| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 979 | 941 | 951 | 1,033 | 1,020 | 1,034 | 1,048 | 1,137 | 1,113 | 1,119 | 1,158 | 1,338 | |
Growth YoY Revenue Growth YoY% | 19.9 | 19.7 | 16.3 | 11.8 | 4.2 | 9.9 | 10.3 | 10.1 | 9.1 | 8.2 | 10.4 | 17.7 |
| 931 | 889 | 880 | 939 | 936 | 960 | 969 | 1,063 | 1,035 | 1,056 | 1,105 | 1,276 | |
| 47 | 52 | 70 | 94 | 83 | 74 | 80 | 74 | 77 | 63 | 52 | 62 | |
OPM OPM% | 4.8 | 5.5 | 7.4 | 9.1 | 8.2 | 7.2 | 7.6 | 6.5 | 6.9 | 5.6 | 4.5 | 4.6 |
| 0 | 1 | 3 | 4 | 5 | 7 | -4 | 4 | 15 | 8 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 8 |
Depreciation DepreciationCr | 15 | 16 | 16 | 17 | 17 | 18 | 18 | 19 | 20 | 20 | 22 | 26 |
PBT PBTCr | 31 | 36 | 55 | 78 | 67 | 59 | 54 | 55 | 68 | 46 | 32 | 34 |
| 8 | 9 | 14 | 19 | 19 | 16 | 16 | 14 | 17 | 12 | 8 | 9 | |
| 22 | 27 | 41 | 58 | 49 | 43 | 38 | 41 | 51 | 35 | 24 | 25 | |
Growth YoY PAT Growth YoY% | 17.6 | 95.9 | 125.9 | 249.0 | 117.0 | 60.0 | -5.8 | -30.6 | 4.9 | -19.6 | -37.3 | -38.4 |
NPM NPM% | 2.3 | 2.9 | 4.3 | 5.7 | 4.8 | 4.2 | 3.6 | 3.6 | 4.6 | 3.1 | 2.1 | 1.9 |
| 2.4 | 2.9 | 4.4 | 6.3 | 5.2 | 4.6 | 4.1 | 4.4 | 5.5 | 3.7 | 2.6 | 2.7 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 979 | 941 | 951 | 1,033 | 1,020 | 1,034 | 1,048 | 1,137 | 1,113 | 1,119 | 1,158 | 1,338 | |
Growth YoY Revenue Growth YoY% | 19.9 | 19.7 | 16.3 | 11.8 | 4.2 | 9.9 | 10.3 | 10.1 | 9.1 | 8.2 | 10.4 | 17.7 |
| 931 | 889 | 880 | 939 | 936 | 960 | 969 | 1,063 | 1,035 | 1,056 | 1,105 | 1,276 | |
| 47 | 52 | 70 | 94 | 83 | 74 | 80 | 74 | 77 | 63 | 52 | 62 | |
OPM OPM% | 4.8 | 5.5 | 7.4 | 9.1 | 8.2 | 7.2 | 7.6 | 6.5 | 6.9 | 5.6 | 4.5 | 4.6 |
| 0 | 1 | 3 | 4 | 5 | 7 | -4 | 4 | 15 | 8 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 8 |
Depreciation DepreciationCr | 15 | 16 | 16 | 17 | 17 | 18 | 18 | 19 | 20 | 20 | 22 | 26 |
PBT PBTCr | 31 | 36 | 55 | 78 | 67 | 59 | 54 | 55 | 68 | 46 | 32 | 34 |
| 8 | 9 | 14 | 19 | 19 | 16 | 16 | 14 | 17 | 12 | 8 | 9 | |
| 22 | 27 | 41 | 58 | 49 | 43 | 38 | 41 | 51 | 35 | 24 | 25 | |
Growth YoY PAT Growth YoY% | 17.6 | 95.9 | 125.9 | 249.0 | 117.0 | 60.0 | -5.8 | -30.6 | 4.9 | -19.6 | -37.3 | -38.4 |
NPM NPM% | 2.3 | 2.9 | 4.3 | 5.7 | 4.8 | 4.2 | 3.6 | 3.6 | 4.6 | 3.1 | 2.1 | 1.9 |
| 2.4 | 2.9 | 4.4 | 6.3 | 5.2 | 4.6 | 4.1 | 4.4 | 5.5 | 3.7 | 2.6 | 2.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,381 | 1,894 | 2,373 | 2,515 | 2,726 | 2,473 | 2,681 | 3,241 | 3,794 | 4,135 | 4,526 | 4,727 |
Growth Revenue Growth% | 14.8 | -20.4 | 25.3 | 6.0 | 8.4 | -9.3 | 8.4 | 20.9 | 17.1 | 9.0 | 9.5 | 11.5 |
| 2,250 | 1,749 | 2,243 | 2,461 | 3,109 | 2,211 | 2,490 | 3,102 | 3,584 | 3,804 | 4,260 | 4,473 | |
| 131 | 146 | 130 | 54 | -383 | 262 | 191 | 138 | 210 | 331 | 266 | 254 | |
OPM OPM% | 5.5 | 7.7 | 5.5 | 2.1 | -14.1 | 10.6 | 7.1 | 4.3 | 5.5 | 8.0 | 5.9 | 5.4 |
| 5 | 251 | 403 | 140 | 302 | 6 | -4 | 4 | 5 | 12 | 33 | 36 | |
Interest Expense Interest ExpenseCr | 15 | 48 | 405 | 21 | 23 | 19 | 4 | 4 | 9 | 15 | 17 | 21 |
Depreciation DepreciationCr | 35 | 25 | 38 | 45 | 50 | 46 | 52 | 56 | 61 | 70 | 81 | 89 |
PBT PBTCr | 86 | 323 | 90 | 128 | -153 | 203 | 131 | 82 | 145 | 258 | 201 | 180 |
| 31 | 32 | 27 | 45 | 15 | 53 | 34 | 24 | 39 | 70 | 51 | 45 | |
PAT PATCr | 55 | 291 | 63 | 83 | -169 | 149 | 97 | 58 | 107 | 188 | 150 | 135 |
Growth PAT Growth% | 95.4 | 424.8 | -78.5 | 32.2 | -303.7 | 188.3 | -35.2 | -39.9 | 83.8 | 76.7 | -20.3 | -21.1 |
NPM NPM% | 2.3 | 15.4 | 2.6 | 3.3 | -6.2 | 6.0 | 3.6 | 1.8 | 2.8 | 4.5 | 3.3 | 2.9 |
| 7.6 | 15.0 | 6.9 | 8.9 | -17.5 | 16.4 | 10.6 | 6.3 | 11.5 | 20.3 | 16.2 | 14.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,381 | 1,894 | 2,373 | 2,515 | 2,726 | 2,473 | 2,681 | 3,241 | 3,794 | 4,135 | 4,526 | 4,727 |
Growth Revenue Growth% | 14.8 | -20.4 | 25.3 | 6.0 | 8.4 | -9.3 | 8.4 | 20.9 | 17.1 | 9.0 | 9.5 | 11.5 |
| 2,250 | 1,749 | 2,243 | 2,461 | 3,109 | 2,211 | 2,490 | 3,102 | 3,584 | 3,804 | 4,260 | 4,473 | |
| 131 | 146 | 130 | 54 | -383 | 262 | 191 | 138 | 210 | 331 | 266 | 254 | |
OPM OPM% | 5.5 | 7.7 | 5.5 | 2.1 | -14.1 | 10.6 | 7.1 | 4.3 | 5.5 | 8.0 | 5.9 | 5.4 |
| 5 | 251 | 403 | 140 | 302 | 6 | -4 | 4 | 5 | 12 | 33 | 36 | |
Interest Expense Interest ExpenseCr | 15 | 48 | 405 | 21 | 23 | 19 | 4 | 4 | 9 | 15 | 17 | 21 |
Depreciation DepreciationCr | 35 | 25 | 38 | 45 | 50 | 46 | 52 | 56 | 61 | 70 | 81 | 89 |
PBT PBTCr | 86 | 323 | 90 | 128 | -153 | 203 | 131 | 82 | 145 | 258 | 201 | 180 |
| 31 | 32 | 27 | 45 | 15 | 53 | 34 | 24 | 39 | 70 | 51 | 45 | |
PAT PATCr | 55 | 291 | 63 | 83 | -169 | 149 | 97 | 58 | 107 | 188 | 150 | 135 |
Growth PAT Growth% | 95.4 | 424.8 | -78.5 | 32.2 | -303.7 | 188.3 | -35.2 | -39.9 | 83.8 | 76.7 | -20.3 | -21.1 |
NPM NPM% | 2.3 | 15.4 | 2.6 | 3.3 | -6.2 | 6.0 | 3.6 | 1.8 | 2.8 | 4.5 | 3.3 | 2.9 |
| 7.6 | 15.0 | 6.9 | 8.9 | -17.5 | 16.4 | 10.6 | 6.3 | 11.5 | 20.3 | 16.2 | 14.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 46 | 46 | 46 | 46 |
Reserves ReservesCr | 217 | 564 | 751 | 776 | 433 | 569 | 631 | 676 | 759 | 922 | 1,054 |
| 234 | 258 | 326 | 326 | 320 | 208 | 183 | 315 | 307 | 377 | 494 | |
| 100 | 137 | 592 | 495 | 207 | 74 | 62 | 85 | 166 | 210 | 348 | |
| 575 | 996 | 1,707 | 1,635 | 988 | 879 | 903 | 1,125 | 1,281 | 1,558 | 1,950 | |
| 228 | 207 | 254 | 275 | 269 | 259 | 291 | 453 | 525 | 685 | 694 | |
| 347 | 789 | 1,453 | 1,360 | 720 | 619 | 612 | 672 | 756 | 873 | 1,256 | |
| 575 | 996 | 1,707 | 1,635 | 988 | 879 | 903 | 1,125 | 1,281 | 1,558 | 1,950 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 46 | 46 | 46 | 46 |
Reserves ReservesCr | 217 | 564 | 751 | 776 | 433 | 569 | 631 | 676 | 759 | 922 | 1,054 |
| 234 | 258 | 326 | 326 | 320 | 208 | 183 | 315 | 307 | 377 | 494 | |
| 100 | 137 | 592 | 495 | 207 | 74 | 62 | 85 | 166 | 210 | 348 | |
| 575 | 996 | 1,707 | 1,635 | 988 | 879 | 903 | 1,125 | 1,281 | 1,558 | 1,950 | |
| 228 | 207 | 254 | 275 | 269 | 259 | 291 | 453 | 525 | 685 | 694 | |
| 347 | 789 | 1,453 | 1,360 | 720 | 619 | 612 | 672 | 756 | 873 | 1,256 | |
| 575 | 996 | 1,707 | 1,635 | 988 | 879 | 903 | 1,125 | 1,281 | 1,558 | 1,950 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 115 | 121 | 148 | 117 | 174 | 148 | -61 | 390 | 214 | 237 | |
| -66 | -120 | -200 | -133 | -97 | 69 | -42 | -83 | -252 | -229 | -375 | |
| -55 | -13 | 55 | -3 | -22 | -191 | -93 | 126 | -76 | 1 | 138 | |
Net Cash Flow Net Cash FlowCr | 4 | -18 | -23 | 12 | -2 | 51 | 13 | -17 | 62 | -14 | 0 |
Free Cash Flow Free Cash FlowCr | 58 | 24 | -19 | 24 | 8 | 108 | 106 | -140 | 267 | 42 | -142 |
CFO To PAT CFO To PAT% | 225.4 | 39.4 | 193.4 | 178.6 | -69.2 | 116.7 | 153.3 | -104.4 | 365.9 | 113.6 | 158.0 |
CFO To EBITDA CFO To EBITDA% | 95.5 | 78.8 | 93.3 | 274.3 | -30.5 | 66.4 | 77.5 | -43.8 | 186.1 | 64.6 | 89.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 115 | 121 | 148 | 117 | 174 | 148 | -61 | 390 | 214 | 237 | |
| -66 | -120 | -200 | -133 | -97 | 69 | -42 | -83 | -252 | -229 | -375 | |
| -55 | -13 | 55 | -3 | -22 | -191 | -93 | 126 | -76 | 1 | 138 | |
Net Cash Flow Net Cash FlowCr | 4 | -18 | -23 | 12 | -2 | 51 | 13 | -17 | 62 | -14 | 0 |
Free Cash Flow Free Cash FlowCr | 58 | 24 | -19 | 24 | 8 | 108 | 106 | -140 | 267 | 42 | -142 |
CFO To PAT CFO To PAT% | 225.4 | 39.4 | 193.4 | 178.6 | -69.2 | 116.7 | 153.3 | -104.4 | 365.9 | 113.6 | 158.0 |
CFO To EBITDA CFO To EBITDA% | 95.5 | 78.8 | 93.3 | 274.3 | -30.5 | 66.4 | 77.5 | -43.8 | 186.1 | 64.6 | 89.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,186 | 2,497 | 3,199 | 2,527 | 989 | 1,362 | 1,484 | 1,340 | 3,127 | 3,575 | 2,727 | 3,953 |
Price To Earnings Price To Earnings | 21.4 | 9.1 | 51.0 | 31.0 | 9.1 | 15.4 | 23.1 | 29.4 | 19.0 | 18.2 | 29.3 | |
Price To Sales Price To Sales | 0.5 | 1.3 | 1.4 | 1.0 | 0.4 | 0.6 | 0.6 | 0.4 | 0.8 | 0.8 | 0.6 | 0.8 |
Price To Book Price To Book | 4.9 | 4.3 | 4.1 | 3.2 | 2.2 | 2.3 | 2.3 | 1.9 | 3.9 | 3.7 | 2.5 | 3.6 |
EV To EBITDA EV To EBITDA | 9.5 | 17.7 | 26.0 | 50.3 | -3.1 | 5.2 | 7.7 | 10.8 | 15.2 | 11.1 | 11.3 | 16.3 |
GPM GPM% | 18.4 | 18.5 | 16.6 | 18.9 | 15.8 | 23.1 | 19.7 | 16.5 | 18.1 | 22.1 | 20.6 | 20.6 |
OPM OPM% | 5.5 | 7.7 | 5.5 | 2.1 | -14.1 | 10.6 | 7.1 | 4.3 | 5.5 | 8.0 | 5.9 | 5.4 |
NPM NPM% | 2.3 | 15.4 | 2.6 | 3.3 | -6.2 | 6.0 | 3.6 | 1.8 | 2.8 | 4.5 | 3.3 | 2.9 |
ROCE ROCE% | 29.4 | 51.1 | 48.5 | 14.1 | -18.2 | 35.3 | 20.0 | 9.6 | 16.4 | 23.9 | 14.9 | 14.9 |
ROE ROE% | 23.1 | 49.5 | 8.1 | 10.4 | -37.0 | 25.1 | 14.8 | 8.0 | 13.2 | 19.4 | 13.7 | 13.7 |
ROA ROA% | 9.6 | 29.2 | 3.7 | 5.1 | -17.1 | 17.0 | 10.7 | 5.2 | 8.3 | 12.1 | 7.7 | 7.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,186 | 2,497 | 3,199 | 2,527 | 989 | 1,362 | 1,484 | 1,340 | 3,127 | 3,575 | 2,727 | 3,953 |
Price To Earnings Price To Earnings | 21.4 | 9.1 | 51.0 | 31.0 | 9.1 | 15.4 | 23.1 | 29.4 | 19.0 | 18.2 | 29.3 | |
Price To Sales Price To Sales | 0.5 | 1.3 | 1.4 | 1.0 | 0.4 | 0.6 | 0.6 | 0.4 | 0.8 | 0.8 | 0.6 | 0.8 |
Price To Book Price To Book | 4.9 | 4.3 | 4.1 | 3.2 | 2.2 | 2.3 | 2.3 | 1.9 | 3.9 | 3.7 | 2.5 | 3.6 |
EV To EBITDA EV To EBITDA | 9.5 | 17.7 | 26.0 | 50.3 | -3.1 | 5.2 | 7.7 | 10.8 | 15.2 | 11.1 | 11.3 | 16.3 |
GPM GPM% | 18.4 | 18.5 | 16.6 | 18.9 | 15.8 | 23.1 | 19.7 | 16.5 | 18.1 | 22.1 | 20.6 | 20.6 |
OPM OPM% | 5.5 | 7.7 | 5.5 | 2.1 | -14.1 | 10.6 | 7.1 | 4.3 | 5.5 | 8.0 | 5.9 | 5.4 |
NPM NPM% | 2.3 | 15.4 | 2.6 | 3.3 | -6.2 | 6.0 | 3.6 | 1.8 | 2.8 | 4.5 | 3.3 | 2.9 |
ROCE ROCE% | 29.4 | 51.1 | 48.5 | 14.1 | -18.2 | 35.3 | 20.0 | 9.6 | 16.4 | 23.9 | 14.9 | 14.9 |
ROE ROE% | 23.1 | 49.5 | 8.1 | 10.4 | -37.0 | 25.1 | 14.8 | 8.0 | 13.2 | 19.4 | 13.7 | 13.7 |
ROA ROA% | 9.6 | 29.2 | 3.7 | 5.1 | -17.1 | 17.0 | 10.7 | 5.2 | 8.3 | 12.1 | 7.7 | 7.7 |
Documents — Heritage Foods Ltd
Concall Transcript Summaries — Heritage Foods Ltd