Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Heritage Foods Ltd

HERITGFOOD
NSE
364.10
0.16%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Heritage Foods Ltd

HERITGFOOD
NSE
364.10
0.16%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,379Cr
Close
Close Price
364.10
Industry
Industry
FMCG - Dairy Products
PE
Price To Earnings
20.56
PS
Price To Sales
0.76
Revenue
Revenue
4,417Cr
Rev Gr TTM
Revenue Growth TTM
9.42%
PAT Gr TTM
PAT Growth TTM
-13.79%
Peer Comparison
How does HERITGFOOD stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
HERITGFOOD
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8189249799419511,0331,0201,0341,0481,1371,1131,119
Growth YoY
Revenue Growth YoY%
17.512.519.919.716.311.84.29.910.310.19.18.2
Expenses
ExpensesCr
7768839318898809399369609691,0631,0351,056
Operating Profit
Operating ProfitCr
424047527094837480747763
OPM
OPM%
5.14.44.85.57.49.18.27.27.66.56.95.6
Other Income
Other IncomeCr
11013457-44158
Interest Expense
Interest ExpenseCr
232233444444
Depreciation
DepreciationCr
151515161617171818192020
PBT
PBTCr
262431365578675954556846
Tax
TaxCr
87891419191616141712
PAT
PATCr
181722274158494338415135
Growth YoY
PAT Growth YoY%
44.5129.917.695.9125.9249.0117.060.0-5.8-30.64.9-19.6
NPM
NPM%
2.21.82.32.94.35.74.84.23.63.64.63.1
EPS
EPS
1.91.82.42.94.46.35.24.64.14.45.53.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
2,0732,3811,8942,3732,5152,7262,4732,6813,2413,7944,1354,417
Growth
Revenue Growth%
14.8-20.425.36.08.4-9.38.420.917.19.06.8
Expenses
ExpensesCr
1,9912,2501,7492,2432,4613,1092,2112,4903,1023,5843,8044,123
Operating Profit
Operating ProfitCr
8213114613054-383262191138210331294
OPM
OPM%
4.05.57.75.52.1-14.110.67.14.35.58.06.7
Other Income
Other IncomeCr
752514031403026-4451223
Interest Expense
Interest ExpenseCr
1615484052123194491516
Depreciation
DepreciationCr
343525384550465256617077
PBT
PBTCr
398632390128-15320313182145258223
Tax
TaxCr
113132274515533424397059
PAT
PATCr
28552916383-1691499758107188164
Growth
PAT Growth%
95.4424.8-78.532.2-303.7188.3-35.2-39.983.876.7-12.7
NPM
NPM%
1.42.315.42.63.3-6.26.03.61.82.84.53.7
EPS
EPS
3.17.615.06.98.9-17.516.410.66.311.520.317.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
232323232323232346464646
Reserves
ReservesCr
170217564751776433569631676759922997
Current Liabilities
Current LiabilitiesCr
247234258326326320208183315307377365
Non Current Liabilities
Non Current LiabilitiesCr
86100137592495207746285166210253
Total Liabilities
Total LiabilitiesCr
5265759961,7071,6359888799031,1251,2811,5581,663
Current Assets
Current AssetsCr
214228207254275269259291453525685629
Non Current Assets
Non Current AssetsCr
3123477891,4531,3607206196126727568731,034
Total Assets
Total AssetsCr
5265759961,7071,6359888799031,1251,2811,5581,663

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
52125115121148117174148-61390214
Investing Cash Flow
Investing Cash FlowCr
-47-66-120-200-133-9769-42-83-252-229
Financing Cash Flow
Financing Cash FlowCr
-8-55-1355-3-22-191-93126-761
Net Cash Flow
Net Cash FlowCr
-44-18-2312-25113-1762-14
Free Cash Flow
Free Cash FlowCr
45824-19248108106-14026742
CFO To PAT
CFO To PAT%
181.9225.439.4193.4178.6-69.2116.7153.3-104.4365.9113.6
CFO To EBITDA
CFO To EBITDA%
62.995.578.893.3274.3-30.566.477.5-43.8186.164.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
7641,1862,4973,1992,5279891,3621,4841,3403,1273,575
Price To Earnings
Price To Earnings
27.021.49.151.031.00.09.115.423.129.419.0
Price To Sales
Price To Sales
0.40.51.31.41.00.40.60.60.40.80.9
Price To Book
Price To Book
4.04.94.34.13.22.22.32.31.93.93.7
EV To EBITDA
EV To EBITDA
10.69.517.726.050.3-3.15.27.710.815.211.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
18.721.121.019.121.518.425.722.319.320.725.0
OPM
OPM%
4.05.57.75.52.1-14.110.67.14.35.58.0
NPM
NPM%
1.42.315.42.63.3-6.26.03.61.82.84.5
ROCE
ROCE%
16.529.451.148.514.1-18.235.320.09.616.423.9
ROE
ROE%
14.723.149.58.110.4-37.025.114.88.013.219.4
ROA
ROA%
5.49.629.23.75.1-17.117.010.75.28.312.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Overview** Founded in 1992 and headquartered in Hyderabad, Telangana, **Heritage Foods Limited (HFL)** is a leading Indian FMCG company with a core focus on branded dairy, value-added dairy products, and sustainable food innovations. The company operates under an integrated, farmer-to-consumer model known as the "federated supply chain," emphasizing freshness, quality, and nutrition. With a strong foundation in South India, Heritage is rapidly expanding into North, West, and East India, aiming to become a nationally recognized nutrition-first food enterprise. Heritage Foods serves over **10 million consumers daily** and reaches **1.5+ million households** across **17 Indian states**, supported by an extensive network of over **300,000 dairy farmers**. --- ### **Core Business Segments** 1. **Dairy Products (B2C)** - Key Products: Fresh Milk, Curd, Paneer, Ghee, Butter, Flavored Milk, Lassi, Milkshakes, UHT Milk, Buttermilk, Ice Cream, Frozen Desserts, A2 Milk, and Premium Sweets. - Brand Portfolio: **Heritage**, **Alpenliebe Ice Cream**, **Livo** (flavored milk), and **Sampurna** (premium cow milk). - Over **400 SKUs** across staples and value-added products (VAPs), ensuring a diversified and seasonally balanced portfolio. 2. **Subsidiaries & Associated Businesses** - **Heritage Nutrivet Limited (HNL)**: Fully owned subsidiary engaged in livestock feed and supplements. HNL operates in 9 Indian states and recorded a **37% YoY growth in feed volumes** and **34% revenue growth** as of Oct 2025. The subsidiary serves over 300,000 farmers with over 15 products such as Power, Milk Rich, Gomitra, and HeritaMin. - **Heritage Novandie Foods Private Limited**: A joint venture with French yogurt giant Novandie (Andros Group), restructured in **July 2025** as a wholly owned subsidiary, enhancing HFL’s control over high-margin yogurt and fermented drink categories. 3. **Renewable Energy Division** - Installed **12.14 MW** of captive solar and wind energy capacity (up from 10.39 MW earlier), positioning Heritage as one of the few Indian dairy companies fully integrating green power into operations. - Aims to achieve 100% sustainable operations and reduce carbon footprint through ongoing investments in clean energy. --- ### **Recent Strategic Developments (2025 Highlights)** #### **Acquisition of Get-A-Way (Oct 2025)** - Heritage acquired **Get-A-Way**, a premium, healthy dessert brand with FY25 double-digit crore revenue and projected revenue doubling in FY26. - Get-A-Way serves over **8,000 orders per day** across **35+ cities** via quick-commerce, e-commerce, and five offline parlor locations. - The acquisition strengthens Heritage’s presence in high-growth segments such as **no-added-sugar, high-protein, and nutrient-rich desserts**, enabling nationwide scale-up through Heritage’s distribution and manufacturing ecosystem. #### **Expansion of Sampurna Cow Milk (Oct–Nov 2025)** - Launched in **Hyderabad and Bengaluru**, expanding from earlier North and East India rollouts. - Positioned with the tagline **"Pure goodness from village"**, emphasizing purity, authenticity, and rural sourcing. - Gaining traction due to rising demand for premium, traceable dairy products. #### **National Scale-Up of Yogurt (Oct 2025)** - After successful regional pilot, Heritage scaled up its yogurt product line **nationally**, leveraging strong consumer trial and repeat purchase rates. - Yogurt innovations include **Creamilicious Curd**, **Probiotic Buttermilk**, and **Mamie Yova** (French-style yogurt through Heritage Novandie). #### **Greenfield Ice Cream Plant (Under Development – FY26)** - Investing **₹200+ crore** in a new **greenfield ice cream manufacturing unit** set to commence operations by end-FY26. - Ice cream is expected to become **less seasonal** due to reduced GST (18% → 5%), enabling year-round household penetration. - Projected to start contributing revenues in **FY27**, capitalizing on a dairy dessert market projected to exceed **₹1 trillion by 2033**. --- ### **Operations & Infrastructure (As of Nov 2025)** | **Metric** | **Value** | |-----------------------------------|---------------------------------------------------------------------------| | Milk Procurement Volume | ~1.76 million liters per day (2nd largest private milk procurement network in South India) | | Processing Capacity | 2.83 million liters per day (MLPD) | | Chilling Capacity | 2.5 MLPD | | Number of Processing Plants | 18 (all near consumption hubs) | | Chilling Centers | 190 | | Village Procurement Centers | >10,000 | | Renewable Energy Capacity | 12.14 MW (solar and wind) | | Daily Consumer Reach | 10 million+ | - **Federated Supply Chain Model**: 18 processing plants located **within 100 km of markets**, with a **50–60 km distribution radius** to ensure milk freshness and quality. - **No milk holidays** in over 30 years—ensures **assured procurement and timely farmer payment (twice to thrice monthly)**. --- ### **Distribution & Omnichannel Network** - **Total States Covered**: 17 - **Retail Outlets**: 180,000+ (General Trade) - **Modern Retail & E-commerce**: Presence on **16 platforms** including Zepto, Blinkit, BigBasket, and WhatsApp Commerce. - **Direct-to-Consumer (D2C) Channels**: - **859 Heritage Parlours** - **386 Heritage Happiness Points** (company and franchisee-owned) - **Heritage Touch App** & W-Comm digital platform - **Digital Sales Contribution**: ~15–16% of total sales - **Franchise & Agent Network**: >7,400 distributors and agents --- ### **Financial & Growth Performance** - **Revenue CAGR (FY22–FY25)**: **16%** - **Gross Margin**: ~25% - **EBITDA Margin**: ~8% - **Consolidated FY25 Performance**: - Achieved **8.1% EBITDA margin** and **24.83% gross margin** as of 9M FY25 - **Net Debt-Free & Rated Investment-Grade**: CRISIL rating of **INR A+ (Long-Term)** and **A1 (Short-Term)** --- ### **Growth Strategy (Pillars)** 1. **Distribution Expansion**: Investment in warehousing, cold-chain logistics, and ambient distribution. 2. **Value-Added Product (VAP) Focus**: - VAPs contributed **28% of revenues** (growing toward 40–50% long-term) - Key drivers: Paneer (50%+ revenue growth), Curd, Yogurt, Ghee, Ice Cream, Flavored Milk 3. **Brand Loyalty**: Aggressive consumer marketing—national milk campaigns, digital promotions, and social media. 4. **Operational Efficiency**: Adoption of **ERP, SAP, and AI-driven route optimization** for logistics and inventory. --- ### **Sustainability & Farmer Empowerment** - **Relationship Farming Model**: Over **300,000 farmers** across 9 states supported via: - Timely payments (no defaults in 32+ years) - Subsidized cattle feed - Free veterinary care - Cattle insurance - Technical support via **Heritage VET+** app - **Zero Debt & ESG Leadership**: Strong focus on renewable energy, water conservation, and waste reduction.