10.33%
3.02
3.56
-15.17%
7.20
9.74
-26.08%
3.73
4.01
-6.98%
Interest
20.05
4.13
385.47%
20.29
4.03
403.47%
4.92
3.90
26.15%
4.66
3.65
27.67%
Depreciation
34.35
19.71
74.28%
33.17
18.64
77.95%
21.00
17.56
19.59%
20.37
16.86
20.82%
PBT
7.41
8.30
-10.72%
-1.66
13.91
-
6.07
6.62
-8.31%
12.79
7.75
65.03%
Tax
2.73
0.42
550.00%
-0.53
4.89
-
-1.07
0.00
-
-0.87
0.00
-
PAT
4.68
7.87
-40.53%
-1.13
9.02
-
7.14
6.62
7.85%
13.66
7.75
76.26%
PATM
1.18%
2.25%
-0.30%
2.64%
2.10%
2.19%
3.69%
2.54%
EPS
0.30
0.51
-41.18%
-0.07
0.58
-
0.46
0.43
6.98%
0.88
0.50
76.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,488.22
1,401.61
1,134.87
930.79
833.43
764.33
740.30
684.26
547.90
1.93
0.04
Net Sales Growth
14.51%
23.50%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
4725.00%
 
Cost Of Goods Sold
530.54
505.52
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
0.00
Gross Profit
957.68
896.09
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
0.04
GP Margin
64.35%
63.93%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
100%
Total Expenditure
1,322.57
1,280.96
1,057.52
883.84
790.80
749.17
697.22
626.21
484.50
2.13
0.11
Power & Fuel Cost
-
109.69
98.89
90.22
90.43
89.82
81.38
62.98
43.80
0.00
0.00
% Of Sales
-
7.83%
8.71%
9.69%
10.85%
11.75%
10.99%
9.20%
7.99%
0%
0%
Employee Cost
-
197.11
171.55
140.73
124.02
113.66
96.25
76.32
65.25
0.26
0.08
% Of Sales
-
14.06%
15.12%
15.12%
14.88%
14.87%
13.00%
11.15%
11.91%
13.47%
200%
Manufacturing Exp.
-
104.64
81.85
61.66
41.77
39.27
34.01
29.75
17.70
0.00
0.00
% Of Sales
-
7.47%
7.21%
6.62%
5.01%
5.14%
4.59%
4.35%
3.23%
0%
0%
General & Admin Exp.
-
206.69
167.98
137.09
119.33
115.20
101.55
84.91
62.29
0.15
0.01
% Of Sales
-
14.75%
14.80%
14.73%
14.32%
15.07%
13.72%
12.41%
11.37%
7.77%
25.00%
Selling & Distn. Exp.
-
75.39
62.97
54.66
46.69
42.76
40.62
40.45
30.45
0.00
0.00
% Of Sales
-
5.38%
5.55%
5.87%
5.60%
5.59%
5.49%
5.91%
5.56%
0%
0%
Miscellaneous Exp.
-
81.93
49.30
33.16
35.26
30.71
28.27
21.67
19.29
0.15
0.00
% Of Sales
-
5.85%
4.34%
3.56%
4.23%
4.02%
3.82%
3.17%
3.52%
7.77%
50.0%
EBITDA
165.65
120.65
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
-0.07
EBITDA Margin
11.13%
8.61%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
-175.00%
Other Income
17.77
16.07
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
0.69
Interest
49.92
17.73
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
0.00
Depreciation
108.89
79.72
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
0.00
PBT
24.61
39.26
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
0.62
Tax
0.26
-1.04
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
-0.01
Tax Rate
1.06%
-2.65%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
-1.61%
PAT
24.35
40.30
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
0.63
PAT before Minority Interest
24.35
40.30
12.86
-12.12
2.83
-29.11
0.95
33.25
42.28
-2.05
0.63
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-11.99
-10.88
0.62
0.00
PAT Margin
1.64%
2.88%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
1575.00%
PAT Growth
-22.10%
213.37%
206.11%
-528.27%
109.72%
-3164.21%
-95.53%
-32.29%
2295.80%
-326.98%
 
Unadjusted EPS
1.57
2.59
0.83
-0.78
0.18
-1.87
0.07
2.33
17.17
-0.89
0.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
583.01
542.25
527.52
538.10
533.61
561.03
262.77
206.79
200.04
17.06
Share Capital
31.12
31.12
31.11
31.11
31.11
31.11
18.75
16.00
16.00
16.00
Total Reserves
546.73
506.20
492.68
504.12
500.32
529.52
244.03
190.79
184.04
1.06
Non-Current Liabilities
1.44
1.84
0.27
7.50
-0.26
11.17
0.69
1.12
0.01
0.00
Secured Loans
0.00
0.00
0.00
7.50
0.00
11.29
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.41
1.50
0.00
0.00
0.00
0.00
0.44
0.85
0.01
0.00
Current Liabilities
438.52
385.41
352.87
292.24
239.69
164.60
125.14
72.93
1.57
0.10
Trade Payables
117.83
108.36
74.21
67.74
56.79
59.10
57.67
36.63
1.32
0.10
Other Current Liabilities
79.94
87.43
88.53
93.92
103.80
54.15
53.12
33.69
0.25
0.00
Short Term Borrowings
233.92
183.52
182.90
123.25
72.94
46.55
10.65
0.00
0.00
0.00
Short Term Provisions
6.82
6.10
7.22
7.33
6.16
4.80
3.70
2.62
0.00
0.01
Total Liabilities
1,022.97
929.50
880.66
837.84
773.04
736.80
531.23
355.89
256.60
17.16
Net Block
595.21
553.92
530.74
502.46
464.19
423.81
348.86
208.72
0.00
0.00
Gross Block
1,031.36
926.13
844.99
764.14
673.99
594.18
481.13
316.25
0.01
0.01
Accumulated Depreciation
436.15
372.21
314.25
261.68
209.79
170.38
132.27
107.53
0.01
0.00
Non Current Assets
834.68
805.37
702.33
633.70
578.38
533.57
447.56
268.43
239.62
2.62
Capital Work in Progress
28.37
19.74
17.16
18.43
20.91
17.68
39.50
19.60
0.00
0.00
Non Current Investment
95.92
126.56
59.60
25.00
9.72
20.00
0.15
1.18
235.85
1.34
Long Term Loans & Adv.
110.30
104.57
94.15
87.08
82.95
71.47
58.49
38.45
2.50
0.00
Other Non Current Assets
4.88
0.59
0.68
0.73
0.61
0.62
0.56
0.47
0.00
0.00
Current Assets
188.28
124.13
178.33
204.14
194.66
203.23
83.68
87.41
16.96
14.54
Current Investments
106.52
57.72
110.42
131.15
138.35
138.63
0.80
6.36
0.00
0.00
Inventories
40.99
33.68
30.24
27.82
24.08
19.95
17.73
15.03
0.00
0.00
Sundry Debtors
9.76
6.43
4.92
4.20
4.24
6.29
9.25
4.58
1.17
0.01
Cash & Bank
9.21
10.94
7.06
6.95
7.26
12.14
24.67
32.85
7.60
14.34
Other Current Assets
21.80
9.17
10.02
6.51
20.73
26.22
31.23
28.59
8.19
0.19
Short Term Loans & Adv.
10.22
6.18
15.66
27.50
15.19
20.12
14.44
17.88
8.18
0.19
Net Current Assets
-250.24
-261.28
-174.53
-88.10
-45.03
38.63
-41.46
14.48
15.39
14.43
Total Assets
1,022.96
929.50
880.66
837.84
773.04
736.80
531.24
355.90
256.58
17.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
114.82
137.12
65.67
79.86
18.77
38.03
69.69
65.19
-3.40
6.03
PBT
39.26
12.86
-12.12
3.09
-29.02
0.65
33.34
42.62
-1.94
0.62
Adjustment
89.16
75.76
65.51
70.35
50.25
47.47
28.64
22.18
0.01
5.30
Changes in Working Capital
-11.02
50.81
12.02
6.84
-2.54
-8.90
11.11
0.21
-1.34
0.07
Cash after chg. in Working capital
117.41
139.43
65.41
80.28
18.68
39.22
73.09
65.01
-3.28
5.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.59
-2.31
0.26
-0.42
0.09
-1.20
-3.40
0.18
-0.12
0.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-149.69
-111.39
-91.46
-80.14
-84.15
-260.18
-120.41
-59.06
-236.91
0.00
Net Fixed Assets
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
-0.76
0.00
-412.90
-0.24
-0.24
-61.78
2.77
-1.75
-0.01
6.22
Others
-148.93
-111.38
321.44
-79.90
-83.91
-198.40
-123.18
-57.31
-236.90
-6.22
Cash from Financing Activity
32.95
-21.73
26.00
-0.25
60.57
221.70
55.35
2.37
233.56
0.00
Net Cash Inflow / Outflow
-1.92
3.99
0.20
-0.52
-4.80
-0.45
4.63
8.50
-6.75
6.03
Opening Cash & Equivalents
10.94
6.95
6.75
7.26
12.06
24.60
19.97
11.47
14.34
8.31
Closing Cash & Equivalent
9.02
10.94
6.95
6.75
7.26
12.06
24.60
19.97
7.60
14.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
37.14
34.53
33.67
34.41
34.17
36.05
28.69
12.92
12.50
1.07
ROA
4.13%
1.42%
-1.41%
0.35%
-3.86%
0.15%
7.50%
13.80%
-1.50%
3.76%
ROE
7.23%
2.42%
-2.29%
0.53%
-5.33%
0.23%
14.18%
20.79%
-1.89%
3.77%
ROCE
7.39%
3.86%
0.46%
2.67%
-2.91%
1.18%
14.13%
20.99%
-1.79%
3.73%
Fixed Asset Turnover
1.43
1.28
1.16
1.16
1.21
1.38
1.72
3.46
228.35
4.85
Receivable days
2.11
1.83
1.79
1.85
2.51
3.83
3.69
1.91
111.66
59.02
Inventory Days
9.72
10.28
11.38
11.37
10.51
9.29
8.74
10.01
0.00
0.00
Payable days
38.19
36.43
33.16
32.54
32.18
34.75
31.02
16.08
140.85
263.41
Cash Conversion Cycle
-26.36
-24.32
-19.99
-19.33
-19.15
-21.63
-18.60
-4.16
-29.20
-204.39
Total Debt/Equity
0.40
0.34
0.36
0.28
0.25
0.11
0.04
0.00
0.00
0.00
Interest Cover
3.21
1.86
0.21
1.21
-1.84
1.14
57.60
593.00
0.00
0.00

News Update


  • Westlife Development’s arm to offer new menu on Children’s Day
    8th Nov 2019, 16:22 PM

    From November 12 - 24, 2019, people can have delectable food, drinks, and desserts at McDonald

    Read More
  • Westlife Development - Quarterly Results
    24th Oct 2019, 16:08 PM

    Read More
  • Westlife Development’s arm launches two quirky TVCs to promote festive offer
    17th Oct 2019, 11:54 AM

    The brand is offering its customers more than 30 combos of scrumptious burgers and beverages, at an irresistible price of just Rs 59

    Read More
  • Westlife Development’s arm achieves 10 million coffee cup moments
    1st Oct 2019, 11:47 AM

    To celebrate this feat, they are giving an ode to the ever-so-comforting cup of coffee with ‘10MillionCoffeeMoments’

    Read More
  • Westlife Development’s arm launches ‘Asli Bachat’ offer for festive season
    27th Sep 2019, 09:52 AM

    The brand is offering more than 30 combos of scrumptious burgers/sides along with select beverages at an irresistible price of flat Rs 59

    Read More
  • Westlife Development’s arm eliminate all single-use plastic
    27th Sep 2019, 09:09 AM

    The company has also stopped using plastic trays, cups and paper holders in the office

    Read More
  • Westlife Development’s arm inaugurates first restaurant in Nagpur
    19th Aug 2019, 14:25 PM

    Residents of Nagpur now have the perfect hangout place to unwind and enjoy delicious and wholesome food with their loved ones

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.