Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Wework India Management Ltd

WEWORK
NSE
547.20
0.22%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Wework India Management Ltd

WEWORK
NSE
547.20
0.22%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
7,507Cr
Close
Close Price
547.20
Industry
Industry
Realty - CoWorking
PE
Price To Earnings
151.16
PS
Price To Sales
3.85
Revenue
Revenue
1,949Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does WEWORK stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
WEWORK
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Dec 2024Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
470492535575634
Growth YoY
Revenue Growth YoY%
22.429.0
Expenses
ExpensesCr
171180200195227
Operating Profit
Operating ProfitCr
299311336380408
OPM
OPM%
63.663.362.766.164.3
Other Income
Other IncomeCr
29-2910117
Interest Expense
Interest ExpenseCr
157160136153152
Depreciation
DepreciationCr
202205223231246
PBT
PBTCr
-31-83-14617
Tax
TaxCr
-2350000
PAT
PATCr
204-83-14617
Growth YoY
PAT Growth YoY%
-96.8120.2
NPM
NPM%
43.4-16.9-2.61.12.6
EPS
EPS
16.1-2.9-1.10.51.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025
Revenue
RevenueCr
1,3151,6651,949
Growth
Revenue Growth%
26.717.1
Expenses
ExpensesCr
519618711
Operating Profit
Operating ProfitCr
7961,0471,238
OPM
OPM%
60.562.963.5
Other Income
Other IncomeCr
1087229
Interest Expense
Interest ExpenseCr
414508598
Depreciation
DepreciationCr
637744824
PBT
PBTCr
-147-133-155
Tax
TaxCr
00-285
PAT
PATCr
-147-132130
Growth
PAT Growth%
9.8198.3
NPM
NPM%
-11.2-8.06.7
EPS
EPS
-16.1-10.79.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
5555134
Reserves
ReservesCr
-347-63566
Current Liabilities
Current LiabilitiesCr
1,1051,2871,393
Non Current Liabilities
Non Current LiabilitiesCr
3,6013,6343,798
Total Liabilities
Total LiabilitiesCr
4,4144,4835,392
Current Assets
Current AssetsCr
437532461
Non Current Assets
Non Current AssetsCr
3,9773,9514,930
Total Assets
Total AssetsCr
4,4144,4835,392

Cash Flow

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
9421,1621,290
Investing Cash Flow
Investing Cash FlowCr
-386-393-304
Financing Cash Flow
Financing Cash FlowCr
-534-797-984
Net Cash Flow
Net Cash FlowCr
22-293
Free Cash Flow
Free Cash FlowCr
709918918
CFO To PAT
CFO To PAT%
-641.6-877.1990.9
CFO To EBITDA
CFO To EBITDA%
118.4111.0104.2

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000
Price To Earnings
Price To Earnings
0.00.00.0
Price To Sales
Price To Sales
0.00.00.0
Price To Book
Price To Book
0.00.00.0
EV To EBITDA
EV To EBITDA
0.50.60.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.099.999.9
OPM
OPM%
60.562.963.5
NPM
NPM%
-11.2-8.06.7
ROCE
ROCE%
141.4817.286.9
ROE
ROE%
50.322.865.2
ROA
ROA%
-3.3-3.02.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
WeWork India is the nation’s leading premium **workspace-as-a-service** platform and the largest flexible office operator by revenue for three consecutive fiscal years. Operating as a strategic partner to India’s corporate ecosystem, the company transforms **Grade A** real estate into tech-enabled, managed environments. WIML serves a diverse member base ranging from **Fortune 500** enterprises and **Global Capability Centres (GCCs)** to high-growth startups and MSMEs. --- ### **Core Business Verticals & Revenue Ecosystem** WIML operates a multi-engine growth model that integrates physical real estate with digital products and professional services. * **Workspace-as-a-Service (Core Operations):** * **WeWork-Branded Workspaces:** Standardized, multi-tenant designs serving distributed teams. These assets have an estimated economic useful life of **~14 years**. * **Managed Offices (MO):** Bespoke, single-client environments built against committed demand (back-to-back leases). This vertical accounts for **20.7%** of revenue and operates at **100% occupancy** from day one. * **Rivet by WeWork (Design & Build):** Launched in **March 2026**, this end-to-end turnkey platform provides concept-to-commissioning workspace delivery for enterprises seeking independent offices outside the WeWork network. * **Digital Products:** High-margin solutions including **WeWork All Access**, **On-Demand** (Uber-style desk bookings), and **WeWork Workplace** (a hybrid management tool). * **Value-Added Services:** Ancillary revenue from customization, F&B, IT/bandwidth, and events, contributing **~13%** of core revenue. --- ### **Operational Footprint & Portfolio Metrics** As of **December 2025**, WIML maintains a dominant presence in India’s high-growth Tier 1 tech corridors. | Metric | Current Status (Dec 2025) | Target (March 2027) | | :--- | :--- | :--- | | **Operational Portfolio** | **0.82 crore sq. ft.** | **1.03 crore sq. ft.** | | **Total AUM (incl. LOIs)** | **1.14 crore sq. ft.** | **-** | | **Operational Centres** | **73** across **8 cities** | **-** | | **Total Desk Capacity** | **1.22 lakh desks** | **~1.55 lakh desks** | | **Overall Occupancy** | **83.9%** | **Sustained 80%+** | | **Mature Portfolio Occupancy** | **86.6%** | **-** | | **Revenue to Rent Multiple** | **2.8x - 3.0x (Total)** | **-** | **Geographic Concentration:** Active in Bengaluru, Mumbai, Gurugram, Noida, New Delhi, Pune, Hyderabad, and Chennai. **South India** anchors nearly half of all leasing activity. --- ### **Client Profile & Retention Strategy** The company employs an **enterprise-led** strategy to ensure cash flow stability and long-term commitment. * **Revenue Mix:** **~74%** of revenue is derived from enterprise members, with **60%** coming from Fortune 500 and large firms. * **Sector Diversification:** Technology (**34%**) and Finance (**15%**) are the primary drivers, followed by manufacturing and pharma. * **Stickiness:** Average membership tenure is **27 months** (increasing to **32 months** for large enterprises). The renewal rate is robust at **75-78%**. * **Low Concentration Risk:** The top 10 clients contribute only **~21.5%** of total revenue. --- ### **Financial Performance & Capital Efficiency** WIML has demonstrated a strong trajectory toward profitability, achieving its first **IndAS PAT-positive** quarter in **Q2 FY26**. **Q3 FY26 Financial Highlights (IGAAP Equivalent):** * **Total Revenue:** **₹640.3 Cr** (+27.0% YoY) * **EBITDA (Post-ESOP):** **₹134.6 Cr** (+47.6% YoY) * **EBITDA Margin:** **21.0%** (+293 bps YoY) * **Profit After Tax (PAT):** **₹52.0 Cr** (+511.8% YoY) * **Return on Capital Employed (ROCE):** **32.6%** (significantly outperforming the Hotel and Hospital sectors). **Deleveraging & Liquidity:** * **Net Debt:** Reduced to **₹110.4 Cr** (down from ₹529.4 Cr in Q2 FY25). * **Net Debt to EBITDA:** **0.25x**. * **Cost of Borrowing:** Reduced by **560 bps** to **~10.4%** following a credit rating upgrade to **[ICRA] A (Stable)**. * **Self-Funding:** **70-75%** of future expansion capex is slated to be funded via internal accruals. --- ### **Proprietary Technology & ESG Integration** WIML utilizes a "Tech-Stack" to drive spatial optimization and operational margins: * **RE Scout & Spatial Analytics:** Data-driven tools for building selection and monitoring member utilization. * **PriMo & Zoapi:** Operations and IoT tools for meeting room management and energy efficiency. * **Sustainability Targets:** * **100% Renewable Energy** by **2027**. * **90% Waste Diversion** from landfills by **2028**. * **Energy Performance Index (EPI):** Target of **120 kWh/sqm/year** by FY27. --- ### **Risk Factors & Strategic Monitorables** **1. Structural Mismatches:** There is a tenure gap between long-term head leases (**10–15 years**) and shorter-term member contracts (average **2–3 years**). Additionally, **47%** of customer leases are scheduled for expiry in **FY2027**, presenting a significant renewal window. **2. Financial & Legal Encumbrances:** * **Share Pledge:** Promoter group **Embassy Buildcon LLP** has pledged WIML shares to secure NCDs worth up to **₹577.50 Crore**. * **Tax Litigation:** The company is contesting multiple GST demand orders under **Section 74(9)** for periods ranging from 2018 to 2023. * **Brand Dependency:** Operations rely on an exclusive brand licensing agreement with **WeWork Global**, linking local reputation to global brand health. **3. Market Cyclicality:** As a provider of Grade-A office space, WIML is sensitive to fluctuations in corporate hiring, interest rate volatility, and competitive pricing pressures in Tier 1 micro-markets. **4. Credit Sensitivities:** While currently rated **'CRISIL A+/Stable'**, a downgrade could occur if the Debt Service Coverage Ratio (**DSCR**) falls below **1.8x** on a sustained basis.