HERITAGE FOODS
|
HERITAGE FOODS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,938 Cr | ₹3,372 Cr | ₹2,793 Cr | ₹2,575 Cr | ₹2,626 Cr |
| Sales | ₹3,934 Cr | ₹3,369 Cr | ₹2,788 Cr | ₹2,573 Cr | ₹2,624 Cr |
| Job Work/ Contract Receipts | ₹2.39 Cr | ₹2.16 Cr | ₹2.23 Cr | ₹1.85 Cr | ₹0.73 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.08 Cr | ₹1.59 Cr | ₹2.67 Cr | ₹0.43 Cr | ₹1.68 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,794 Cr | ₹3,241 Cr | ₹2,681 Cr | ₹2,473 Cr | ₹2,726 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹71 Cr | ₹-175 Cr | ₹6.01 Cr | ₹-31 Cr | ₹-14 Cr |
| Raw Material Consumed | ₹2,804 Cr | ₹2,664 Cr | ₹1,981 Cr | ₹1,799 Cr | ₹2,154 Cr |
| Opening Raw Materials | ₹83 Cr | ₹86 Cr | ₹77 Cr | ₹55 Cr | ₹63 Cr |
| Purchases Raw Materials | ₹2,716 Cr | ₹2,634 Cr | ₹1,973 Cr | ₹1,794 Cr | ₹2,135 Cr |
| Closing Raw Materials | ₹36 Cr | ₹83 Cr | ₹86 Cr | ₹77 Cr | ₹55 Cr |
| Other Direct Purchases / Brought in cost | ₹42 Cr | ₹27 Cr | ₹17 Cr | ₹27 Cr | ₹12 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹55 Cr | ₹50 Cr | ₹37 Cr | ₹36 Cr | ₹38 Cr |
| Electricity & Power | ₹55 Cr | ₹50 Cr | ₹37 Cr | ₹36 Cr | ₹38 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹258 Cr | ₹211 Cr | ₹184 Cr | ₹178 Cr | ₹156 Cr |
| Salaries, Wages & Bonus | ₹227 Cr | ₹186 Cr | ₹162 Cr | ₹157 Cr | ₹137 Cr |
| Contributions to EPF & Pension Funds | ₹11 Cr | ₹10 Cr | ₹8.77 Cr | ₹7.20 Cr | ₹7.15 Cr |
| Workmen and Staff Welfare Expenses | ₹6.35 Cr | ₹5.92 Cr | ₹5.06 Cr | ₹4.53 Cr | ₹3.95 Cr |
| Other Employees Cost | ₹13 Cr | ₹9.57 Cr | ₹8.65 Cr | ₹8.93 Cr | ₹8.79 Cr |
| Other Manufacturing Expenses | ₹181 Cr | ₹169 Cr | ₹130 Cr | ₹100 Cr | ₹118 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹16 Cr | ₹14 Cr | ₹10 Cr | ₹8.96 Cr | ₹10 Cr |
| Packing Material Consumed | ₹132 Cr | ₹126 Cr | ₹97 Cr | ₹70 Cr | ₹84 Cr |
| Other Mfg Exp | ₹33 Cr | ₹29 Cr | ₹23 Cr | ₹21 Cr | ₹24 Cr |
| General and Administration Expenses | ₹60 Cr | ₹48 Cr | ₹39 Cr | ₹31 Cr | ₹35 Cr |
| Rent , Rates & Taxes | ₹22 Cr | ₹13 Cr | ₹8.71 Cr | ₹4.46 Cr | ₹6.69 Cr |
| Insurance | ₹3.99 Cr | ₹3.15 Cr | ₹2.87 Cr | ₹2.14 Cr | ₹1.58 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹15 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr |
| Traveling and conveyance | ₹7.04 Cr | ₹6.01 Cr | ₹3.38 Cr | ₹2.61 Cr | ₹5.78 Cr |
| Other Administration | ₹12 Cr | ₹13 Cr | ₹9.95 Cr | ₹8.75 Cr | ₹8.15 Cr |
| Selling and Distribution Expenses | ₹143 Cr | ₹121 Cr | ₹94 Cr | ₹80 Cr | ₹98 Cr |
| Advertisement & Sales Promotion | ₹0.19 Cr | ₹0.17 Cr | ₹0.26 Cr | ₹0.82 Cr | ₹0.14 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹106 Cr | ₹94 Cr | ₹79 Cr | ₹70 Cr | ₹83 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹37 Cr | ₹26 Cr | ₹15 Cr | ₹9.54 Cr | ₹15 Cr |
| Miscellaneous Expenses | ₹12 Cr | ₹11 Cr | ₹18 Cr | ₹18 Cr | ₹522 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.99 Cr | ₹0.71 Cr | ₹6.13 Cr | ₹1.49 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.71 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹16 Cr | ₹521 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,584 Cr | ₹3,101 Cr | ₹2,489 Cr | ₹2,210 Cr | ₹3,107 Cr |
| Operating Profit (Excl OI) | ₹210 Cr | ₹140 Cr | ₹192 Cr | ₹264 Cr | ₹-382 Cr |
| Other Income | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹8.03 Cr | ₹303 Cr |
| Interest Received | ₹0.47 Cr | ₹0.40 Cr | ₹0.67 Cr | ₹0.41 Cr | ₹0.68 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | - | - | ₹0.04 Cr |
| Profit on sale of Fixed Assets | ₹2.66 Cr | ₹2.34 Cr | ₹3.12 Cr | ₹1.78 Cr | - |
| Profits on sale of Investments | ₹3.76 Cr | ₹2.62 Cr | ₹1.21 Cr | - | - |
| Provision Written Back | ₹1.42 Cr | ₹2.10 Cr | ₹1.95 Cr | ₹1.83 Cr | ₹2.31 Cr |
| Foreign Exchange Gains | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.06 Cr | ₹0.24 Cr |
| Others | ₹3.65 Cr | ₹4.60 Cr | ₹4.32 Cr | ₹3.96 Cr | ₹300 Cr |
| Operating Profit | ₹222 Cr | ₹152 Cr | ₹204 Cr | ₹272 Cr | ₹-78 Cr |
| Interest | ₹9.46 Cr | ₹5.74 Cr | ₹5.64 Cr | ₹21 Cr | ₹24 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹5.10 Cr | ₹2.36 Cr | ₹2.83 Cr | ₹18 Cr | ₹22 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.99 Cr | ₹2.52 Cr | ₹2.13 Cr | ₹2.06 Cr | ₹2.25 Cr |
| Other Interest | ₹3.37 Cr | ₹0.86 Cr | ₹0.68 Cr | ₹0.87 Cr | ₹0.34 Cr |
| PBDT | ₹212 Cr | ₹146 Cr | ₹198 Cr | ₹251 Cr | ₹-102 Cr |
| Depreciation | ₹61 Cr | ₹56 Cr | ₹52 Cr | ₹46 Cr | ₹50 Cr |
| Profit Before Taxation & Exceptional Items | ₹152 Cr | ₹90 Cr | ₹146 Cr | ₹205 Cr | ₹-152 Cr |
| Exceptional Income / Expenses | - | - | ₹-9.14 Cr | - | - |
| Profit Before Tax | ₹145 Cr | ₹82 Cr | ₹131 Cr | ₹203 Cr | ₹-153 Cr |
| Provision for Tax | ₹39 Cr | ₹24 Cr | ₹34 Cr | ₹53 Cr | ₹15 Cr |
| Current Income Tax | ₹38 Cr | ₹23 Cr | ₹34 Cr | ₹52 Cr | ₹19 Cr |
| Deferred Tax | ₹1.02 Cr | ₹0.93 Cr | ₹-0.14 Cr | ₹1.83 Cr | ₹-3.25 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹107 Cr | ₹58 Cr | ₹97 Cr | ₹149 Cr | ₹-169 Cr |
| Extra items | - | ₹0.00 Cr | ₹-0.44 Cr | ₹-0.75 Cr | ₹-0.68 Cr |
| Minority Interest | - | ₹0.00 Cr | ₹0.48 Cr | ₹1.65 Cr | ₹9.09 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹107 Cr | ₹58 Cr | ₹97 Cr | ₹150 Cr | ₹-160 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹556 Cr | ₹510 Cr | ₹448 Cr | ₹312 Cr | ₹484 Cr |
| Appropriations | ₹662 Cr | ₹568 Cr | ₹545 Cr | ₹462 Cr | ₹324 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹24 Cr | ₹12 Cr | ₹23 Cr | ₹14 Cr | ₹12 Cr |
| Equity Dividend % | ₹50.00 | ₹50.00 | ₹100.00 | ₹100.00 | ₹50.00 |
| Earnings Per Share | ₹11.48 | ₹6.25 | ₹20.81 | ₹32.32 | ₹-34.55 |
| Adjusted EPS | ₹11.48 | ₹6.25 | ₹10.55 | ₹16.39 | ₹-17.52 |
Compare Income Statement of peers of HERITAGE FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HERITAGE FOODS | ₹4,461.4 Cr | -0.3% | -10% | -25.2% | Stock Analytics | |
| NESTLE INDIA | ₹247,094.0 Cr | -0.6% | 9.7% | 8.2% | Stock Analytics | |
| VARUN BEVERAGES | ₹155,910.0 Cr | -0.1% | 0.5% | -19.5% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹145,725.0 Cr | -0.5% | 1.9% | 5% | Stock Analytics | |
| MARICO | ₹94,139.3 Cr | -1.3% | 2.8% | 9.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,963.9 Cr | -0.4% | -4.2% | -3.8% | Stock Analytics | |
HERITAGE FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HERITAGE FOODS | -0.3% |
-10% |
-25.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses