HERITAGE FOODS
|
HERITAGE FOODS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹23 Cr | ₹23 Cr |
| Equity - Authorised | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
| Equity - Issued | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹23 Cr | ₹23 Cr |
| Equity Paid Up | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹23 Cr | ₹23 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | ₹3.19 Cr | ₹3.19 Cr | ₹3.19 Cr | ₹3.19 Cr | ₹3.19 Cr |
| Total Reserves | ₹922 Cr | ₹759 Cr | ₹676 Cr | ₹631 Cr | ₹569 Cr |
| Securities Premium | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹38 Cr | ₹38 Cr |
| Capital Reserves | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr |
| Profit & Loss Account Balance | ₹802 Cr | ₹638 Cr | ₹556 Cr | ₹510 Cr | ₹448 Cr |
| General Reserves | ₹84 Cr | ₹84 Cr | ₹84 Cr | ₹84 Cr | ₹84 Cr |
| Other Reserves | ₹0.78 Cr | ₹0.78 Cr | ₹0.76 Cr | ₹0.76 Cr | ₹0.75 Cr |
| Reserve excluding Revaluation Reserve | ₹922 Cr | ₹759 Cr | ₹676 Cr | ₹631 Cr | ₹569 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹972 Cr | ₹808 Cr | ₹726 Cr | ₹658 Cr | ₹596 Cr |
| Minority Interest | - | - | - | ₹0.00 Cr | ₹0.49 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹111 Cr | ₹75 Cr | ₹4.50 Cr | ₹7.95 Cr | ₹34 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹136 Cr | ₹92 Cr | ₹5.84 Cr | ₹7.97 Cr | ₹57 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-25 Cr | ₹-17 Cr | ₹-1.35 Cr | ₹-0.02 Cr | ₹-23 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹29 Cr | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹24 Cr |
| Deferred Tax Assets | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹9.28 Cr |
| Deferred Tax Liability | ₹46 Cr | ₹42 Cr | ₹40 Cr | ₹38 Cr | ₹33 Cr |
| Other Long Term Liabilities | ₹42 Cr | ₹42 Cr | ₹37 Cr | ₹14 Cr | ₹5.80 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹28 Cr | ₹23 Cr | ₹18 Cr | ₹17 Cr | ₹10 Cr |
| Total Non-Current Liabilities | ₹210 Cr | ₹166 Cr | ₹85 Cr | ₹62 Cr | ₹74 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹172 Cr | ₹145 Cr | ₹77 Cr | ₹52 Cr | ₹36 Cr |
| Sundry Creditors | ₹172 Cr | ₹145 Cr | ₹77 Cr | ₹52 Cr | ₹36 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹191 Cr | ₹151 Cr | ₹102 Cr | ₹122 Cr | ₹158 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹11 Cr | ₹11 Cr | ₹13 Cr | ₹3.00 Cr | ₹3.14 Cr |
| Interest Accrued But Not Due | ₹0.08 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.41 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹1.82 Cr |
| Other Liabilities | ₹180 Cr | ₹140 Cr | ₹89 Cr | ₹119 Cr | ₹152 Cr |
| Short Term Borrowings | - | - | ₹126 Cr | - | ₹1.94 Cr |
| Secured ST Loans repayable on Demands | - | - | ₹101 Cr | - | ₹1.94 Cr |
| Working Capital Loans- Sec | - | - | ₹101 Cr | - | ₹1.94 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | ₹-76 Cr | - | ₹-1.94 Cr |
| Short Term Provisions | ₹14 Cr | ₹11 Cr | ₹8.96 Cr | ₹8.28 Cr | ₹13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹14 Cr | ₹11 Cr | ₹8.96 Cr | ₹8.28 Cr | ₹13 Cr |
| Total Current Liabilities | ₹377 Cr | ₹307 Cr | ₹315 Cr | ₹183 Cr | ₹208 Cr |
| Total Liabilities | ₹1,558 Cr | ₹1,281 Cr | ₹1,125 Cr | ₹903 Cr | ₹879 Cr |
| ASSETS | |||||
| Gross Block | ₹1,084 Cr | ₹986 Cr | ₹856 Cr | ₹775 Cr | ₹739 Cr |
| Less: Accumulated Depreciation | ₹340 Cr | ₹285 Cr | ₹238 Cr | ₹199 Cr | ₹164 Cr |
| Less: Impairment of Assets | ₹0.67 Cr | ₹0.67 Cr | ₹0.21 Cr | ₹0.42 Cr | - |
| Net Block | ₹743 Cr | ₹700 Cr | ₹617 Cr | ₹575 Cr | ₹575 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹68 Cr | ₹20 Cr | ₹20 Cr | ₹7.40 Cr | ₹16 Cr |
| Non Current Investments | ₹9.92 Cr | ₹18 Cr | ₹15 Cr | ₹18 Cr | ₹13 Cr |
| Long Term Investment | ₹9.92 Cr | ₹18 Cr | ₹15 Cr | ₹18 Cr | ₹13 Cr |
| Quoted | ₹0.04 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Unquoted | ₹11 Cr | ₹19 Cr | ₹33 Cr | ₹28 Cr | ₹17 Cr |
| Long Term Loans & Advances | ₹48 Cr | ₹13 Cr | ₹15 Cr | ₹6.19 Cr | ₹7.58 Cr |
| Other Non Current Assets | ₹0.13 Cr | ₹0.10 Cr | ₹0.18 Cr | ₹0.60 Cr | ₹0.14 Cr |
| Total Non-Current Assets | ₹873 Cr | ₹756 Cr | ₹672 Cr | ₹612 Cr | ₹619 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹186 Cr | ₹122 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Quoted | ₹186 Cr | ₹122 Cr | - | - | - |
| Unquoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Inventories | ₹355 Cr | ₹262 Cr | ₹379 Cr | ₹206 Cr | ₹198 Cr |
| Raw Materials | ₹68 Cr | ₹36 Cr | ₹83 Cr | ₹86 Cr | ₹77 Cr |
| Work-in Progress | ₹162 Cr | ₹120 Cr | ₹147 Cr | ₹36 Cr | ₹40 Cr |
| Finished Goods | ₹94 Cr | ₹81 Cr | ₹125 Cr | ₹64 Cr | ₹66 Cr |
| Packing Materials | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹7.74 Cr |
| Stores  and Spare | ₹8.05 Cr | ₹6.28 Cr | ₹6.60 Cr | ₹5.34 Cr | ₹4.10 Cr |
| Other Inventory | ₹12 Cr | ₹6.30 Cr | ₹6.23 Cr | ₹3.74 Cr | ₹2.90 Cr |
| Sundry Debtors | ₹38 Cr | ₹29 Cr | ₹28 Cr | ₹18 Cr | ₹15 Cr |
| Debtors more than Six months | ₹8.18 Cr | ₹8.34 Cr | ₹8.69 Cr | ₹2.78 Cr | ₹3.89 Cr |
| Debtors Others | ₹39 Cr | ₹30 Cr | ₹29 Cr | ₹25 Cr | ₹16 Cr |
| Cash and Bank | ₹70 Cr | ₹84 Cr | ₹19 Cr | ₹36 Cr | ₹24 Cr |
| Cash in hand | ₹0.14 Cr | ₹0.15 Cr | ₹0.23 Cr | ₹2.58 Cr | ₹3.31 Cr |
| Balances at Bank | ₹70 Cr | ₹84 Cr | ₹19 Cr | ₹33 Cr | ₹21 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹8.56 Cr | ₹7.18 Cr |
| Interest accrued on Investments | ₹0.05 Cr | ₹0.08 Cr | ₹0.01 Cr | ₹0.07 Cr | ₹0.06 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹8.09 Cr | ₹5.81 Cr | ₹8.54 Cr | ₹6.26 Cr | ₹5.64 Cr |
| Other current_assets | ₹8.37 Cr | ₹9.11 Cr | ₹7.76 Cr | ₹2.24 Cr | ₹1.48 Cr |
| Short Term Loans and Advances | ₹20 Cr | ₹13 Cr | ₹11 Cr | ₹22 Cr | ₹14 Cr |
| Advances recoverable in cash or in kind | ₹9.34 Cr | ₹5.11 Cr | ₹4.34 Cr | ₹15 Cr | ₹8.85 Cr |
| Advance income tax and TDS | ₹4.39 Cr | ₹4.68 Cr | ₹3.61 Cr | ₹3.61 Cr | ₹2.58 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹5.79 Cr | ₹3.57 Cr | ₹2.92 Cr | ₹2.99 Cr | ₹2.71 Cr |
| Total Current Assets | ₹685 Cr | ₹525 Cr | ₹453 Cr | ₹290 Cr | ₹259 Cr |
| Net Current Assets (Including Current Investments) | ₹309 Cr | ₹218 Cr | ₹139 Cr | ₹108 Cr | ₹51 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,558 Cr | ₹1,281 Cr | ₹1,125 Cr | ₹903 Cr | ₹879 Cr |
| Contingent Liabilities | ₹18 Cr | ₹19 Cr | ₹9.03 Cr | ₹8.66 Cr | ₹4.28 Cr |
| Total Debt | ₹137 Cr | ₹93 Cr | ₹135 Cr | ₹12 Cr | ₹64 Cr |
| Book Value | - | 86.75 | 77.88 | 141.03 | 127.73 |
| Adjusted Book Value | 104.40 | 86.75 | 77.88 | 71.52 | 64.77 |
Compare Balance Sheet of peers of HERITAGE FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HERITAGE FOODS | ₹4,458.1 Cr | -0.2% | -0.9% | -1.5% | Stock Analytics | |
| NESTLE INDIA | ₹239,526.0 Cr | -1.9% | -2.1% | 12.7% | Stock Analytics | |
| VARUN BEVERAGES | ₹162,234.0 Cr | 2.3% | 0.6% | -22.5% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹141,491.0 Cr | -0.1% | 0.1% | 18.9% | Stock Analytics | |
| MARICO | ₹92,732.9 Cr | -2.3% | -1.5% | 11% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,970.5 Cr | -2.8% | -1.9% | -6.5% | Stock Analytics | |
HERITAGE FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HERITAGE FOODS | -0.2% |
-0.9% |
-1.5% |
| SENSEX | -0.5% |
1.5% |
6.9% |
You may also like the below Video Courses