Heritage Foods Ltd (HERITGFOOD) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519552 | NSE: HERITGFOOD | Consumer Food | Small Cap

Heritage Foods Share Price

480.80 0.40 0.08%
as on 05-Dec'25 12:17

Heritage Foods Ltd (HERITGFOOD) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519552 | NSE: HERITGFOOD | Consumer Food | Small Cap

DeciZen - make an informed investing decision on Heritage Foods

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Heritage Foods stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
30.13
Market Cap:
4,457.9 Cr.
52-wk low:
355.6
52-wk high:
541.6

Is Heritage Foods Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Heritage Foods: 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

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 33.1%60.2%11.9%14.1%-13.3%30.9%21.4%12.4%15.5%25.3%-
Value Creation
Index
1.43.3-0.20.0-2.01.20.5-0.10.10.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,6941,8712,3442,4822,6812,4072,6433,2093,7344,0804,264
Sales YoY Gr.-10.4%25.3%5.9%8%-10.2%9.8%21.4%16.4%9.3%-
Adj EPS 7.534.96.29-0.816.110.86.710.618.416
YoY Gr.-364%-82.3%45.3%-109.3%NA-33.1%-37.5%57.7%73.5%-
BVPS (₹) 25.964.584.787.650.264.671.879.186.2101.7108.8
Adj Net
Profit
68.932056.882.4-7.714798.662.498.4171148
Cash Flow from Ops. 12588.4138143124164144-60.8375200-
Debt/CF from Ops. 11.7222.30.30-2.10.20.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.3%8.8%15.6%9.3%
Adj EPS 10.4%NA19.6%73.5%
BVPS16.4%15.2%12.3%18%
Share Price 14% 27.4% 40.5% -5.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
31.876.78.310.4-1.227.915.78.912.819.515.2
Op. Profit
Mgn %
8.17.95.67.5510.67.24.35.37.76.6
Net Profit
Mgn %
4.117.12.43.3-0.36.13.722.64.23.5
Debt to
Equity
0.50.30.40.40.60.100.20.10.10.1
Working Cap
Days
4335262828323237363426
Cash Conv.
Cycle
1715131415192226211411

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Heritage Foods Ltd.

Standalone Consolidated
TTM EPS (₹) 16 18.6
TTM Sales (₹ Cr.) 4,264 4,332
BVPS (₹.) 108.8 112.5
Reserves (₹ Cr.) 963 997
P/BV 4.42 4.27
PE 30.13 25.79
From the Market
52 Week Low / High (₹) 355.55 / 541.60
All Time Low / High (₹) 0.38 / 727.90
Market Cap (₹ Cr.) 4,458
Equity (₹ Cr.) 46.4
Face Value (₹) 5
Industry PE 59.8

Management X-Ray of Heritage Foods:

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 (%)

Valuation of Heritage Foods - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Heritage Foods

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,6941,8712,3442,4822,6812,4072,6433,2093,7344,080
Operating Expenses 1,5561,7622,6022,4303,0582,1562,4543,0723,5353,767
Manufacturing Costs49108130142150130163215231274
Material Costs1,2591,4201,8361,8822,1161,7361,9732,4822,8542,942
Employee Cost 8598120137150170177204248302
Other Costs 163136517269642119141172202250
Operating Profit 138109-25952-377251189137199313
Operating Profit Margin (%) 8.1%5.8%-11.0%2.1%-14.1%10.4%7.1%4.3%5.3%7.7%
Other Income 4250403142303810111227
Interest 13111922221955917
Depreciation 22253744484450545867
Exceptional Items -100000-90-17-23
Profit Before Tax 10632388129-14519613589127233
Tax 37312845155134233665
Profit After Tax 682936083-1601451026691168
PAT Margin (%) 4.0%15.6%2.6%3.4%-6.0%6.0%3.8%2.1%2.4%4.1%
Adjusted EPS (₹)7.532.06.69.1-17.515.911.17.19.818.1
Dividend Payout Ratio (%)10%3%15%11%-7%16%23%35%25%14%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 237590775802459591657734800944
Share Capital 23232323232323464646
Reserves 214567752779436567634687754898
Minority Interest0000000000
Debt10513524124624327212574109
Long Term Debt6669138154160262174109
Short Term Debt396610292830012400
Trade Payables8551666357334874138166
Others Liabilities 148190604484203208183189248299
Total Liabilities 5759661,6851,5959628588911,1211,2601,518

Fixed Assets

Gross Block5182964505295506917258049341,027
Accumulated Depreciation206173879117157190227272324
Net Fixed Assets 313279412450433534535577662703
CWIP 10892277187202068
Investments 14781,018860186496065172213
Inventories145116151132136189196366249342
Trade Receivables29111040211518282938
Cash Equivalents 45466165552135198368
Others Assets 33282526543340464586
Total Assets 5759661,6851,5959628588911,1211,2601,518

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 12588138143124164144-61375200
PBT 8632388129-14519613589127233
Adjustment 53-17547622836652487682
Changes in Working Capital 15-1530-115-47-9-175209-53
Tax Paid -30-29-28-37-19-51-35-23-37-62
Cash Flow From Investing Activity -66-90-217-119-10469-41-82-242-218
Capex -67-74-138-105-99-65-40-79-123-166
Net Investments 00-0-8-0130-9-3-119-49
Others 1-16-79-5-458-1-0-3
Cash Flow From Financing Activity -55-1658-11-21-185-90127-713
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1621852013-151-48-28846
Interest Paid -15-9-16-20-20-17-2-3-8-14
Dividend Paid -7-7-9-9-9-12-35-12-23-23
Others -49-22-2-2-5-4-4143-128-5
Net Cash Flow 4-18-2113-04913-1662-15

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)32.0870.788.8510.59-25.3827.6616.279.4711.8719.27
ROCE (%)33.0660.1511.9214.1-13.3330.921.3712.3515.4825.32
Asset Turnover Ratio3.082.431.771.512.022.763.153.323.263.05
PAT to CFO Conversion(x)1.840.32.31.72N/A1.131.41-0.924.121.19
Working Capital Days
Receivable Days6424432333
Inventory Days31252121192425312926
Payable Days24171213109791419

Heritage Foods Ltd Stock News

Heritage Foods Ltd FAQs

The current trading price of Heritage Foods on 05-Dec-2025 12:17 is ₹480.8.
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 04-Dec-2025 the market cap of Heritage Foods stood at ₹4,457.9.
The latest P/E ratio of Heritage Foods as of 04-Dec-2025 is 30.13.
The latest P/B ratio of Heritage Foods as of 04-Dec-2025 is 4.42.
The 52-week high of Heritage Foods is ₹541.6 and the 52-week low is ₹355.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Heritage Foods is ₹4,264 ( Cr.) .

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

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×