HERITAGE FOODS
|
HERITAGE FOODS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,697 Cr | ₹4,287 Cr | ₹3,938 Cr | ₹3,372 Cr | ₹2,793 Cr |
| Sales | ₹4,693 Cr | ₹4,283 Cr | ₹3,934 Cr | ₹3,369 Cr | ₹2,788 Cr |
| Job Work/ Contract Receipts | ₹1.29 Cr | ₹1.69 Cr | ₹2.39 Cr | ₹2.16 Cr | ₹2.23 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.85 Cr | ₹2.31 Cr | ₹2.08 Cr | ₹1.59 Cr | ₹2.67 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹4,526 Cr | ₹4,135 Cr | ₹3,794 Cr | ₹3,241 Cr | ₹2,681 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹31 Cr | ₹-60 Cr | ₹71 Cr | ₹-175 Cr | ₹6.01 Cr |
| Raw Material Consumed | ₹3,264 Cr | ₹3,005 Cr | ₹2,804 Cr | ₹2,664 Cr | ₹1,981 Cr |
| Opening Raw Materials | ₹68 Cr | ₹36 Cr | ₹83 Cr | ₹86 Cr | ₹77 Cr |
| Purchases Raw Materials | ₹3,153 Cr | ₹2,962 Cr | ₹2,716 Cr | ₹2,634 Cr | ₹1,973 Cr |
| Closing Raw Materials | ₹55 Cr | ₹68 Cr | ₹36 Cr | ₹83 Cr | ₹86 Cr |
| Other Direct Purchases / Brought in cost | ₹98 Cr | ₹75 Cr | ₹42 Cr | ₹27 Cr | ₹17 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹68 Cr | ₹64 Cr | ₹55 Cr | ₹50 Cr | ₹37 Cr |
| Electricity & Power | ₹68 Cr | ₹64 Cr | ₹55 Cr | ₹50 Cr | ₹37 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹331 Cr | ₹313 Cr | ₹258 Cr | ₹211 Cr | ₹184 Cr |
| Salaries, Wages & Bonus | ₹289 Cr | ₹277 Cr | ₹227 Cr | ₹186 Cr | ₹162 Cr |
| Contributions to EPF & Pension Funds | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹8.77 Cr |
| Workmen and Staff Welfare Expenses | ₹8.16 Cr | ₹7.57 Cr | ₹6.35 Cr | ₹5.92 Cr | ₹5.06 Cr |
| Other Employees Cost | ₹20 Cr | ₹16 Cr | ₹13 Cr | ₹9.57 Cr | ₹8.65 Cr |
| Other Manufacturing Expenses | ₹232 Cr | ₹215 Cr | ₹181 Cr | ₹169 Cr | ₹130 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹18 Cr | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹10 Cr |
| Packing Material Consumed | ₹170 Cr | ₹156 Cr | ₹132 Cr | ₹126 Cr | ₹97 Cr |
| Other Mfg Exp | ₹44 Cr | ₹39 Cr | ₹33 Cr | ₹29 Cr | ₹23 Cr |
| General and Administration Expenses | ₹99 Cr | ₹76 Cr | ₹60 Cr | ₹48 Cr | ₹39 Cr |
| Rent , Rates & Taxes | ₹45 Cr | ₹33 Cr | ₹22 Cr | ₹13 Cr | ₹8.71 Cr |
| Insurance | ₹4.47 Cr | ₹3.75 Cr | ₹3.99 Cr | ₹3.15 Cr | ₹2.87 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹25 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹15 Cr |
| Traveling and conveyance | ₹9.53 Cr | ₹7.93 Cr | ₹7.04 Cr | ₹6.01 Cr | ₹3.38 Cr |
| Other Administration | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹9.95 Cr |
| Selling and Distribution Expenses | ₹217 Cr | ₹176 Cr | ₹143 Cr | ₹121 Cr | ₹94 Cr |
| Advertisement & Sales Promotion | ₹0.31 Cr | ₹0.16 Cr | ₹0.19 Cr | ₹0.17 Cr | ₹0.26 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹142 Cr | ₹123 Cr | ₹106 Cr | ₹94 Cr | ₹79 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹75 Cr | ₹53 Cr | ₹37 Cr | ₹26 Cr | ₹15 Cr |
| Miscellaneous Expenses | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹18 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.68 Cr | ₹0.65 Cr | ₹0.99 Cr | ₹0.71 Cr | ₹6.13 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,258 Cr | ₹3,802 Cr | ₹3,584 Cr | ₹3,101 Cr | ₹2,489 Cr |
| Operating Profit (Excl OI) | ₹267 Cr | ₹333 Cr | ₹210 Cr | ₹140 Cr | ₹192 Cr |
| Other Income | ₹24 Cr | ₹28 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Interest Received | ₹0.99 Cr | ₹0.50 Cr | ₹0.47 Cr | ₹0.40 Cr | ₹0.67 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Profit on sale of Fixed Assets | ₹1.56 Cr | ₹3.30 Cr | ₹2.66 Cr | ₹2.34 Cr | ₹3.12 Cr |
| Profits on sale of Investments | ₹14 Cr | ₹17 Cr | ₹3.76 Cr | ₹2.62 Cr | ₹1.21 Cr |
| Provision Written Back | ₹1.19 Cr | ₹2.07 Cr | ₹1.42 Cr | ₹2.10 Cr | ₹1.95 Cr |
| Foreign Exchange Gains | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Others | ₹6.26 Cr | ₹5.09 Cr | ₹3.65 Cr | ₹4.60 Cr | ₹4.32 Cr |
| Operating Profit | ₹292 Cr | ₹360 Cr | ₹222 Cr | ₹152 Cr | ₹204 Cr |
| Interest | ₹18 Cr | ₹17 Cr | ₹9.46 Cr | ₹5.74 Cr | ₹5.64 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹13 Cr | ₹11 Cr | ₹5.10 Cr | ₹2.36 Cr | ₹2.83 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.06 Cr | ₹2.20 Cr | ₹0.99 Cr | ₹2.52 Cr | ₹2.13 Cr |
| Other Interest | ₹3.77 Cr | ₹3.64 Cr | ₹3.37 Cr | ₹0.86 Cr | ₹0.68 Cr |
| PBDT | ₹273 Cr | ₹343 Cr | ₹212 Cr | ₹146 Cr | ₹198 Cr |
| Depreciation | ₹81 Cr | ₹70 Cr | ₹61 Cr | ₹56 Cr | ₹52 Cr |
| Profit Before Taxation & Exceptional Items | ₹192 Cr | ₹274 Cr | ₹152 Cr | ₹90 Cr | ₹146 Cr |
| Exceptional Income / Expenses | ₹10 Cr | ₹-8.71 Cr | - | - | ₹-9.14 Cr |
| Profit Before Tax | ₹201 Cr | ₹258 Cr | ₹145 Cr | ₹82 Cr | ₹131 Cr |
| Provision for Tax | ₹51 Cr | ₹70 Cr | ₹39 Cr | ₹24 Cr | ₹34 Cr |
| Current Income Tax | ₹41 Cr | ₹67 Cr | ₹38 Cr | ₹23 Cr | ₹34 Cr |
| Deferred Tax | ₹9.64 Cr | ₹2.55 Cr | ₹1.02 Cr | ₹0.93 Cr | ₹-0.14 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹150 Cr | ₹188 Cr | ₹107 Cr | ₹58 Cr | ₹97 Cr |
| Extra items | - | - | - | ₹0.00 Cr | ₹-0.44 Cr |
| Minority Interest | ₹0.38 Cr | - | - | ₹0.00 Cr | ₹0.48 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹151 Cr | ₹188 Cr | ₹107 Cr | ₹58 Cr | ₹97 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹802 Cr | ₹638 Cr | ₹556 Cr | ₹510 Cr | ₹448 Cr |
| Appropriations | ₹952 Cr | ₹826 Cr | ₹662 Cr | ₹568 Cr | ₹545 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹19 Cr | ₹24 Cr | ₹24 Cr | ₹12 Cr | ₹23 Cr |
| Equity Dividend % | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 | ₹100.00 |
| Earnings Per Share | ₹16.22 | ₹20.29 | ₹11.48 | ₹6.25 | ₹20.81 |
| Adjusted EPS | ₹16.22 | ₹20.29 | ₹11.48 | ₹6.25 | ₹10.55 |
Compare Income Statement of peers of HERITAGE FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HERITAGE FOODS | ₹3,065.6 Cr | -1.9% | 0.8% | -31.8% | Stock Analytics | |
| VARUN BEVERAGES | ₹156,591.0 Cr | -1.3% | -14.9% | 1.5% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹130,317.0 Cr | 1.1% | 3.4% | -9.7% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹27,535.3 Cr | -3.4% | -1.4% | -38.5% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹20,629.8 Cr | 2.6% | 1.2% | -2.9% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹16,022.1 Cr | -0.6% | -4.6% | -12.7% | Stock Analytics | |
HERITAGE FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HERITAGE FOODS | -1.9% |
0.8% |
-31.8% |
| SENSEX | 0.8% |
1.8% |
-6.5% |
You may also like the below Video Courses