Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹7,507Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

WEWORK
VS
| Quarter | Sep 2024 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | 22.4 | 29.0 |
| 171 | 180 | 200 | 195 | 227 |
Operating Profit Operating ProfitCr |
| 63.6 | 63.3 | 62.7 | 66.1 | 64.3 |
Other Income Other IncomeCr | 29 | -29 | 10 | 11 | 7 |
Interest Expense Interest ExpenseCr | 157 | 160 | 136 | 153 | 152 |
Depreciation DepreciationCr | 202 | 205 | 223 | 231 | 246 |
| -31 | -83 | -14 | 6 | 17 |
| -235 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | | -96.8 | 120.2 |
| 43.4 | -16.9 | -2.6 | 1.1 | 2.6 |
| 16.1 | -2.9 | -1.1 | 0.5 | 1.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | 26.7 | 17.1 |
| 519 | 618 | 711 |
Operating Profit Operating ProfitCr |
| 60.5 | 62.9 | 63.5 |
Other Income Other IncomeCr | 108 | 72 | 29 |
Interest Expense Interest ExpenseCr | 414 | 508 | 598 |
Depreciation DepreciationCr | 637 | 744 | 824 |
| -147 | -133 | -155 |
| 0 | 0 | -285 |
|
| | 9.8 | 198.3 |
| -11.2 | -8.0 | 6.7 |
| -16.1 | -10.7 | 9.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 55 | 55 | 134 |
| -347 | -635 | 66 |
Current Liabilities Current LiabilitiesCr | 1,105 | 1,287 | 1,393 |
Non Current Liabilities Non Current LiabilitiesCr | 3,601 | 3,634 | 3,798 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 437 | 532 | 461 |
Non Current Assets Non Current AssetsCr | 3,977 | 3,951 | 4,930 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 942 | 1,162 | 1,290 |
Investing Cash Flow Investing Cash FlowCr | -386 | -393 | -304 |
Financing Cash Flow Financing Cash FlowCr | -534 | -797 | -984 |
|
Free Cash Flow Free Cash FlowCr | 709 | 918 | 918 |
| -641.6 | -877.1 | 990.9 |
CFO To EBITDA CFO To EBITDA% | 118.4 | 111.0 | 104.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 |
| 0.5 | 0.6 | 0.2 |
Profitability Ratios Profitability Ratios |
| 100.0 | 99.9 | 99.9 |
| 60.5 | 62.9 | 63.5 |
| -11.2 | -8.0 | 6.7 |
| 141.4 | 817.2 | 86.9 |
| 50.3 | 22.8 | 65.2 |
| -3.3 | -3.0 | 2.4 |
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.