SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Heritage Foods Ltd (HERITGFOOD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519552 NSE: HERITGFOOD Consumer Food | Small Cap | Heritage Foods Share Price

₹334.25 0.35 (0.10%)

As on 02-Jul'26 16:59

Heritage Foods Ltd (HERITGFOOD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519552 NSE: HERITGFOOD Consumer Food | Small Cap | Heritage Foods Share Price

₹334.25 0.35 (0.10%)

As on 02-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹3,102 Cr.
Current Price
₹334.3
52-Week Low / High
₹292 / 542
TTM EPS
₹15.1
TTM Sales
₹4,415 Cr.
Book Value per Share
₹114.3
P/E Ratio
22.20
Lower than its 5-year historical median
Industry PE
57
Price to Book (P/B)
2.92
Lower than its 5-year historical median
Price to Sales (P/S)
0.70
Lower than its 5-year historical median
EV/EBITDA
12.44
In line with its 5-year historical median
Dividend Yield
0.75%
Profitability Efficiency
Return on Equity (ROE)
13.94%
Outperforms industry median
Return on Capital Employed (ROCE)
16.48%
Outperforms industry median
Return on Assets (ROA)
8.25%
Operating Profit Margin
5.6%
Net Profit Margin
3.16%
Gross Profit Margin
5.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
8.2%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-21.25%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-16.88%
Asset Quality
Promoter Holding
41.30%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,014 Cr.
Equity
₹46.4 Cr.
Face Value
₹5
All Time Low / High
₹0.38 / 727.90

Heritage Foods stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Heritage Foods Ltd a good quality company?
Heritage Foods Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Heritage Foods Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Heritage Foods Ltd vs industry peers?
Heritage Foods Ltd revenue CAGR is 8.76%, compared to the industry median CAGR of 7.03%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Heritage Foods Ltd?
Promoters hold 41.30% of the Heritage Foods Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Heritage Foods Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 9.5% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Heritage Foods Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 60.2%11.9%14.1%-13.3%30.9%21.4%12.4%15.5%25.3%16.5%-
Value Creation
Index
3.3-0.20.0-2.01.20.5-0.10.10.80.2-

Growth Parameters

Sales 1,8712,3442,4822,6812,4072,6433,2093,7344,0804,4154,415
Sales YoY Gr.-25.3%5.9%8%-10.2%9.8%21.4%16.4%9.3%8.2%-
Adj EPS 34.96.29-0.816.110.86.710.618.413.215.1
YoY Gr.--82.3%45.3%-109.3%NA-33.1%-37.5%57.7%73.5%-28.3%-
BVPS (₹) 64.584.787.650.264.671.879.186.2101.7114.3114.3
Adj Net
Profit
32056.882.4-7.714798.662.498.4171122140
Cash Flow from Ops. 88.4138143124164144-60.8375200225-
Debt/CF from Ops. 1.7222.30.30-2.10.20.71.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 10%12.9%11.2%8.2%
Adj EPS -10.3%-3.9%25.2%-28.3%
BVPS6.6%12.1%13.1%12.4%
Share Price 9.7% 6.8% 15.8% -31.9%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
76.78.310.4-1.227.915.78.912.819.512.213.2
Op. Profit
Mgn %
7.95.67.5510.67.24.35.37.75.65.6
Net Profit
Mgn %
17.12.43.3-0.36.13.722.64.22.83.2
Debt to
Equity
0.30.40.40.60.100.20.10.10.30.2
Working Cap
Days
3526282832323736343725
Cash Conv.
Cycle
151314151922262114148

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales1,8712,3442,4822,6812,4072,6433,2093,7344,0804,415
Operating Expenses + 1,7622,6022,4303,0582,1562,4543,0723,5353,7674,168
Manufacturing Costs108130142150130163215231274290
Material Costs1,4201,8361,8822,1161,7361,9732,4822,8542,9423,254
Employee Cost 98120137150170177204248302315
Other Costs 136517269642119141172202250310
Operating Profit 109-25952-377251189137199313247
Operating Profit Margin (%) 5.8%-11.0%2.1%-14.1%10.4%7.1%4.3%5.3%7.7%5.6%
Other Income + 25040314230381011122724
Exceptional Items 00000-90-17-2310
Interest 11192222195591718
Depreciation 25374448445054586776
Profit Before Tax 32388129-14519613589127233186
Tax 31284515513423366546
Profit After Tax 2936083-1601451026691168140
PAT Margin (%) 15.6%2.6%3.4%-6.0%6.0%3.8%2.1%2.4%4.1%3.2%
Adjusted EPS (₹)32.06.69.1-17.515.911.17.19.818.115.1
Dividend Payout Ratio (%)3.20%15.40%11.10%-7.30%16%22.90%35.20%25.50%13.80%16.60%

Valuation of Heritage Foods - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 5907758024595916577348009441,061
Share Capital 23232323232346464646
Reserves 5677527794365676346877548981,014
Debt +13524124624327212574109275
Long Term Debt69138154160262174109223
Short Term Debt661029283001240052
Minority Interest0000000000
Trade Payables51666357334874138166181
Others Liabilities 190604484203208183189248299352
Total Liabilities 9661,6851,5959628588911,1211,2601,5181,869

Fixed Assets

Net Fixed Assets +2794124504335345355776627031,075
Gross Block2964505295506917258049341,0271,460
Accumulated Depreciation173879117157190227272324385
CWIP 89227718720206850
Investments 4781,018860186496065172213224
Inventories116151132136189196366249342301
Trade Receivables11104021151828293865
Cash Equivalents 46616555213519836862
Others Assets 28252654334046458692
Total Assets 9661,6851,5959628588911,1211,2601,5181,869

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 88138143124164144-61375200225
PBT 32388129-14519613589127233186
Adjustment -1754762283665248768275
Changes in Working Capital -1530-115-47-9-175209-534
Tax Paid -29-28-37-19-51-35-23-37-62-39
Cash Flow From Investing Activity + -90-217-119-10469-41-82-242-218-373
Capex -74-138-105-99-65-40-79-123-166-382
Net Investments 0-0-8-0130-9-3-119-4926
Others -16-79-5-458-1-0-3-17
Cash Flow From Financing Activity + -1658-11-21-185-90127-713142
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 21852013-151-48-28846139
Interest Paid -9-16-20-20-17-2-3-8-14-19
Dividend Paid -7-9-9-9-12-35-12-23-23-23
Others -22-2-2-5-4-4143-128-546
Net Cash Flow -18-2113-04913-1662-15-5

Financial Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)70.788.8510.59-25.3827.6616.279.4711.8719.2713.94
ROCE (%)60.1511.9214.1-13.3330.921.3712.3515.4825.3216.48
Asset Turnover Ratio2.431.771.512.022.763.153.323.263.052.7
PAT to CFO Conversion(x)0.32.31.72N/A1.131.41-0.924.121.191.61
Working Capital Days
Receivable Days3.901.703.704.302.602.202.502.702.904.10
Inventory Days25.5020.8020.801923.6025.5030.702925.5025.60
Payable Days17.4011.6012.5010.309.407.50913.5018.8019.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Heritage Foods Ltd FAQs

The current trading price of Heritage Foods on 02-Jul-2026 16:59 is ₹334.2.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jul-2026 the market cap of Heritage Foods stood at ₹3,101.7 Cr

The latest P/E ratio of Heritage Foods as of 01-Jul-2026 is 22.20.

The latest P/B ratio of Heritage Foods as of 01-Jul-2026 is 2.92.

The 52-week high of Heritage Foods is ₹541.6 and the 52-week low is ₹292.1.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Heritage Foods is ₹4,415 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Heritage Foods Ltd is a good quality company.

The key valuation ratios of Heritage Foods Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Heritage Foods Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Heritage Foods Ltd

The Heritage Foods was founded by Mr. Nara Chandrababu Naidu in the year 1992, which is one of the fastest growing Public Listed Companies in India. Heritage's milk and milk products have a market presence in Andhra Pradesh, Telangana, Karnataka, Kerala, Tamil Nadu, Maharastra, Odisha, NCR Delhi, Haryana, Rajasthan, Uttarakhand & Uttar Pradesh. In the year 1994, Heritage Foods went public and was oversubscribed 54 times. Heritage Foods shares are listed on BSE and NSE.

Business area of the company

Heritage Foods is engaged in two key business verticals - Dairy and Renewable Energy

Business verticals

Dairy

  • Milk
  • UHT Milk
  • Curd
  • Buttermilk
  • Ice-Creams
  • Frozen Desserts
  • Lassi
  • Flavoured Milk
  • Milkshake
  • Paneer
  • Sweets
  • Ghee
  • Butter
  • Skimmed Milk Powder

Renewable Energy

Awards

  • 2013: Fortune-50 Most Powerful Business Women- Mrs. N Bhuvaneswari, Vice Chairperson and Managing Director of the Company was named the Most Powerful Business Woman in India for the year 2013. Ranked 45th in the List of Fortune-50.
  • 2014: Economics Times- The Company was listed among the top 500 Indian Companies for the year 2014 as compiled by the Economic Times, on the basis of Industry Reputation and Key Financial Parameters.
  • 2014: ‘Most Admired Retailer of the Year 2014’- The Retail division of the Company has received the “Most Admired Retailer of the year 2014 Award” in the Food & Grocery Segment from India Retail Forum Mumbai in September, 2014
  • 2014: National Energy Conservation Award- The Dairy Division of the Company has received the 1st Prize in ‘National Energy Conservation Award’ in the Dairy sector from the Ministry of Power, Govt of India in December, 2014.
  • 2015: COCA COLA Golden Spoon Award- The Retail Division of the Company has received the ‘COCA COLA Golden Spoon Award 2015’ for being the Regional Chain’s Most Admired Food & Grocery Retailer of the Year’ at India Food Forum, Mumbai in January, 2015.
  • 2015: National Energy Conservation Award- The Gokul Plant has received the 1st Prize in the ‘National Energy Conservation Award’ in the Dairy sector from the Ministry of Power, Govt of India in December, 2015
  • 2016: COCA COLA Golden Spoon Award 2016- The Retail Division of the Company has received the ‘COCA COLA Golden Spoon Award’ 2016 for being the Most Admired Food & Grocery Retailer of the Calendar Year 2015
  • 2016: Great Indian Ice Cream Contest 2016 Season-5- The Company received the Gold Award in Kool Kids, i.e., 1st Prize on an All India level
  • 2016: Golden Peacock Award for Excellence in Corporate Governance- The Company has been declared the Winner of the ‘Golden Peacock Award for Excellence in Corporate Governance’ for the year 2016.
  • 2016: National Energy Conservation Award- The Uppal Plant has received the 1st Prize in the ‘National Energy Conservation Award’ in the Dairy sector from the Ministry of Power, Govt of India during the year 2016.
  • 2016: 100 Most Influential CFO’s in India- The Chief Financial Officer (CFO) of the Company has been conferred an Award by the London-based Chartered Institute of Management Accountants (CIMA), thereby joining CIMA's elite list of '100 Most Influential CFOs' during the year 2016.
  • 2016: Most Innovative 100 CIOs/CTOs of India- The IT Head of the Company has been awarded by the organisation www.indiasgreatest.com as one of the '100 Most Innovative CIOs of India' during the year 2016.
  • 2016: Excellence Awards in Corporate Social Responsibility- The Company bagged FTAPCCI Excellence Awards in Corporate Social Responsibility during the year 2016.
  • 2017: Golden Peacock Award for Excellence in Corporate Governance- The Company bagged the “Golden Peacock Award for Excellence in Corporate Governance” for the year 2017.
  • 2017: National Energy Conservation Award- The Company won the Prestigious National Energy Conservation Awards (NECA - 2017) in the Dairy sector for the year 2017.
  • 2017: Hyderabad CFO Leadership Award- Mr. A Prabhakara Naidu, CFO of the Company, won the Hyderabad CFO Leadership Award from the World CSR Day and World Sustainability.
  • 2017: Telangana Best Employer Brand Award 2017- The Company received the Telangana Best Employer Brand Award 2017 from the World CSR Day and World Sustainability.
  • 2017: ICAI Awards 2017-The Institute of Chartered Accountants of India in its 11th ICAI Awards, 2017 conferred Award for Excellent CA-CFO in the Agriculture & Allied Services Sector to Mr. A. Prabhakara Naidu, Chief Financial Officer of the Company.
  • 2018: 100 Top HR Mind in India Award- Mr. Dheeraj Tandon, Head HR, has received the 100 Top HR Minds in India Award from the World HRD Congress.
  • 2018: Won India Food Safety Summit Award by Confederation of Indian Industry
  • 2020: Won India Food Safety Summit Award
  • 2020: Won India Dairy Award

Milestones

  • 1992- Incorporation of the Company on June 5, 1992
  • 1993- Commenced commercial production on April 26, 1993
  • 1994- Initial Public Offering which was over-subscribed 54 times
  • 2002- Buyback of shares
  • 2006- Started Retail division - Heritage Fresh Stores
  • 2007-08- Launched value-added products like curd, lassi, buttermilk, paneer, flavoured milk and frozen dessert
  • 2007-08- First exclusive franchise
  • 2007-08- Started Agri division
  • 2013- Set up first solar energy plant
  • 2013- Awarded 1:1 bonus equity shares to shareholders
  • 2013- VP & MD, Mrs. N. Bhuvaneswari named among the 50 M
  • 2014- Entered into India’s prestigious list of
  • 2014- ET Top 500 Companies
  • 2016- Commissioned the first wind power plant
  • 2016- Received the Golden Peacock Award in Corporate Governance
  • 2016- Received Board approval regarding demerger of retail undertaking
  • 2017- Revamped the Heritage brand in our Silver Jubilee Year
  • 2017- Launched Polypropylene (PP) flavoured milk
  • 2017- Established Heritage Nutrivet Limited, a subsidiary for cattle-feed
  • 2017- Received Golden Peacock Award for Excellence in Corporate Governance
  • 2018- Launched Alpenvie Ice-cream range
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: