Login
Home
Charts
Search
Watchlist
Products

Heritage Foods Ltd

HERITGFOOD·NSE
424.05+2.25%Wed, 23 Sept '26

Heritage Foods Ltd

HERITGFOOD
NSE
424.05
+2.25%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,953Cr
Close
Close Price
426.00
Industry
Industry
FMCG - Dairy Products
PE
Price To Earnings
29.28
PS
Price To Sales
0.84
Revenue
Revenue
4,727Cr
Rev Gr TTM
Revenue Growth TTM
11.53%
PAT Gr TTM
PAT Growth TTM
-21.06%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
9799419511,0331,0201,0341,0481,1371,1131,1191,1581,338
Growth YoY
Revenue Growth YoY%
19.919.716.311.84.29.910.310.19.18.210.417.7
Expenses
ExpensesCr
9318898809399369609691,0631,0351,0561,1051,276
Operating Profit
Operating ProfitCr
475270948374807477635262
OPM
OPM%
4.85.57.49.18.27.27.66.56.95.64.54.6
Other Income
Other IncomeCr
013457-4415876
Interest Expense
Interest ExpenseCr
223344444458
Depreciation
DepreciationCr
151616171718181920202226
PBT
PBTCr
313655786759545568463234
Tax
TaxCr
89141919161614171289
PAT
PATCr
222741584943384151352425
Growth YoY
PAT Growth YoY%
17.695.9125.9249.0117.060.0-5.8-30.64.9-19.6-37.3-38.4
NPM
NPM%
2.32.94.35.74.84.23.63.64.63.12.11.9
EPS
EPS
2.42.94.46.35.24.64.14.45.53.72.62.7
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
9799419511,0331,0201,0341,0481,1371,1131,1191,1581,338
Growth YoY
Revenue Growth YoY%
19.919.716.311.84.29.910.310.19.18.210.417.7
Expenses
ExpensesCr
9318898809399369609691,0631,0351,0561,1051,276
Operating Profit
Operating ProfitCr
475270948374807477635262
OPM
OPM%
4.85.57.49.18.27.27.66.56.95.64.54.6
Other Income
Other IncomeCr
013457-4415876
Interest Expense
Interest ExpenseCr
223344444458
Depreciation
DepreciationCr
151616171718181920202226
PBT
PBTCr
313655786759545568463234
Tax
TaxCr
89141919161614171289
PAT
PATCr
222741584943384151352425
Growth YoY
PAT Growth YoY%
17.695.9125.9249.0117.060.0-5.8-30.64.9-19.6-37.3-38.4
NPM
NPM%
2.32.94.35.74.84.23.63.64.63.12.11.9
EPS
EPS
2.42.94.46.35.24.64.14.45.53.72.62.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,3811,8942,3732,5152,7262,4732,6813,2413,7944,1354,5264,727
Growth
Revenue Growth%
14.8-20.425.36.08.4-9.38.420.917.19.09.511.5
Expenses
ExpensesCr
2,2501,7492,2432,4613,1092,2112,4903,1023,5843,8044,2604,473
Operating Profit
Operating ProfitCr
13114613054-383262191138210331266254
OPM
OPM%
5.57.75.52.1-14.110.67.14.35.58.05.95.4
Other Income
Other IncomeCr
52514031403026-445123336
Interest Expense
Interest ExpenseCr
1548405212319449151721
Depreciation
DepreciationCr
352538455046525661708189
PBT
PBTCr
8632390128-15320313182145258201180
Tax
TaxCr
313227451553342439705145
PAT
PATCr
552916383-1691499758107188150135
Growth
PAT Growth%
95.4424.8-78.532.2-303.7188.3-35.2-39.983.876.7-20.3-21.1
NPM
NPM%
2.315.42.63.3-6.26.03.61.82.84.53.32.9
EPS
EPS
7.615.06.98.9-17.516.410.66.311.520.316.214.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,3811,8942,3732,5152,7262,4732,6813,2413,7944,1354,5264,727
Growth
Revenue Growth%
14.8-20.425.36.08.4-9.38.420.917.19.09.511.5
Expenses
ExpensesCr
2,2501,7492,2432,4613,1092,2112,4903,1023,5843,8044,2604,473
Operating Profit
Operating ProfitCr
13114613054-383262191138210331266254
OPM
OPM%
5.57.75.52.1-14.110.67.14.35.58.05.95.4
Other Income
Other IncomeCr
52514031403026-445123336
Interest Expense
Interest ExpenseCr
1548405212319449151721
Depreciation
DepreciationCr
352538455046525661708189
PBT
PBTCr
8632390128-15320313182145258201180
Tax
TaxCr
313227451553342439705145
PAT
PATCr
552916383-1691499758107188150135
Growth
PAT Growth%
95.4424.8-78.532.2-303.7188.3-35.2-39.983.876.7-20.3-21.1
NPM
NPM%
2.315.42.63.3-6.26.03.61.82.84.53.32.9
EPS
EPS
7.615.06.98.9-17.516.410.66.311.520.316.214.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2323232323232346464646
Reserves
ReservesCr
2175647517764335696316767599221,054
Current Liabilities
Current LiabilitiesCr
234258326326320208183315307377494
Non Current Liabilities
Non Current LiabilitiesCr
100137592495207746285166210348
Total Liabilities
Total LiabilitiesCr
5759961,7071,6359888799031,1251,2811,5581,950
Current Assets
Current AssetsCr
228207254275269259291453525685694
Non Current Assets
Non Current AssetsCr
3477891,4531,3607206196126727568731,256
Total Assets
Total AssetsCr
5759961,7071,6359888799031,1251,2811,5581,950
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2323232323232346464646
Reserves
ReservesCr
2175647517764335696316767599221,054
Current Liabilities
Current LiabilitiesCr
234258326326320208183315307377494
Non Current Liabilities
Non Current LiabilitiesCr
100137592495207746285166210348
Total Liabilities
Total LiabilitiesCr
5759961,7071,6359888799031,1251,2811,5581,950
Current Assets
Current AssetsCr
228207254275269259291453525685694
Non Current Assets
Non Current AssetsCr
3477891,4531,3607206196126727568731,256
Total Assets
Total AssetsCr
5759961,7071,6359888799031,1251,2811,5581,950

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
125115121148117174148-61390214237
Investing Cash Flow
Investing Cash FlowCr
-66-120-200-133-9769-42-83-252-229-375
Financing Cash Flow
Financing Cash FlowCr
-55-1355-3-22-191-93126-761138
Net Cash Flow
Net Cash FlowCr
4-18-2312-25113-1762-140
Free Cash Flow
Free Cash FlowCr
5824-19248108106-14026742-142
CFO To PAT
CFO To PAT%
225.439.4193.4178.6-69.2116.7153.3-104.4365.9113.6158.0
CFO To EBITDA
CFO To EBITDA%
95.578.893.3274.3-30.566.477.5-43.8186.164.689.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
125115121148117174148-61390214237
Investing Cash Flow
Investing Cash FlowCr
-66-120-200-133-9769-42-83-252-229-375
Financing Cash Flow
Financing Cash FlowCr
-55-1355-3-22-191-93126-761138
Net Cash Flow
Net Cash FlowCr
4-18-2312-25113-1762-140
Free Cash Flow
Free Cash FlowCr
5824-19248108106-14026742-142
CFO To PAT
CFO To PAT%
225.439.4193.4178.6-69.2116.7153.3-104.4365.9113.6158.0
CFO To EBITDA
CFO To EBITDA%
95.578.893.3274.3-30.566.477.5-43.8186.164.689.1

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,1862,4973,1992,5279891,3621,4841,3403,1273,5752,7273,953
Price To Earnings
Price To Earnings
21.49.151.031.09.115.423.129.419.018.229.3
Price To Sales
Price To Sales
0.51.31.41.00.40.60.60.40.80.80.60.8
Price To Book
Price To Book
4.94.34.13.22.22.32.31.93.93.72.53.6
EV To EBITDA
EV To EBITDA
9.517.726.050.3-3.15.27.710.815.211.111.316.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
18.418.516.618.915.823.119.716.518.122.120.620.6
OPM
OPM%
5.57.75.52.1-14.110.67.14.35.58.05.95.4
NPM
NPM%
2.315.42.63.3-6.26.03.61.82.84.53.32.9
ROCE
ROCE%
29.451.148.514.1-18.235.320.09.616.423.914.914.9
ROE
ROE%
23.149.58.110.4-37.025.114.88.013.219.413.713.7
ROA
ROA%
9.629.23.75.1-17.117.010.75.28.312.17.77.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,1862,4973,1992,5279891,3621,4841,3403,1273,5752,7273,953
Price To Earnings
Price To Earnings
21.49.151.031.09.115.423.129.419.018.229.3
Price To Sales
Price To Sales
0.51.31.41.00.40.60.60.40.80.80.60.8
Price To Book
Price To Book
4.94.34.13.22.22.32.31.93.93.72.53.6
EV To EBITDA
EV To EBITDA
9.517.726.050.3-3.15.27.710.815.211.111.316.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
18.418.516.618.915.823.119.716.518.122.120.620.6
OPM
OPM%
5.57.75.52.1-14.110.67.14.35.58.05.95.4
NPM
NPM%
2.315.42.63.3-6.26.03.61.82.84.53.32.9
ROCE
ROCE%
29.451.148.514.1-18.235.320.09.616.423.914.914.9
ROE
ROE%
23.149.58.110.4-37.025.114.88.013.219.413.713.7
ROA
ROA%
9.629.23.75.1-17.117.010.75.28.312.17.77.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Heritage Foods is a dairy company that built its business by organising millions of litres of milk from hundreds of thousands of farmers and turning it into branded daily nutrition for Indian households - a model it calls “relationship farming”. Founded in 1992 in Andhra Pradesh with the principle of empowering dairy farmers, it has grown over three decades from a regional milk seller into one of India’s leading integrated dairy companies, now serving 10 million consumers daily across 13 states. The recurring approach is a vertically integrated, farmer-to-consumer supply chain that the company itself says a competitor would need over ₹500 Crores and three to five years to replicate - and it is now using that foundation to shift deliberately from commoditised liquid milk toward higher-margin branded value-added products. # Business segments Three engines at different stages - a dairy platform that is the core of the company, a small but tightly linked animal-feed business that strengthens the farmer network, and a renewable-energy division that powers the factories - all built on the same integrated supply chain. ## 1. Dairy and value-added products: the branded nutrition engine **Heritage runs a farm-to-table dairy business that procures raw milk directly from over 300,000 farmers, processes it in its own plants, and sells it as branded liquid milk and a growing portfolio of higher-margin products like curd, paneer and ice cream.** - **Milk is bought directly from farmers, not middlemen** - the company collects milk from over 300,000 dairy farmers across 9,000-plus villages in nine states, paying them two to three times a month based on fat and solids content, and has never declared a “milk holiday” (a day when procurement stops) in over 30 years. - **Freshness is built into the geography** - the federated supply chain is designed so that milk is procured within a 25-kilometre radius, chilled and processed within 100 kilometres of the market, and distributed within a 50-60-kilometre radius, which cuts the distance milk travels and keeps it fresh. - **The product mix is deliberately shifting toward value-added products** - liquid milk still made up 56% of net revenue in FY26, but value-added products (VAP) like curd, paneer, ghee and flavoured milk contributed 33% and carry roughly double the margin of liquid milk; curd alone accounts for about 69-70% of all VAP revenue. - **A premium ice-cream bet was bought, not just built** - in October 2025 the company acquired a 51% stake in the “Get-A-Way” brand, a premium, high-protein, no-added-sugar ice cream and frozen dessert business that already serves over 8,000 orders daily across 35-plus cities, and opened a new greenfield manufacturing facility near Hyderabad with capacity of about 24 million litres a year. ## 2. Animal nutrition: the farmer-loyalty engine **Heritage Nutrivet makes the cattle feed and supplements that keep the dairy farmers’ herds productive - a small business in revenue terms that reinforces the parent company’s milk supply chain.** - **Feed is sold to the same farmers who supply the milk** - the subsidiary serves nearly 0.3 million farmers across nine states, with cattle feed making up 84% of its revenue, fish feed 13% and feed supplements the remaining 3%. - **It turns farmer support into a commercial product** - the company provides technical advice, veterinary camps and a digital app called Heritage VET+ for animal management, while also selling over 30 branded feed and supplement products such as “Milk Magic” and “HeritaMin” from two factories in Andhra Pradesh with a combined capacity of 12,000 metric tonnes per month. ## 3. Renewable energy: the captive-power engine **Heritage generates its own solar and wind power to run its dairy factories, cutting both its electricity bill and its carbon footprint.** - **Power is made for the company’s own use** - the division has 14.37 MW of installed capacity (8.07 MW of solar and 6.30 MW of wind) spread across five states, and it meets roughly 37-39% of the company’s total electricity needs. - **A small surplus is sold to the grid** - the division earned ₹90.29 million from external power sales in FY24, though captive consumption is its primary purpose. # Group structure and partners **Heritage Foods is the listed parent, with three subsidiaries that extend its dairy platform into animal feed, French-style yoghurt and premium ice cream.** - Heritage Nutrivet Limited is a wholly owned subsidiary that manufactures and distributes livestock feed and supplements from two plants in Andhra Pradesh. - Heritage Novandie Foods Limited, originally a 50:50 joint venture with France’s Andros Group, became a 94.40%-owned subsidiary in June 2025; it makes flavoured yoghurt products under the “Livo” brand for Heritage from a plant in Palghar, Maharashtra. - Peanutbutter and Jelly Private Limited, owner of the “Get-A-Way” premium ice-cream brand, became a 51%-owned subsidiary in January 2026, with an option for Heritage to buy a further 20% stake after March 2026. - The company also holds a 43.33% stake in Skil Raigam Power (India) Limited, a dormant associate that had planned to set up a hydro power plant in Arunachal Pradesh.

Documents — Heritage Foods Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/jziljp4cdwylyany2jlmdi6k.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/ydjwz02mlmh5gusfovlz297n.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/w93dzaxzw6wcz1z7fw6p3uqc.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/etr9huesrqzep5wfwyyvc85c.pdf
  • Q1 FY2026 Earnings Call Transcript (Jun 2025, PDF): https://www.stockscans.in/document/4suqqay4gs59ktdyw3mtt4ij.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/6sbc357tlj99plbfjfysdar5.pdf
  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/wv0wty69iayfogxc0l229hec.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/2041ao4r2kk1ssspownf6w3g.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/ijypmnby4vvrat6r4p7plud1.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/u8szup1kiw0i22aebol42uw1.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/r2vuxvyoq8kyrqb04auehfja.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/4htbwsbwqh28l20r755h130r.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/ba7835bd6w632v1pvgb1npwx.pdf
  • Q1 FY2024 Quarterly Result (Jun 2023, PDF): https://www.stockscans.in/document/gqx9dfcepq8t6j86smlwpi3m.pdf
  • Q1 FY2023 Quarterly Result (Jun 2022, PDF): https://www.stockscans.in/document/lwyyj9xwuqr9gc9kchr9qm4f.pdf
  • Q4 FY2022 Quarterly Result (Mar 2022, PDF): https://www.stockscans.in/document/fcqppypmbqclecnw4jgrva3u.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/gkz3tdbrx6b40xjgcqrs3j7h.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/rhk8jb2jgwuyj1v3z0u9ulov.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/2o73enm1kn4yt65w5pt84qlc.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/aj01vcyfd2egui1wqnabfokw.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/552pxjh25e60fjlri57y5fop.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/p6k6yjlc9pvtqy0irtpwsl08.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/0hmfg1z5cg1d80gdgp6qd2kk.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/6irsnwvrz0qsriti4r968ngv.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/kylq4r3v6nf4c5whq8nphg28.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/8ewv8uneea0zlt129bl30uzb.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/3szv6cpxwtsiyp2pmnegiso1.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/9w5yfc1ltznxei4qc1yuye22.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/dxsz5suq9uozwommyojux74v.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/4vof6btesiryl6nf0dm57lyp.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/mrh5c4b2hds5y6j6rk3v9hsv.pdf

Concall Transcript Summaries — Heritage Foods Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202606/jziljp4cdwylyany2jlmdi6k.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202603/ydjwz02mlmh5gusfovlz297n.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202512/w93dzaxzw6wcz1z7fw6p3uqc.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202509/etr9huesrqzep5wfwyyvc85c.pdf
  • Q1 FY2026 Concall Transcript Summary (Jun 2025): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202506/4suqqay4gs59ktdyw3mtt4ij.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202503/6sbc357tlj99plbfjfysdar5.pdf
  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202412/wv0wty69iayfogxc0l229hec.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3AHERITGFOOD/transcript-notes/202409/2041ao4r2kk1ssspownf6w3g.pdf