Valuation Westlife Foodworld Limited

Equities

Delayed Bombay S.E. Other stock markets 02:31:35 2025-02-13 am EST			5-day change	1st Jan Change
762.40 ^INR	+0.26%		-12.29%	-3.86%

Jan. 29	Westlife Foodworld Limited, Q3 2025 Earnings Call, Jan 29, 2025
Jan. 29	McDonald's India operator posts Q3 profit drop as consumers rein in spending	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	49,837	71,480	74,528	106,623	125,373	118,582	-	-
Change	-	43.43%	4.26%	43.06%	17.59%	-5.42%	-	-
Enterprise Value (EV) ¹	59,969	81,050	84,841	118,369	138,857	119,871	119,372	118,085
Change	-	35.15%	4.68%	39.52%	17.31%	-13.67%	-0.42%	-1.08%
P/E ratio	-593x	-72x	-4,349x	95.5x	181x	724x	138x	81.5x
PBR	8.64x	14.9x	16.1x	18.8x	21.3x	19.9x	18.5x	16x
PEG	-	-0x	44.3x	-0x	-4.8x	-9.5x	0x	1.2x
Capitalization / Revenue	3.19x	7.25x	4.65x	4.68x	5.24x	4.72x	4.06x	3.51x
EV / Revenue	3.84x	8.22x	5.29x	5.2x	5.81x	4.77x	4.09x	3.49x
EV / EBITDA	26.4x	173x	44.8x	31.6x	37.6x	36.2x	26.6x	21.1x
EV / EBIT	67.6x	-87.4x	161x	53.4x	74.2x	95.6x	54.5x	38.2x
EV / FCF	81.6x	102x	120x	150x	113x	161x	80.3x	45.6x
FCF Yield	1.23%	0.98%	0.83%	0.67%	0.89%	0.62%	1.25%	2.19%
Dividend per Share ²	-	-	-	-	3.45	1.875	2.608	3.825
Rate of return	-	-	-	-	0.43%	0.25%	0.34%	0.5%
EPS ²	-0.54	-6.38	-0.11	7.16	4.44	1.051	5.519	9.329
Distribution rate	-	-	-	-	77.7%	178%	47.3%	41%
Net sales ¹	15,608	9,860	16,042	22,782	23,918	25,127	29,174	33,790
EBITDA ¹	2,270	469.5	1,892	3,740	3,693	3,313	4,489	5,605
EBIT ¹	886.8	-927	528.3	2,219	1,871	1,254	2,191	3,094
Net income ¹	-73.48	-994.2	-16.65	1,116	692.1	150.8	850.6	1,416
Net Debt ¹	10,131	9,570	10,313	11,746	13,484	1,289	789.9	-496.7
Reference price ²	320.20	459.20	478.35	683.80	804.00	760.45	760.45	760.45
Nbr of stocks (in thousands)	155,644	155,662	155,803	155,927	155,936	155,936	-	-
Announcement Date	6/11/20	5/13/21	5/18/22	5/9/23	5/8/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Yield (Y)	Capi.($)
WESTLIFE FOODWORLD LIMITED	723.65x	4.77x	36.18x	0.25%	1.36B
MCDONALD'S CORPORATION	26.73x	9.94x	18.46x	2.19%	220B
CHIPOTLE MEXICAN GRILL, INC.	44.58x	6.04x	29.25x	-.--%	77.65B
YUM! BRANDS, INC.	27.41x	6.86x	19.37x	1.83%	40.89B
RESTAURANT BRANDS INTERNATIONAL INC.	20.63x	4.06x	12.35x	3.53%	21.36B
YUM CHINA HOLDINGS, INC.	21.25x	1.47x	9.95x	1.33%	18.22B
DOMINO'S PIZZA INC.	28.32x	4.44x	21.77x	1.28%	16.28B
WINGSTOP INC.	83.22x	15.17x	46.04x	0.32%	8.89B
AMERICANA RESTAURANTS INTERNATIONAL PLC	24.26x	2.49x	10.87x	2.29%	5.93B
Average	111.12x	6.14x	22.69x	percentage-no-prefix	45.67B
Weighted average by Cap.	33.17x	7.99x	20.57x	percentage-no-prefix