Heritage Foods Ltd
NSE: HERITGFOOD BSE: 519552
₹397.65
-17.15 (4.13%)
Fri, 23 Oct 2026, 06:33 am
Market Cap (in Cr)3850.57
PE Ratio27.36
Dividend0.60
Consumer Non-Durables
Food: Meat/Fish/Dairy
24.5KHeritage Foods Income Statement
| Particulars | Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 2.92B | 3.46B | 5.88B | 7.93B | 9.00B | 10.96B | 13.77B | 15.80B | 16.95B | 20.33B | 23.29B | 18.94B | 23.73B | 25.15B | 27.26B | 24.73B | 26.81B | 32.41B | 37.94B | 41.35B |
| Gross profit | 394.09M | 381.85M | 456.22M | 666.32M | 1.12B | 1.08B | 1.20B | 1.78B | 1.75B | 1.57B | 2.24B | 2.25B | 2.32B | 2.90B | 2.24B | 3.53B | 2.99B | 2.77B | 3.77B | 5.41B |
| Operating expenses (excl. COGS) | -203.04M | -343.88M | -731.01M | -877.29M | -865.95M | -917.26M | -1.04B | -1.16B | -1.30B | -1.47B | -1.77B | -1.01B | -1.35B | -1.41B | -1.40B | -1.24B | -1.54B | -1.89B | -2.22B | -2.73B |
| Selling/general/admin expenses, total | -199.26M | -335.51M | -717.27M | -856.63M | -850.78M | -918.34M | -1.02B | -1.15B | -1.30B | -1.45B | -1.75B | -987.93M | -1.31B | -1.36B | -1.37B | -1.20B | -1.49B | -1.85B | -2.18B | -2.67B |
| Research & development | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | 0 | -1.87M | -8.07M | -10.81M | -12.22M | -12.59M |
| Selling/general/admin expenses, other | -199.26M | -335.51M | -717.27M | -856.63M | -850.78M | -918.34M | -1.02B | -1.15B | -1.30B | -1.45B | -1.75B | -987.93M | -1.31B | -1.36B | -1.37B | -1.20B | -1.48B | -1.84B | -2.17B | -2.65B |
| Other operating expenses, total | -3.78M | -8.37M | -13.74M | -20.66M | -15.18M | 1.08M | -16.68M | -106.00K | -1.57M | -20.54M | -20.24M | -24.53M | -39.61M | -48.52M | -35.50M | -35.65M | -49.39M | -40.61M | -41.15M | -65.56M |
| Operating income | 191.05M | 37.97M | -274.79M | -210.96M | 254.92M | 163.54M | 159.19M | 621.89M | 455.32M | 103.89M | 473.86M | 1.24B | 967.22M | 1.49B | 837.50M | 2.29B | 1.45B | 878.74M | 1.54B | 2.68B |
| Non-operating income, total | 8.13M | -5.58M | 276.89M | -80.12M | -148.71M | -130.24M | -24.91M | 14.54M | 156.75M | 290.65M | 387.40M | 1.99B | -61.87M | -219.23M | -2.36B | -244.58M | -84.98M | 23.92M | -28.12M | -23.67M |
| Interest expense, net of interest capitalized | -4.01M | -18.45M | -124.33M | -145.83M | -166.75M | -159.66M | -197.07M | -165.13M | -131.93M | -174.27M | -166.49M | -107.73M | -195.91M | -229.23M | -241.03M | -203.29M | -56.35M | -57.36M | -94.61M | -170.34M |
| Interest capitalized | 0 | 0 | — | — | — | — | — | 0 | 0 | 8.73M | 3.02M | 4.68M | 3.34M | — | 5.82M | 12.58M | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 12.15M | 12.89M | 401.22M | 66.47M | 18.10M | 29.46M | 196.36M | 213.31M | 299.08M | 429.14M | 550.14M | 14.22M | 33.34M | 20.60M | 34.29M | 37.18M | 61.92M | 67.31M | 72.13M | 229.16M |
| Non-operating interest income | 8.78M | 8.00M | 6.97M | 5.12M | 3.79M | 3.84M | 5.33M | 4.42M | 4.37M | 3.74M | 6.10M | 8.21M | 8.68M | 8.58M | 6.80M | 4.05M | 6.70M | 3.96M | 4.71M | 4.99M |
| Miscellaneous non-operating expense | 3.37M | 4.89M | 394.25M | 61.35M | 14.31M | 25.61M | 191.03M | 208.89M | 294.09M | 424.58M | 543.30M | 5.83M | 21.94M | 15.81M | 27.35M | 32.64M | 47.86M | 56.62M | 60.69M | 216.52M |
| Unusual income/expense | — | -18.80K | — | -759.74K | -69.73K | -41.66K | -24.20M | -33.64M | -10.40M | 35.78M | 3.75M | 2.09B | 100.70M | -10.60M | -2.16B | -78.47M | -90.55M | 13.97M | -5.64M | -82.49M |
| Pretax income | 199.19M | 32.39M | 2.11M | -291.09M | 106.21M | 33.30M | 134.28M | 636.43M | 612.07M | 392.89M | 859.78M | 3.23B | 898.01M | 1.28B | -1.52B | 2.05B | 1.37B | 902.66M | 1.52B | 2.65B |
| Taxes | -67.36M | -29.87M | 10.08M | -61.29M | -52.59M | -18.81M | -42.42M | -136.92M | -159.00M | -109.29M | -305.51M | -323.98M | -271.22M | -446.79M | -153.46M | -534.68M | -342.21M | -237.67M | -385.38M | -699.58M |
| Non-controlling/minority interest | 0 | 376.59K | 0 | 13.27K | 61.81K | 73.81K | 92.00K | 13.00K | 5.00K | -28.00K | 4.00K | -18.39M | 923.00K | -14.11M | 84.11M | 8.98M | 480.00K | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 131.83M | 2.89M | 12.19M | -352.36M | 53.68M | 14.56M | 91.92M | 499.50M | 453.00M | 283.59M | 554.27M | 2.89B | 627.72M | 814.34M | -1.60B | 1.50B | 965.69M | 579.76M | 1.07B | 1.88B |
| Net income | 131.83M | 2.89M | 12.19M | -352.36M | 53.68M | 14.56M | 91.92M | 499.50M | 453.00M | 283.59M | 554.27M | 2.89B | 627.72M | 814.34M | -1.60B | 1.50B | 965.69M | 579.76M | 1.07B | 1.88B |
| Dilution adjustment | -175.56K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 131.66M | 2.89M | 12.19M | -352.36M | 53.68M | 14.56M | 91.92M | 499.50M | 453.00M | 283.59M | 554.27M | 2.89B | 627.72M | 814.34M | -1.60B | 1.50B | 965.69M | 579.76M | 1.07B | 1.88B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 239.05M | 105.74M | -169.27M | -38.72M | 451.35M | 362.94M | 371.06M | 842.10M | 705.34M | 443.79M | 818.98M | 1.49B | 1.34B | 1.94B | 1.34B | 2.75B | 1.97B | 1.44B | 2.15B | 3.37B |
| EBIT | 191.05M | 37.97M | -274.79M | -210.96M | 254.92M | 163.54M | 159.19M | 621.89M | 455.32M | 103.89M | 473.86M | 1.24B | 967.22M | 1.49B | 837.50M | 2.29B | 1.45B | 878.74M | 1.54B | 2.68B |
| Total operating expenses | -2.73B | -3.43B | -6.16B | -8.14B | -8.75B | -10.80B | -13.61B | -15.18B | -16.50B | -20.23B | -22.82B | -17.70B | -22.76B | -23.65B | -26.42B | -22.44B | -25.36B | -31.53B | -36.39B | -38.67B |
| Prepaid expenses | 64.16M | 43.86M | 46.28M | 11.30M | 30.18M | 15.68M | 45.08M | 11.48M | 14.02M | 15.17M | 21.45M | 10.48M | 14.67M | 30.36M | 31.57M | 56.44M | 62.57M | 85.40M | 58.07M | 80.89M |
| Deferred income, current | — | — | — | — | — | — | — | — | 69.81M | 60.72M | 79.89M | 31.80M | 31.41M | 28.86M | 39.74M | 31.37M | 30.01M | 126.30M | 113.27M | 110.01M |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.53M | 34.84M | 34.84M | 13.39M | 36.09M | 22.36M | 47.13M | 287.04M | 343.90M | 351.14M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 60.21M | 71.98M | 64.46M | 125.74M | 156.04M | 168.01M | 195.91M | 212.76M | 244.50M | 213.26M | 237.11M | 232.19M | 311.72M | 353.03M | 310.82M | 333.34M | 380.75M | 398.14M | 421.17M | 444.11M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — |
| Minority interest | 0 | 19.23M | 0 | -7.27K | 444.19K | 676.19K | 584.00K | 182.00K | 177.00K | 161.00K | 157.00K | 106.40M | 105.57M | 117.06M | 21.52M | 4.88M | 40.00K | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -34.17M | -34.17M | -35.06M | 0 | -24.20M | -24.20M | -15.78M | -26.80M | -41.02M | -82.50M | -84.93M | -83.77M | -111.69M | -111.87M | -111.87M | -116.00M | -347.99M | -116.00M | -231.99M | -231.99M |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
