This is a numbers-first look at Westlife Development (WESTLIFE), covering income trends, margins, valuation, and shareholding.
Westlife Development Revenue Trend
Top-line growth continued for Westlife Development, with FY2025 revenue reaching ₹2,516 Cr — a 4.4% increase over FY2024.
Westlife Development's revenue grew from ₹764 Cr to ₹2,516 Cr at a 12.7% CAGR over 10 years — a pace most companies would be happy with.
At ₹2,516 Cr in annual revenue, Westlife Development is one of the mid-sized players in the hotels space.
With 4 straight years of revenue growth, this isn't a blip — the trajectory is clear for Westlife Development.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹2,516 Cr | +4.4% |
| FY2024 | ₹2,410 Cr | +4.9% |
| FY2023 | ₹2,299 Cr | +43.3% |
| FY2022 | ₹1,604 Cr | +62.7% |
| FY2021 | ₹986 Cr | — |
View Westlife Development's full 10-year revenue trend with CAGR analysis →
Westlife Development Profitability
Net income for Westlife Development weakened to ₹12.1 Cr in FY2025, 82.4% lower than the ₹69.2 Cr posted in FY2024.
On the margin front, the picture weakened — net margin fell to 0.5% from 2.9%.
Looking at per-share numbers, diluted EPS was ₹0.78 in FY2025 — down from ₹4.44.
Is Westlife Development Undervalued
Per the P/E Ratio model, Westlife Development has an estimated intrinsic value of ₹147 (65.9% downside).
Westlife Development shares are currently trading at ₹429.15.
Craytheon also calculates intrinsic value using the EPS Growth and DCF models. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹147 | 65.9% downside to fair value |
| EPS Growth | Upgrade | Upgrade |
| DCF | Upgrade | Upgrade |
See all valuation models for Westlife Development with detailed assumptions →
Westlife Development Shareholding Pattern
The promoter group has maintained its 56.4% holding through the last 4 quarters.
FII ownership stands at 7.7%, down from the 11.2% recorded a year ago.
Domestic institutional investors (DIIs) held 27.3% as of March 2026, up from 24.0% a year ago.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 56.4% | 7.7% | 27.3% | 8.2% |
| Dec 2025 | 56.3% | 9.3% | 25.5% | 8.5% |
| Sep 2025 | 56.2% | 10.4% | 24.8% | 8.2% |
| Jun 2025 | 56.2% | 11.2% | 24.0% | 8.1% |
Track quarterly shareholding changes for Westlife Development →
Westlife Development Balance Sheet
Proportional view as of 3 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
Total assets stood at ₹26.08B at the end of FY2025, up 14.1% from ₹22.86B a year earlier.
Other Assets is the largest block at 86.0%, followed by Cash & ST Investments at 8.4% and Inventories at 3.1%.
Equity makes up 23.1% of liabilities and equity, with debt at 62.2% and operating liabilities at 14.6%. Over the year, debt is up 19.1% and equity is up 2.6%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 2.18B |
| Receivables | 189.80M |
| Inventories | 807.63M |
| Intangibles & Goodwill | 465.97M |
| Other Assets | 22.44B |
| Category | Value |
|---|---|
| Equity | 6.03B |
| Short-term Debt | 16.23B |
| Trade Payables | 2.32B |
| Other Liabilities | 1.49B |
Westlife Development Key Highlights
To sum up Westlife Development's financial position: the data paints a clear picture for investors evaluating this hotels stock.
Revenue of ₹2,516 Cr in FY2025, up 4.4% year-over-year.
Long-term revenue has been compounding at 12.7% annually over 10 years.
The company is profitable, with a net margin of 0.5% and net income of ₹12.1 Cr.
The P/E Ratio model implies 65.9% downside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
There's more to the story. Craytheon's full profile for Westlife Development includes three valuation models, decade-long financials, and insider activity.