Westlife Foodworld Ltd

505533

Summary

Fair Value Assessment
Overvalued (9% Premium)
Fair ValueQ654.14UncertaintyHigh
Close Price715.70Mar 25, 2025
Market Closed
715.70
Price Down by 15.00 | 2.05 %
Previous Close
715.70
Day Range
701.95 – 736.50
Year Range
652.50 – 959.50
Bid / Ask
Market Cap
111.2 Bil
Volume / Average
3.2 k / 2.7 k
Beta (5-Year)
0.91
Shares Outstanding
155.43 Mil
Primary Exchange
Bombay Stock Exchange

Business Description
Westlife Foodworld Ltd owns and operates several hundred McDonald's restaurants in western and southern India through a master franchise agreement with McDonald's Corp. Its business segment is quick-service restaurants, and all of its sales are generated in India. The McDonald's menu is customized to cater to Indian tastes, with options such as the McAloo Tikki burger, Veg Pizza McPuff, and the Maharaja Mac. Its restaurants in India serve no beef or pork and isolate vegetarian and nonvegetarian ingredients at all times.
Contact
Senapati Bapat Marg 1001, Tower 3, 10th Floor, Mumbai, MH 400 013
T +91 2249135000
www.westlife.co.in opens in a new tab
Sector
Consumer Cyclical
Industry
Restaurants
Most Recent Earnings
Dec 31, 2024
Fiscal Year End
Mar 31, 2025
Employees
10,314

Key Metrics

Income Statement (in Bil, except ratios)
12/31/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Revenue
24.32 23.68 22.59 15.56 9.75 15.38
Revenue Growth %
3.08% 4.82% 45.20% 59.56% -36.60% 10.78%
Gross Profit
12.26 12.11 11.73 7.21 4.01 7.02
Gross Profit Margin %
50.40% 51.12% 51.91% 46.37% 41.15% 45.64%
Operating Income
1.23 1.94 2.35 0.70 -0.78 0.80
Operating Margin %
5.08% 8.20% 10.39% 4.49% -8.05% 5.18%
EBIT
1.29 1.98 2.35 0.75 -0.50 0.69
EBIT Margin %
5.29% 8.36% 10.38% 4.79% -5.14% 4.48%
EBITDA
3.30 3.80 3.87 2.11 0.90 2.07
EBITDA Margin %
13.56% 16.05% 17.12% 13.56% 9.18% 13.48%
Net Income
0.11 0.69 1.12 -0.02 -0.99 -0.07
Net Profit Margin %
0.47% 2.92% 4.94% -0.11% -10.19% -0.48%
Basic EPS
0.75 4.44 7.16 -0.11 -6.38 -0.47
Diluted EPS
0.75 4.44 7.16 -0.11 -6.38 -0.47
Normalized EPS
1.38 5.05 7.28 -0.07 -7.11 -0.01
Total Dividends per Share
3.45
Balance Sheet (in Bil, except ratios)
09/30/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Total Assets
24.34 22.86 20.99 17.98 17.24 17.63
Total Liabilities
18.40 16.98 15.33 13.35 12.42 11.86
Total Debt
14.73 13.63 12.03 10.55 9.68 9.66
Total Equity
5.95 5.88 5.66 4.62 4.81 5.77
Cash And Cash Equivalents
0.18 0.14 0.08 0.23 0.11 0.03
Working Capital
-0.70 -4.32 -3.42 -3.07 -2.85 -2.98
Shares Outstanding (Bil)
0.16 0.16 0.16 0.16 0.16
Book Value Per Share
37.38 36.40 29.55 30.60 36.67
Total Debt To Equity
2.48 2.32 2.13 2.28 2.01 1.67
Cash Flow Statement (in Bil, except ratios)
09/30/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Cash From Operating Activities
3.06 3.40 3.49 1.71 1.29 2.00
Cash From Investing Activities
-2.07 -1.85 -2.65 -0.56 -0.74 -0.68
Cash From Financing Activities
-0.98 -1.49 -0.98 -1.02 -0.45 -1.39
Capital Expenditures
2.17 2.70 1.00 0.50 1.26
Free Cash Flow
0.96 0.58 0.72 -0.07 0.42
Change in Cash
0.01 0.06 -0.15 0.12 0.10 -0.07

Profile

There is no Key Executive Team data available.
Transaction History

Shares in Thousands
0 5 10 15 20 25 30 35 40
>
No Data Available
There is no available information for this investment.
Sep
2023
    • Buy
    • Acquisition
    • Option Exercise
    • Disposition
    • Sell
Transaction Detail
No Data Available
There is no available information for this investment.

Ownership

Name
% Total
Shares Held
% Total
Assets
Trend
Prev. 8 Qtrs
Change Amount
Change %
Date
SBI Equity Hybrid Fund Reg IDCW-P 4.95 0.77 7,700,000
Feb 28, 2025
SBI Small Cap Fund Reg Gr 4.50 1.68 7,000,000
Feb 28, 2025
Franklin India I(acc)USD 2.44 0.99 3,786,610
Feb 28, 2025
Franklin India Equity Not Rated 2.20 1.00 3,418,130
517,282
17.83%
Dec 31, 2024
DSP Small Cap Reg Gr 1.75 1.40 2,726,563
Feb 28, 2025
Total (for Top 5) 15.85 24,631,303
517,282

© Copyright 2025 Morningstar, Inc. All rights reserved.
Terms of Use    Privacy Policy
© Copyright 2025 Morningstar, Inc. All rights reserved. Please read our Terms of Use above. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
As of December 1st, 2023, the ESG-related information, methodologies, tools, ratings, data and opinions contained or reflected herein are not directed to or intended for use or distribution to India-based clients or users and their distribution to Indian resident individuals or entities is not permitted, and Morningstar/Sustainalytics accepts no responsibility or liability whatsoever for the actions of third parties in this respect.
Company: Morningstar India Private Limited; Regd. Office: 9th floor, Platinum Technopark, Plot No. 17/18, Sector 30A, Vashi, Navi Mumbai – 400705, Maharashtra, India; CIN: U72300MH2004PTC245103; Telephone No.: +91-22-61217100; Fax No.: +91-22-61217200; Contact: Morningstar India Help Desk (e-mail: helpdesk.in@morningstar.com) in case of queries or grievances.
Top