Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Trading

Rating :
69/99  (View)

BSE: 505533 | NSE: Not Listed

304.00
-3.70 (-1.20%)
19-Jul-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  304.00
  •  308.65
  •  301.30
  •  307.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25690
  •  78.10
  •  454.45
  •  286.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,789.43
  • 118.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,904.41
  • N/A
  • 8.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.15%
  • 0.66%
  • 9.83%
  • FII
  • DII
  • Others
  • 0%
  • 7.31%
  • 20.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 111.29
  • 8.92
  • 10.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 73.66
  • 12.42
  • 12.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.83
  • 68.39
  • 65.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 134.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.79
  • 8.17
  • 8.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 72.81
  • 77.97
  • 54.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
339.17
302.69
12.05%
370.66
305.19
21.45%
350.09
264.67
32.27%
341.68
262.45
30.19%
Expenses
314.38
284.36
10.56%
336.57
280.95
19.80%
322.23
244.47
31.81%
307.78
247.74
24.24%
EBITDA
24.79
18.33
35.24%
34.09
24.25
40.58%
27.86
20.20
37.92%
33.90
14.72
130.30%
EBIDTM
7.31%
6.06%
9.20%
7.94%
7.96%
7.63%
9.92%
5.61%
Other Income
7.20
9.74
-26.08%
3.73
4.01
-6.98%
4.26
1.43
197.90%
0.88
2.45
-64.08%
Interest
4.92
3.90
26.15%
4.66
3.65
27.67%
4.13
3.57
15.69%
4.03
3.89
3.60%
Depreciation
21.00
17.56
19.59%
20.37
16.86
20.82%
19.71
16.86
16.90%
18.64
15.99
16.57%
PBT
6.07
6.62
-8.31%
12.79
7.75
65.03%
8.30
1.21
585.95%
12.10
-2.71
-
Tax
-1.07
0.00
-
-0.87
0.00
-
0.42
0.00
0.00
0.48
0.00
0.00
PAT
7.14
6.62
7.85%
13.66
7.75
76.26%
7.87
1.21
550.41%
11.63
-2.71
-
PATM
2.10%
2.19%
3.69%
2.54%
2.25%
0.46%
3.40%
-1.03%
EPS
0.46
0.43
6.98%
0.88
0.50
76.00%
0.51
0.08
537.50%
0.75
-0.17
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
1,401.60
1,134.87
930.79
833.43
764.33
740.30
684.26
547.90
1.93
0.04
0.64
Net Sales Growth
23.49%
21.93%
11.68%
9.04%
3.25%
8.19%
24.89%
28288.60%
4725.00%
-93.75%
 
Cost Of Goods Sold
505.52
424.97
366.30
333.30
317.75
315.15
310.15
245.73
1.57
0.00
0.00
Gross Profit
896.08
709.90
564.48
500.13
446.58
425.15
374.12
302.18
0.35
0.04
0.64
GP Margin
63.93%
62.55%
60.65%
60.01%
58.43%
57.43%
54.68%
55.15%
18.13%
100%
100%
Total Expenditure
1,280.96
1,057.52
883.84
790.80
749.17
697.22
626.21
484.50
2.13
0.11
0.33
Power & Fuel Cost
-
98.89
90.22
90.43
89.82
81.38
62.98
43.80
0.00
0.00
0.00
% Of Sales
-
8.71%
9.69%
10.85%
11.75%
10.99%
9.20%
7.99%
0%
0%
0%
Employee Cost
-
171.55
140.73
124.02
113.66
96.25
76.32
65.25
0.26
0.08
0.05
% Of Sales
-
15.12%
15.12%
14.88%
14.87%
13.00%
11.15%
11.91%
13.47%
200%
7.81%
Manufacturing Exp.
-
81.85
61.66
41.77
39.27
34.01
29.75
17.70
0.00
0.00
0.00
% Of Sales
-
7.21%
6.62%
5.01%
5.14%
4.59%
4.35%
3.23%
0%
0%
0%
General & Admin Exp.
-
167.98
137.09
119.33
115.20
101.55
84.91
62.29
0.15
0.01
0.16
% Of Sales
-
14.80%
14.73%
14.32%
15.07%
13.72%
12.41%
11.37%
7.77%
25.00%
25.00%
Selling & Distn. Exp.
-
62.97
54.66
46.69
42.76
40.62
40.45
30.45
0.00
0.00
0.00
% Of Sales
-
5.55%
5.87%
5.60%
5.59%
5.49%
5.91%
5.56%
0%
0%
0%
Miscellaneous Exp.
-
49.30
33.16
35.26
30.71
28.27
21.67
19.29
0.15
0.02
0.00
% Of Sales
-
4.34%
3.56%
4.23%
4.02%
3.82%
3.17%
3.52%
7.77%
50.0%
17.19%
EBITDA
120.64
77.35
46.95
42.63
15.16
43.08
58.05
63.40
-0.20
-0.07
0.31
EBITDA Margin
8.61%
6.82%
5.04%
5.12%
1.98%
5.82%
8.48%
11.57%
-10.36%
-175.00%
48.44%
Other Income
16.07
17.77
20.03
9.71
16.47
5.70
7.21
5.23
1.10
0.69
1.24
Interest
17.74
15.01
15.38
14.99
10.22
4.63
0.59
0.07
0.00
0.00
0.00
Depreciation
79.72
67.26
63.72
57.65
50.44
43.50
31.34
24.66
0.00
0.00
0.00
PBT
39.26
12.86
-12.12
-20.31
-29.02
0.65
33.34
43.90
0.90
0.62
1.56
Tax
-1.04
0.00
0.00
0.26
0.09
-0.30
0.08
0.35
0.11
-0.01
0.16
Tax Rate
-2.65%
0.00%
0.00%
8.41%
-0.31%
-46.15%
0.24%
0.82%
-5.67%
-1.61%
10.26%
PAT
40.30
12.86
-12.12
2.83
-29.11
0.95
21.26
31.40
-1.43
0.63
1.40
PAT before Minority Interest
40.30
12.86
-12.12
2.83
-29.11
0.95
33.25
42.28
-2.05
0.63
1.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-11.99
-10.88
0.62
0.00
0.00
PAT Margin
2.88%
1.13%
-1.30%
0.34%
-3.81%
0.13%
3.11%
5.73%
-74.09%
1575.00%
218.75%
PAT Growth
213.13%
206.11%
-528.27%
109.72%
-3164.21%
-95.53%
-32.29%
2295.80%
-326.98%
-55.00%
 
Unadjusted EPS
2.60
0.83
-0.78
0.18
-1.87
0.07
2.33
17.17
-0.89
0.39
0.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
542.25
527.52
538.10
533.61
561.03
262.77
206.79
200.04
17.06
16.43
Share Capital
31.12
31.11
31.11
31.11
31.11
18.75
16.00
16.00
16.00
16.00
Total Reserves
506.20
492.68
504.12
500.32
529.52
244.03
190.79
184.04
1.06
0.43
Non-Current Liabilities
1.84
0.27
7.50
-0.26
11.17
0.69
1.12
0.01
0.00
-0.03
Secured Loans
0.00
0.00
7.50
0.00
11.29
0.00
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
1.50
0.00
0.00
0.00
0.00
0.44
0.85
0.01
0.00
0.00
Current Liabilities
385.41
352.87
292.24
239.69
164.60
125.14
72.93
1.57
0.10
0.02
Trade Payables
108.36
74.21
67.74
56.79
59.10
57.67
36.63
1.32
0.10
0.02
Other Current Liabilities
87.43
88.53
93.92
103.80
54.15
53.12
33.69
0.25
0.00
0.00
Short Term Borrowings
183.52
182.90
123.25
72.94
46.55
10.65
0.00
0.00
0.00
0.00
Short Term Provisions
6.10
7.22
7.33
6.16
4.80
3.70
2.62
0.00
0.01
0.00
Total Liabilities
929.50
880.66
837.84
773.04
736.80
531.23
355.89
256.60
17.16
16.42
Net Block
553.92
530.74
502.46
464.19
423.81
348.86
208.72
0.00
0.00
0.01
Gross Block
926.13
844.99
764.14
673.99
594.18
481.13
316.25
0.01
0.01
0.01
Accumulated Depreciation
372.21
314.25
261.68
209.79
170.38
132.27
107.53
0.01
0.00
0.00
Non Current Assets
805.37
702.33
633.70
578.38
533.57
447.56
268.43
239.62
2.62
2.01
Capital Work in Progress
19.74
17.16
18.43
20.91
17.68
39.50
19.60
0.00
0.00
0.00
Non Current Investment
126.56
59.60
25.00
9.72
20.00
0.15
1.18
235.85
1.34
1.32
Long Term Loans & Adv.
104.57
94.15
87.08
82.95
71.47
58.49
38.45
2.50
0.00
0.00
Other Non Current Assets
0.59
0.68
0.73
0.61
0.62
0.56
0.47
0.00
0.00
0.00
Current Assets
124.13
178.33
204.14
194.66
203.23
83.68
87.41
16.96
14.54
14.41
Current Investments
57.72
110.42
131.15
138.35
138.63
0.80
6.36
0.00
0.00
5.92
Inventories
33.68
30.24
27.82
24.08
19.95
17.73
15.03
0.00
0.00
0.00
Sundry Debtors
6.43
4.92
4.20
4.24
6.29
9.25
4.58
1.17
0.01
0.00
Cash & Bank
10.94
7.06
6.95
7.26
12.14
24.67
32.85
7.60
14.34
8.30
Other Current Assets
15.35
10.02
6.51
5.54
26.22
31.23
28.59
8.19
0.19
0.19
Short Term Loans & Adv.
6.18
15.66
27.50
15.19
20.12
14.44
17.88
8.18
0.19
0.19
Net Current Assets
-261.28
-174.53
-88.10
-45.03
38.63
-41.46
14.48
15.39
14.43
14.39
Total Assets
929.50
880.66
837.84
773.04
736.80
531.24
355.90
256.58
17.16
16.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
137.12
65.67
79.86
18.77
38.03
69.69
65.19
-3.40
6.03
7.76
PBT
12.86
-12.12
3.09
-29.02
0.65
33.34
42.62
-1.94
0.62
1.56
Adjustment
75.76
65.51
70.35
50.25
47.47
28.64
22.18
0.01
5.30
0.09
Changes in Working Capital
50.81
12.02
6.84
-2.54
-8.90
11.11
0.21
-1.34
0.07
6.37
Cash after chg. in Working capital
139.43
65.41
80.28
18.68
39.22
73.09
65.01
-3.28
5.99
8.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.31
0.26
-0.42
0.09
-1.20
-3.40
0.18
-0.12
0.04
-0.27
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
-111.39
-91.46
-80.14
-84.15
-260.18
-120.41
-59.06
-236.91
0.00
1.00
Net Fixed Assets
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
-412.90
-0.24
-0.24
-61.78
2.77
-1.75
-0.01
6.22
Others
-111.38
321.44
-79.90
-83.91
-198.40
-123.18
-57.31
-236.90
-6.22
Cash from Financing Activity
-21.73
26.00
-0.25
60.57
221.70
55.35
2.37
233.56
0.00
-0.97
Net Cash Inflow / Outflow
3.99
0.20
-0.52
-4.80
-0.45
4.63
8.50
-6.75
6.03
7.79
Opening Cash & Equivalents
6.95
6.75
7.26
12.06
24.60
19.97
11.47
14.34
8.31
0.51
Closing Cash & Equivalent
10.94
6.95
6.75
7.26
12.06
24.60
19.97
7.60
14.34
8.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
34.53
33.67
34.41
34.17
36.05
28.69
12.92
12.50
1.07
1.03
ROA
1.42%
-1.41%
0.35%
-3.86%
0.15%
7.50%
13.80%
-1.50%
3.76%
8.52%
ROE
2.42%
-2.29%
0.53%
-5.33%
0.23%
14.18%
20.79%
-1.89%
3.77%
8.51%
ROCE
3.86%
0.46%
2.67%
-2.91%
1.18%
14.13%
20.99%
-1.79%
3.73%
9.47%
Fixed Asset Turnover
1.28
1.16
1.16
1.21
1.38
1.72
3.46
228.35
4.85
72.14
Receivable days
1.83
1.79
1.85
2.51
3.83
3.69
1.91
111.66
59.02
0.00
Inventory Days
10.28
11.38
11.37
10.51
9.29
8.74
10.01
0.00
0.00
0.00
Payable days
36.43
33.16
32.54
32.18
34.75
31.02
16.08
140.85
263.41
118.72
Cash Conversion Cycle
-24.32
-19.99
-19.33
-19.15
-21.63
-18.60
-4.16
-29.20
-204.39
-118.72
Total Debt/Equity
0.34
0.36
0.28
0.25
0.11
0.04
0.00
0.00
0.00
0.00
Interest Cover
1.86
0.21
1.21
-1.84
1.14
57.60
593.00
0.00
0.00
0.00

News Update


  • Westlife Development’s arm aims Rs 2,500 crore topline by 2022
    5th Jul 2019, 10:28 AM

    Westlife Development that owns Hardcastle Restaurants had reported a revenue of Rs 1,401.6 crore in FY19

    Read More
  • Westlife Development’s arm launches 300th restaurant in Mumbai
    27th Jun 2019, 12:29 PM

    HRPL commemorated this milestone by reinforcing its commitment to grow the business sustainably

    Read More
  • Westlife Development’s arm comes up with McSaver Snacks Mix n’ Match combo offers
    14th Jun 2019, 14:51 PM

    This limited time offer starting June 15 will only be valid till June 25

    Read More
  • Westlife Development’s arm celebrates World International Burger Day
    27th May 2019, 12:27 PM

    The customers can buy a McVeggie Burger or McChicken Burger and indulge in another burger that comes along with it for no added cost

    Read More
  • Westlife Development - Quarterly Results
    14th May 2019, 13:42 PM

    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.