Westlife Development Ltd
NSE:WESTLIFE

Watchlist Manager
Westlife Development Ltd Logo
Westlife Development Ltd
NSE:WESTLIFE
Watchlist
Price: 705.25 INR -2.92% Market Closed
Market Cap: 109.6B INR
Have any thoughts about
Westlife Development Ltd?
Write Note

Intrinsic Value

The intrinsic value of one WESTLIFE stock under the Base Case scenario is 631.19 INR. Compared to the current market price of 705.25 INR, Westlife Development Ltd is Overvalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WESTLIFE Intrinsic Value
631.19 INR
Overvaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Westlife Development Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for WESTLIFE cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about WESTLIFE?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Westlife Development Ltd

Provide an overview of the primary business activities
of Westlife Development Ltd.

What unique competitive advantages
does Westlife Development Ltd hold over its rivals?

What risks and challenges
does Westlife Development Ltd face in the near future?

Summarize the latest earnings call
of Westlife Development Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Westlife Development Ltd.

Provide P/S
for Westlife Development Ltd.

Provide P/E
for Westlife Development Ltd.

Provide P/OCF
for Westlife Development Ltd.

Provide P/FCFE
for Westlife Development Ltd.

Provide P/B
for Westlife Development Ltd.

Provide EV/S
for Westlife Development Ltd.

Provide EV/GP
for Westlife Development Ltd.

Provide EV/EBITDA
for Westlife Development Ltd.

Provide EV/EBIT
for Westlife Development Ltd.

Provide EV/OCF
for Westlife Development Ltd.

Provide EV/FCFF
for Westlife Development Ltd.

Provide EV/IC
for Westlife Development Ltd.

Show me price targets
for Westlife Development Ltd made by professional analysts.

What are the Revenue projections
for Westlife Development Ltd?

How accurate were the past Revenue estimates
for Westlife Development Ltd?

What are the Net Income projections
for Westlife Development Ltd?

How accurate were the past Net Income estimates
for Westlife Development Ltd?

What are the EPS projections
for Westlife Development Ltd?

How accurate were the past EPS estimates
for Westlife Development Ltd?

What are the EBIT projections
for Westlife Development Ltd?

How accurate were the past EBIT estimates
for Westlife Development Ltd?

Compare the revenue forecasts
for Westlife Development Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Westlife Development Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Westlife Development Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Westlife Development Ltd compared to its peers.

Compare the P/E ratios
of Westlife Development Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Westlife Development Ltd with its peers.

Analyze the financial leverage
of Westlife Development Ltd compared to its main competitors.

Show all profitability ratios
for Westlife Development Ltd.

Provide ROE
for Westlife Development Ltd.

Provide ROA
for Westlife Development Ltd.

Provide ROIC
for Westlife Development Ltd.

Provide ROCE
for Westlife Development Ltd.

Provide Gross Margin
for Westlife Development Ltd.

Provide Operating Margin
for Westlife Development Ltd.

Provide Net Margin
for Westlife Development Ltd.

Provide FCF Margin
for Westlife Development Ltd.

Show all solvency ratios
for Westlife Development Ltd.

Provide D/E Ratio
for Westlife Development Ltd.

Provide D/A Ratio
for Westlife Development Ltd.

Provide Interest Coverage Ratio
for Westlife Development Ltd.

Provide Altman Z-Score Ratio
for Westlife Development Ltd.

Provide Quick Ratio
for Westlife Development Ltd.

Provide Current Ratio
for Westlife Development Ltd.

Provide Cash Ratio
for Westlife Development Ltd.

What is the historical Revenue growth
over the last 5 years for Westlife Development Ltd?

What is the historical Net Income growth
over the last 5 years for Westlife Development Ltd?

What is the current Free Cash Flow
of Westlife Development Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Westlife Development Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Westlife Development Ltd

Current Assets 1.5B
Cash & Short-Term Investments 180.4m
Receivables 444.5m
Other Current Assets 880.4m
Non-Current Assets 22.8B
Long-Term Investments 1.5B
PP&E 18.7B
Intangibles 850.2m
Other Non-Current Assets 1.8B
Current Liabilities 4.9B
Accounts Payable 2.2B
Short-Term Debt 2.7B
Non-Current Liabilities 13.5B
Long-Term Debt 12B
Other Non-Current Liabilities 1.5B
Efficiency

Earnings Waterfall
Westlife Development Ltd

Revenue
24B INR
Cost of Revenue
-8.3B INR
Gross Profit
15.7B INR
Operating Expenses
-13.2B INR
Operating Income
2.5B INR
Other Expenses
-2.2B INR
Net Income
216.2m INR

Free Cash Flow Analysis
Westlife Development Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

WESTLIFE Profitability Score
Profitability Due Diligence

Westlife Development Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
55/100
Profitability
Score

Westlife Development Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

WESTLIFE Solvency Score
Solvency Due Diligence

Westlife Development Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
High Interest Coverage
Long-Term Solvency
High D/E
47/100
Solvency
Score

Westlife Development Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WESTLIFE Price Targets Summary
Westlife Development Ltd

Wall Street analysts forecast WESTLIFE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WESTLIFE is 892.45 INR with a low forecast of 703.97 INR and a high forecast of 1 128.75 INR.

Lowest
Price Target
703.97 INR
0% Downside
Average
Price Target
892.45 INR
27% Upside
Highest
Price Target
1 128.75 INR
60% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for WESTLIFE?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for WESTLIFE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Westlife Development Ltd Logo
Westlife Development Ltd

Country

India

Industry

Hotels, Restaurants & Leisure

Market Cap

109.6B INR

Dividend Yield

0%

Description

Westlife Development Ltd. operates as a holding company. The company is headquartered in Mumbai, Maharashtra. The company went IPO on 2019-08-19. The firm through its subsidiary, Hardcastle Restaurants Pvt. Ltd, owns and operates a chain of McDonald’s restaurants in West and South India. The firm has approximately 305 Restaurants and 225 McCafe located in the states of Andhra Pradesh, Telangana, Gujarat, Karnataka, Maharashtra, Goa, Tamil Nadu, Kerala and Madhya Pradesh. The firm's cutting-edge technologies comprising web-based menu ordering platforms, which made it easier for customers to engage remotely, digital payment methods and contactless delivery an entire convenience proposition. The company provides various formats and brand extensions that include standalone restaurants, dine-in to the breakfast and cafe format (McCafe, providing hand-crafted coffee) and home delivery, drive-through, 24x7 restaurants, McDelivery (online order placement through website and app) and On the Go.

Contact

MAHARASHTRA
Mumbai
1001, Tower-3, 10th Floor Indiabulls Finance Center, Senapati Bapat Marg, Elphinstone Road
+912249135000
www.westlife.co.in

IPO

2019-08-19

Employees

7 883

Officers

CEO & Chairman
Mr. Amit Banwarilal Jatia B.Com., B.Sc.
MD & Vice Chairman
Ms. Smita Amit Jatia
Chief Financial Officer
Mr. Hrushit Shah
Lead Investor Relations
Chintan Jajal
Chief Legal Officer, Company Secretary & Compliance Officer
Dr. Shatadru Sengupta
C.H.R.O.
Rohit Kumar
Show More
Managing Director
Mr. Saurabh Kalra
Supply Chain Head
Sohel Nalwalla
Whole Time Director
Mr. Sanjay Soni
Show Less

See Also

Discover More
What is the Intrinsic Value of one WESTLIFE stock?

The intrinsic value of one WESTLIFE stock under the Base Case scenario is 631.19 INR.

Is WESTLIFE stock undervalued or overvalued?

Compared to the current market price of 705.25 INR, Westlife Development Ltd is Overvalued by 11%.

Back to Top