HERITAGE FOODS
|
HERITAGE FOODS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹23 Cr |
| Equity - Authorised | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
| Equity - Issued | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹23 Cr |
| Equity Paid Up | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹46 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 | ₹1,054 Cr | ₹922 Cr | ₹759 Cr | ₹676 Cr | ₹631 Cr |
| Securities Premium | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹38 Cr |
| Capital Reserves | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr |
| Profit & Loss Account Balance | ₹933 Cr | ₹802 Cr | ₹638 Cr | ₹556 Cr | ₹510 Cr |
| General Reserves | ₹84 Cr | ₹84 Cr | ₹84 Cr | ₹84 Cr | ₹84 Cr |
| Other Reserves | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr | ₹0.76 Cr | ₹0.76 Cr |
| Reserve excluding Revaluation Reserve | ₹1,054 Cr | ₹922 Cr | ₹759 Cr | ₹676 Cr | ₹631 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,103 Cr | ₹972 Cr | ₹808 Cr | ₹726 Cr | ₹658 Cr |
| Minority Interest | ₹4.79 Cr | - | - | - | ₹0.00 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹223 Cr | ₹111 Cr | ₹75 Cr | ₹4.50 Cr | ₹7.95 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹272 Cr | ₹136 Cr | ₹92 Cr | ₹5.84 Cr | ₹7.97 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-49 Cr | ₹-25 Cr | ₹-17 Cr | ₹-1.35 Cr | ₹-0.02 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 | ₹42 Cr | ₹29 Cr | ₹26 Cr | ₹25 Cr | ₹24 Cr |
| Deferred Tax Assets | ₹14 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr |
| Deferred Tax Liability | ₹56 Cr | ₹46 Cr | ₹42 Cr | ₹40 Cr | ₹38 Cr |
| Other Long Term Liabilities | ₹50 Cr | ₹42 Cr | ₹42 Cr | ₹37 Cr | ₹14 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹33 Cr | ₹28 Cr | ₹23 Cr | ₹18 Cr | ₹17 Cr |
| Total Non-Current Liabilities | ₹348 Cr | ₹210 Cr | ₹166 Cr | ₹85 Cr | ₹62 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹204 Cr | ₹172 Cr | ₹145 Cr | ₹77 Cr | ₹52 Cr |
| Sundry Creditors | ₹204 Cr | ₹172 Cr | ₹145 Cr | ₹77 Cr | ₹52 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹227 Cr | ₹191 Cr | ₹151 Cr | ₹102 Cr | ₹122 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹13 Cr | ₹3.00 Cr |
| Interest Accrued But Not Due | ₹1.16 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr |
| Other Liabilities | ₹213 Cr | ₹180 Cr | ₹140 Cr | ₹89 Cr | ₹119 Cr |
| Short Term Borrowings | ₹52 Cr | - | - | ₹126 Cr | - |
| Secured ST Loans repayable on Demands | - | - | - | ₹101 Cr | - |
| Working Capital Loans- Sec | - | - | - | ₹101 Cr | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹52 Cr | - | - | ₹-76 Cr | - |
| Short Term Provisions | ₹10 Cr | ₹14 Cr | ₹11 Cr | ₹8.96 Cr | ₹8.28 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹10 Cr | ₹14 Cr | ₹11 Cr | ₹8.96 Cr | ₹8.28 Cr |
| Total Current Liabilities | ₹494 Cr | ₹377 Cr | ₹307 Cr | ₹315 Cr | ₹183 Cr |
| Total Liabilities | ₹1,950 Cr | ₹1,558 Cr | ₹1,281 Cr | ₹1,125 Cr | ₹903 Cr |
| ASSETS | |||||
| Gross Block | ₹1,589 Cr | ₹1,084 Cr | ₹986 Cr | ₹856 Cr | ₹775 Cr |
| Less: Accumulated Depreciation | ₹426 Cr | ₹340 Cr | ₹285 Cr | ₹238 Cr | ₹199 Cr |
| Less: Impairment of Assets | ₹0.61 Cr | ₹0.67 Cr | ₹0.67 Cr | ₹0.21 Cr | ₹0.42 Cr |
| Net Block | ₹1,162 Cr | ₹743 Cr | ₹700 Cr | ₹617 Cr | ₹575 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹47 Cr | ₹68 Cr | ₹20 Cr | ₹20 Cr | ₹7.40 Cr |
| Non Current Investments | ₹0.32 Cr | ₹9.92 Cr | ₹18 Cr | ₹15 Cr | ₹18 Cr |
| Long Term Investment | ₹0.32 Cr | ₹9.92 Cr | ₹18 Cr | ₹15 Cr | ₹18 Cr |
| Quoted | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Unquoted | ₹0.92 Cr | ₹11 Cr | ₹19 Cr | ₹33 Cr | ₹28 Cr |
| Long Term Loans & Advances | ₹41 Cr | ₹48 Cr | ₹13 Cr | ₹15 Cr | ₹6.19 Cr |
| Other Non Current Assets | ₹0.91 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.18 Cr | ₹0.60 Cr |
| Total Non-Current Assets | ₹1,256 Cr | ₹873 Cr | ₹756 Cr | ₹672 Cr | ₹612 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹185 Cr | ₹186 Cr | ₹122 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Quoted | ₹185 Cr | ₹186 Cr | ₹122 Cr | - | - |
| Unquoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Inventories | ₹318 Cr | ₹355 Cr | ₹262 Cr | ₹379 Cr | ₹206 Cr |
| Raw Materials | ₹55 Cr | ₹68 Cr | ₹36 Cr | ₹83 Cr | ₹86 Cr |
| Work-in Progress | ₹133 Cr | ₹162 Cr | ₹120 Cr | ₹147 Cr | ₹36 Cr |
| Finished Goods | ₹94 Cr | ₹94 Cr | ₹81 Cr | ₹125 Cr | ₹64 Cr |
| Packing Materials | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Stores  and Spare | ₹9.58 Cr | ₹8.05 Cr | ₹6.28 Cr | ₹6.60 Cr | ₹5.34 Cr |
| Other Inventory | ₹9.13 Cr | ₹12 Cr | ₹6.30 Cr | ₹6.23 Cr | ₹3.74 Cr |
| Sundry Debtors | ₹71 Cr | ₹38 Cr | ₹29 Cr | ₹28 Cr | ₹18 Cr |
| Debtors more than Six months | ₹7.81 Cr | ₹8.18 Cr | ₹8.34 Cr | ₹8.69 Cr | ₹2.78 Cr |
| Debtors Others | ₹73 Cr | ₹39 Cr | ₹30 Cr | ₹29 Cr | ₹25 Cr |
| Cash and Bank | ₹70 Cr | ₹70 Cr | ₹84 Cr | ₹19 Cr | ₹36 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.23 Cr | ₹2.58 Cr |
| Balances at Bank | ₹70 Cr | ₹70 Cr | ₹84 Cr | ₹19 Cr | ₹33 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹16 Cr | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹8.56 Cr |
| Interest accrued on Investments | ₹0.25 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.01 Cr | ₹0.07 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.05 Cr | ₹8.09 Cr | ₹5.81 Cr | ₹8.54 Cr | ₹6.26 Cr |
| Other current_assets | ₹8.96 Cr | ₹8.37 Cr | ₹9.11 Cr | ₹7.76 Cr | ₹2.24 Cr |
| Short Term Loans and Advances | ₹32 Cr | ₹20 Cr | ₹13 Cr | ₹11 Cr | ₹22 Cr |
| Advances recoverable in cash or in kind | ₹8.42 Cr | ₹9.34 Cr | ₹5.11 Cr | ₹4.34 Cr | ₹15 Cr |
| Advance income tax and TDS | ₹6.07 Cr | ₹4.39 Cr | ₹4.68 Cr | ₹3.61 Cr | ₹3.61 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹18 Cr | ₹5.79 Cr | ₹3.57 Cr | ₹2.92 Cr | ₹2.99 Cr |
| Total Current Assets | ₹694 Cr | ₹685 Cr | ₹525 Cr | ₹453 Cr | ₹290 Cr |
| Net Current Assets (Including Current Investments) | ₹200 Cr | ₹309 Cr | ₹218 Cr | ₹139 Cr | ₹108 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,950 Cr | ₹1,558 Cr | ₹1,281 Cr | ₹1,125 Cr | ₹903 Cr |
| Contingent Liabilities | ₹16 Cr | ₹18 Cr | ₹19 Cr | ₹9.03 Cr | ₹8.66 Cr |
| Total Debt | ₹324 Cr | ₹137 Cr | ₹93 Cr | ₹135 Cr | ₹12 Cr |
| Book Value | 118.55 | 104.40 | 86.75 | 77.88 | 141.03 |
| Adjusted Book Value | 118.55 | 104.40 | 86.75 | 77.88 | 71.52 |
Compare Balance Sheet of peers of HERITAGE FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HERITAGE FOODS | ₹3,067.5 Cr | 0.6% | 0.8% | -23.8% | Stock Analytics | |
| VARUN BEVERAGES | ₹170,586.0 Cr | -1.6% | -5.7% | 10.6% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹122,952.0 Cr | -2.1% | -4.3% | -6.3% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹27,561.7 Cr | -3.6% | -2.3% | -39.1% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹20,622.0 Cr | 0.9% | 0.7% | -3.6% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹16,089.8 Cr | -3.2% | 0.5% | -9.5% | Stock Analytics | |
HERITAGE FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HERITAGE FOODS | 0.6% |
0.8% |
-23.8% |
| SENSEX | -0.1% |
1% |
-5.7% |
You may also like the below Video Courses