NHC Foods Ltd

NSE: BSE: 517554

₹1.50

-0.07 (4.46%)

Wed, 21 Oct 2026, 02:40 am

MTF 5xInvest in NHC Foods Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)148.18

PE Ratio4.18

Dividend0

Distribution Services

Wholesale Distributors

24.5K

NHC Foods Financials

Income Statement Balance Sheet Cashflow

Particulars	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	0	713.16M	700.62M	906.80M	1.34B	1.40B	1.43B	1.50B	1.36B	841.22M	1.22B	1.28B	1.50B	1.50B	1.62B	2.06B	3.46B
Gross profit	-642.96K	52.53M	39.75M	96.43M	171.36M	146.48M	170.13M	158.68M	75.90M	38.17M	47.60M	51.95M	92.49M	201.30M	209.69M	178.20M	274.85M
Operating expenses (excl. COGS)	0	-29.66M	-50.68M	-88.36M	-160.38M	-124.64M	-184.36M	-156.71M	-77.61M	-49.42M	-44.85M	-54.38M	-85.20M	-193.26M	-164.96M	-157.76M	-146.58M
Selling/general/admin expenses, total	—	-28.56M	-49.44M	-87.95M	-161.08M	-124.10M	-183.54M	-154.22M	-76.33M	-49.18M	-44.73M	-54.15M	-85.16M	-191.32M	-162.85M	-157.13M	-119.25M
Research & development	0	0	—	—	0	—	0	0	0	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	-28.56M	-49.44M	-87.95M	-161.08M	-124.10M	-183.54M	-154.22M	-76.33M	-49.18M	-44.73M	-54.15M	-85.16M	-191.32M	-162.85M	-157.13M	-119.25M
Other operating expenses, total	0	-1.10M	-1.24M	-409.51K	704.94K	-547.03K	-816.61K	-2.49M	-1.29M	-240.00K	-117.00K	-227.00K	-46.00K	-1.94M	-2.11M	-626.00K	-27.34M
Operating income	-642.96K	22.86M	-10.93M	8.06M	10.98M	21.84M	-14.23M	1.97M	-1.72M	-11.25M	2.76M	-2.43M	7.29M	8.04M	44.73M	20.44M	128.26M
Non-operating income, total	-2.81M	-14.17M	15.74M	-532.42K	12.96M	-16.83K	28.48M	2.81M	13.01M	15.27M	8.50M	21.47M	11.10M	17.16M	-17.76M	10.77M	-38.53M
Interest expense, net of interest capitalized	0	-9.21M	-14.23M	-19.19M	-20.98M	-24.30M	-19.62M	-21.85M	-17.15M	-15.64M	-12.74M	-16.13M	-16.68M	-22.01M	-34.89M	-41.46M	-59.82M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	0	-4.73M	29.97M	18.66M	33.94M	24.44M	48.09M	24.74M	30.21M	30.91M	21.25M	37.60M	27.78M	39.16M	17.13M	52.23M	16.61M
Non-operating interest income	—	1.80M	1.59M	2.34M	5.20M	5.44M	5.61M	4.70M	4.47M	5.01M	3.69M	3.14M	348.00K	1.19M	383.00K	419.00K	717.00K
Miscellaneous non-operating expense	0	-6.53M	28.39M	16.31M	28.73M	19.00M	42.48M	20.04M	25.74M	25.90M	17.56M	34.45M	27.43M	37.97M	16.75M	51.81M	15.89M
Unusual income/expense	-2.81M	-223.00K	—	—	—	-159.93K	—	-78.25K	-53.00K	—	—	0	0	0	0	0	4.68M
Pretax income	-3.45M	8.70M	4.81M	7.53M	23.94M	21.82M	14.25M	4.78M	11.29M	4.02M	11.26M	19.04M	18.39M	25.20M	26.98M	31.20M	89.74M
Taxes	170.15K	-5.98M	-285.60K	-2.90M	-7.83M	-6.28M	-2.42M	-1.72M	-4.24M	-1.67M	1.79M	-4.92M	-4.56M	-10.48M	-9.41M	-7.73M	-18.92M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	-3.28M	2.72M	4.53M	4.63M	16.11M	15.55M	11.83M	3.06M	7.05M	2.35M	13.05M	14.12M	13.82M	14.71M	17.56M	23.47M	70.82M
Net income	-3.28M	2.72M	4.53M	4.63M	16.11M	15.55M	11.83M	3.06M	7.05M	2.35M	13.05M	14.12M	13.82M	14.71M	17.56M	23.47M	70.82M
Dilution adjustment	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
Diluted net income available to common stockholders	-3.28M	2.72M	4.53M	4.63M	16.11M	15.55M	11.83M	3.06M	7.05M	2.35M	13.05M	14.12M	13.82M	14.71M	17.56M	23.47M	70.82M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-318.49K	29.11M	-3.23M	16.77M	20.21M	31.89M	-2.28M	13.94M	9.58M	137.00K	14.88M	11.52M	19.46M	19.95M	56.79M	34.87M	143.69M
EBIT	-642.96K	22.86M	-10.93M	8.06M	10.98M	21.84M	-14.23M	1.97M	-1.72M	-11.25M	2.76M	-2.43M	7.29M	8.04M	44.73M	20.44M	128.26M
Total operating expenses	-642.96K	-690.30M	-711.55M	-898.74M	-1.33B	-1.38B	-1.45B	-1.50B	-1.36B	-852.48M	-1.22B	-1.28B	-1.49B	-1.49B	-1.58B	-2.04B	-3.34B
Prepaid expenses	0	8.05M	9.30M	—	1.88M	1.33M	—	1.58M	1.14M	1.54M	829.00K	792.00K	1.60M	3.50M	2.44M	2.06M	1.07M
Deferred income, current	—	—	—	—	—	2.70M	18.48M	42.44M	50.68M	13.08M	22.92M	16.71M	1.96M	14.19M	19.43M	16.19M	610.49M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	12.38M	10.66M	10.12M	11.15M	25.92M	11.65M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	599.93K	5.09M	13.15M	17.74M	20.94M	23.60M	22.78M	24.16M	24.30M	23.90M	2.14M	3.89M	632.00K	9.42M	12.77M	22.14M	16.50M
Deferred income, non-current	—	—	—	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.46M
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	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	0	713.16M	700.62M	906.80M	1.34B	1.40B	1.43B	1.50B	1.36B	841.22M	1.22B	1.28B	1.50B	1.50B	1.62B	2.06B	3.46B
Gross profit	-642.96K	52.53M	39.75M	96.43M	171.36M	146.48M	170.13M	158.68M	75.90M	38.17M	47.60M	51.95M	92.49M	201.30M	209.69M	178.20M	274.85M
Operating expenses (excl. COGS)	0	-29.66M	-50.68M	-88.36M	-160.38M	-124.64M	-184.36M	-156.71M	-77.61M	-49.42M	-44.85M	-54.38M	-85.20M	-193.26M	-164.96M	-157.76M	-146.58M
Selling/general/admin expenses, total	—	-28.56M	-49.44M	-87.95M	-161.08M	-124.10M	-183.54M	-154.22M	-76.33M	-49.18M	-44.73M	-54.15M	-85.16M	-191.32M	-162.85M	-157.13M	-119.25M
Research & development	0	0	—	—	0	—	0	0	0	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	-28.56M	-49.44M	-87.95M	-161.08M	-124.10M	-183.54M	-154.22M	-76.33M	-49.18M	-44.73M	-54.15M	-85.16M	-191.32M	-162.85M	-157.13M	-119.25M
Other operating expenses, total	0	-1.10M	-1.24M	-409.51K	704.94K	-547.03K	-816.61K	-2.49M	-1.29M	-240.00K	-117.00K	-227.00K	-46.00K	-1.94M	-2.11M	-626.00K	-27.34M
Operating income	-642.96K	22.86M	-10.93M	8.06M	10.98M	21.84M	-14.23M	1.97M	-1.72M	-11.25M	2.76M	-2.43M	7.29M	8.04M	44.73M	20.44M	128.26M
Non-operating income, total	-2.81M	-14.17M	15.74M	-532.42K	12.96M	-16.83K	28.48M	2.81M	13.01M	15.27M	8.50M	21.47M	11.10M	17.16M	-17.76M	10.77M	-38.53M
Interest expense, net of interest capitalized	0	-9.21M	-14.23M	-19.19M	-20.98M	-24.30M	-19.62M	-21.85M	-17.15M	-15.64M	-12.74M	-16.13M	-16.68M	-22.01M	-34.89M	-41.46M	-59.82M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	0	-4.73M	29.97M	18.66M	33.94M	24.44M	48.09M	24.74M	30.21M	30.91M	21.25M	37.60M	27.78M	39.16M	17.13M	52.23M	16.61M
Non-operating interest income	—	1.80M	1.59M	2.34M	5.20M	5.44M	5.61M	4.70M	4.47M	5.01M	3.69M	3.14M	348.00K	1.19M	383.00K	419.00K	717.00K
Miscellaneous non-operating expense	0	-6.53M	28.39M	16.31M	28.73M	19.00M	42.48M	20.04M	25.74M	25.90M	17.56M	34.45M	27.43M	37.97M	16.75M	51.81M	15.89M
Unusual income/expense	-2.81M	-223.00K	—	—	—	-159.93K	—	-78.25K	-53.00K	—	—	0	0	0	0	0	4.68M
Pretax income	-3.45M	8.70M	4.81M	7.53M	23.94M	21.82M	14.25M	4.78M	11.29M	4.02M	11.26M	19.04M	18.39M	25.20M	26.98M	31.20M	89.74M
Taxes	170.15K	-5.98M	-285.60K	-2.90M	-7.83M	-6.28M	-2.42M	-1.72M	-4.24M	-1.67M	1.79M	-4.92M	-4.56M	-10.48M	-9.41M	-7.73M	-18.92M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	-3.28M	2.72M	4.53M	4.63M	16.11M	15.55M	11.83M	3.06M	7.05M	2.35M	13.05M	14.12M	13.82M	14.71M	17.56M	23.47M	70.82M
Net income	-3.28M	2.72M	4.53M	4.63M	16.11M	15.55M	11.83M	3.06M	7.05M	2.35M	13.05M	14.12M	13.82M	14.71M	17.56M	23.47M	70.82M
Dilution adjustment	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
Diluted net income available to common stockholders	-3.28M	2.72M	4.53M	4.63M	16.11M	15.55M	11.83M	3.06M	7.05M	2.35M	13.05M	14.12M	13.82M	14.71M	17.56M	23.47M	70.82M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-318.49K	29.11M	-3.23M	16.77M	20.21M	31.89M	-2.28M	13.94M	9.58M	137.00K	14.88M	11.52M	19.46M	19.95M	56.79M	34.87M	143.69M
EBIT	-642.96K	22.86M	-10.93M	8.06M	10.98M	21.84M	-14.23M	1.97M	-1.72M	-11.25M	2.76M	-2.43M	7.29M	8.04M	44.73M	20.44M	128.26M
Total operating expenses	-642.96K	-690.30M	-711.55M	-898.74M	-1.33B	-1.38B	-1.45B	-1.50B	-1.36B	-852.48M	-1.22B	-1.28B	-1.49B	-1.49B	-1.58B	-2.04B	-3.34B
Prepaid expenses	0	8.05M	9.30M	—	1.88M	1.33M	—	1.58M	1.14M	1.54M	829.00K	792.00K	1.60M	3.50M	2.44M	2.06M	1.07M
Deferred income, current	—	—	—	—	—	2.70M	18.48M	42.44M	50.68M	13.08M	22.92M	16.71M	1.96M	14.19M	19.43M	16.19M	610.49M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	12.38M	10.66M	10.12M	11.15M	25.92M	11.65M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	599.93K	5.09M	13.15M	17.74M	20.94M	23.60M	22.78M	24.16M	24.30M	23.90M	2.14M	3.89M	632.00K	9.42M	12.77M	22.14M	16.50M
Deferred income, non-current	—	—	—	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.46M
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0