Hatsun Agro Peer Comparison

NSE: HATSUN | BSE: 531531

₹1,118.10

₹19.10 (1.74%)

As on 01-Oct-2026IST

Market cap

₹24,845 Cr

Revenue (TTM)

₹10,364 Cr

P/E Ratio

66.8

P/B Ratio

Div. Yield

0.5 %

Edit

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Market cap (₹ Cr)	24,845	23,646	6,075	5,167	3,728
Revenue (₹ Cr)	10,364	3,138	4,316	1,675	4,727
Net Profit (₹ Cr)	371.90	127.01	244.77	219.04	134.51
Net Margin (%)	3.58	4.04	5.60	12.72	2.83
RoE (%)	19.56	32.52	15.40	26.79	11.87
Price to Earnings	66.81	186.17	24.82	23.59	27.60
Price-To-Book	11.96	10.26	3.54	5.70	3.31

Income Statement (₹ Cr)

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Operating Revenue	9,959.22	3,138.36	4,125.20	1,503.12	4,525.99
Total Income	9,976.05	3,145.01	4,185.57	1,524.84	4,550.22
Total Expenditure	8,785.71	2,709.79	3,815.99	1,254.33	4,258.50
EBITDA	1,173.51	428.57	309.22	248.79	267.50
Depreciation	573.58	170.46	82.34	48.82	80.98
EBIT	599.93	258.11	226.88	199.97	186.51
Interest	146.30	106.27	4.11	16.38	18.45
Other Income	16.83	6.65	60.37	21.72	24.23
Exceptional Items	0.00	--	-2.48	--	10.14
Profit before Tax	470.46	158.49	280.66	205.31	201.12
Provision for Tax	114.26	31.48	13.66	50.20	50.98
Profit after Tax	356.20	127.01	267.00	155.11	150.14

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Shareholder's Funds	1,944.52	463.02	1,674.08	850.31	1,103.32
Minority Interest	0.00	--	--	0.32	4.79
Non-Current Liabilities	1,902.57	1,392.58	97.59	206.27	347.88
Current Liabilities	1,389.71	820.87	314.14	211.46	493.82
Total Liabilities	5,239.42	2,676.46	2,085.81	1,268.36	1,949.81

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Non-Current Assets	4,514.60	2,084.20	1,317.93	633.75	1,256.25
Current Assets	722.20	592.26	767.88	634.61	693.56
Total Assets	5,239.42	2,676.46	2,085.81	1,268.36	1,949.81
Total Debt*	1,331.95	1,671.85	29.77	91.35	324.13
Net Current Assets	-667.51	-228.61	453.75	423.15	199.74
Contingent Liabilities	158.91	229.01	18.91	3.88	16.07

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Cash From Operating Activities	1,556.54	301.79	294.86	143.07	237.18
Cash Flow from Investing Activities	-434.67	-469.69	-285.53	-107.55	-374.73
Cash from Financing Activities	-1,130.22	164.48	-24.68	-37.68	137.78
Net Cash Inflow / Outflow	-8.35	-3.42	-15.35	-2.16	0.23

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
ROCE (%)	17.40	13.79	18.15	28.26	17.32
ROE (%)	19.45	32.52	17.34	22.24	14.51
ROA (%)	6.62	5.26	13.99	13.13	8.56
EBIT Margin (%)	11.95	13.87	8.96	18.00	6.45
Net Margin (%)	3.57	4.04	6.38	10.17	3.30
Cash Profit Margin (%)	9.34	8.51	8.34	13.28	4.92

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Revenue Growth (%)	14.48	33.58	10.89	21.19	9.47
EBIT Growth (%)	15.60	40.24	-14.96	5.85	-19.07
Net Profit Growth (%)	27.76	175.66	2.72	3.18	-20.26
EPS Growth (%)	27.76	170.41	2.72	3.17	-20.06
Book Value Growth (%)	13.21	40.07	19.07	25.00	13.56

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Price / Earnings	57.56	0.00	21.94	18.96	18.12
Price / Book Value	10.54	0.00	3.50	3.79	2.48
Dividend Yield (%)	0.65	--	0.51	1.05	0.85
EV/EBITDA	18.30	4.11	15.29	11.05	10.22
Market Cap (₹ Cr)	20,502.05	0.00	5,858.61	2,941.31	2,726.91

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Debt to Equity	0.69	3.67	0.02	0.12	0.29
Short term debt to equity ratio	0.18	0.54	0.00	0.02	0.05
Current Ratio	0.52	0.72	2.44	3.00	1.40
Quick Ratio	0.09	0.30	1.95	1.41	0.76
Interest Coverage	4.22	2.49	69.34	13.53	11.90

	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal	Heritage Foods
Debtors to sales (%)	0.05	5.62	0.33	11.81	1.57
Asset Turnover	1.85	1.45	2.20	1.30	2.68
Receivable days	0.24	14.56	1.13	35.71	4.24
Inventory Days	29.10	31.67	13.81	76.87	26.17
Payable days	15.25	19.33	20.44	69.51	20.81
Cash Conversion Cycle	14.08	26.90	-5.50	43.07	9.60

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.