Hatsun Agro Peer Comparison

NSE: HATSUN | BSE: 531531

₹1,193.60

₹15.10 (1.28%)

As on 02-Sep-2026 15:53IST

Market cap

₹26,935 Cr

Revenue (TTM)

₹10,364 Cr

P/E Ratio

72.4

P/B Ratio

Div. Yield

1.3 %

Edit

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Market cap (₹ Cr)	26,935	6,436	5,427	3,501	3,210
Revenue (₹ Cr)	10,364	4,316	1,675	4,727	3,911
Net Profit (₹ Cr)	371.90	244.77	219.04	134.51	129.51
Net Margin (%)	3.58	5.60	12.72	2.83	3.27
RoE (%)	19.56	15.40	26.79	11.87	10.94
Price to Earnings	72.42	26.30	24.78	25.92	24.78
Price-To-Book	12.96	3.75	5.99	3.11	2.50

Income Statement (₹ Cr)

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Operating Revenue	9,624.44	3,720.07	1,240.26	4,134.60	3,432.21
Total Income	9,644.10	3,773.36	1,255.40	4,162.47	3,511.32
Total Expenditure	8,458.66	3,338.74	999.83	3,802.00	3,218.39
EBITDA	1,165.78	381.32	240.43	332.59	213.82
Depreciation	554.29	74.63	42.20	69.56	67.22
EBIT	611.49	306.69	198.23	263.04	146.60
Interest	161.91	4.21	13.68	17.06	93.12
Other Income	19.66	53.29	15.14	27.87	79.11
Exceptional Items	0.00	--	--	-8.71	--
Profit before Tax	469.24	355.78	199.69	258.24	132.59
Provision for Tax	120.92	95.85	49.36	69.96	13.80
Profit after Tax	348.32	259.93	150.33	188.28	118.79

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Shareholder's Funds	1,829.03	1,405.95	695.31	971.96	1,023.41
Minority Interest	0.00	--	0.31	--	--
Non-Current Liabilities	1,332.44	75.63	191.10	209.81	298.49
Current Liabilities	1,267.83	249.06	207.65	376.57	710.74
Total Liabilities	5,531.22	1,730.63	1,094.37	1,558.34	2,032.64

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Non-Current Assets	3,162.22	806.23	564.83	873.18	674.62
Current Assets	699.92	924.40	529.54	685.16	1,358.02
Total Assets	5,531.22	1,730.63	1,094.37	1,558.34	2,032.64
Total Debt*	2,096.51	28.75	82.37	136.61	615.49
Net Current Assets	-567.91	675.35	321.89	308.60	647.28
Contingent Liabilities	172.60	0.92	4.75	17.56	65.63

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Cash From Operating Activities	1,450.20	519.79	111.47	213.93	212.04
Cash Flow from Investing Activities	-882.30	-528.27	-58.49	-228.96	-132.39
Cash from Financing Activities	-564.15	-7.70	-60.68	1.00	-78.32
Net Cash Inflow / Outflow	3.75	-16.19	-7.70	-14.03	1.33

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
ROCE (%)	14.60	27.65	33.15	27.40	14.40
ROE (%)	19.64	20.45	27.66	21.23	12.28
ROA (%)	15.73	16.20	14.95	13.26	6.07
EBIT Margin (%)	6.35	11.68	20.61	8.72	8.53
Net Margin (%)	3.61	6.89	11.97	4.52	3.38
Cash Profit Margin (%)	0.00	8.88	15.23	6.02	5.11

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Revenue Growth (%)	13.18	19.02	10.21	8.98	9.35
EBIT Growth (%)	9.11	37.22	9.80	62.44	29.90
Net Profit Growth (%)	20.97	55.89	3.00	76.71	31.13
EPS Growth (%)	20.97	53.74	3.00	76.71	31.13
Book Value Growth (%)	9.24	23.78	32.75	20.35	12.17

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Price / Earnings	75.44	26.85	21.97	18.99	15.03
Price / Book Value	13.91	4.96	5.33	3.69	1.74
Dividend Yield (%)	1.36	0.43	0.46	0.65	0.67
EV/EBITDA	24.28	15.89	13.09	10.10	8.11
Market Cap (₹ Cr)	21,493.63	6,979.96	3,303.31	3,574.36	1,785.09

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Debt to Equity	0.50	0.02	0.13	0.14	0.60
Short term debt to equity ratio	0.44	--	0.03	--	0.32
Current Ratio	0.55	3.71	2.55	1.82	1.91
Quick Ratio	0.10	3.06	1.05	0.88	1.10
Interest Coverage	3.90	85.61	15.60	16.14	2.42

	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods	Parag Milk Foods
Debtors to sales (%)	0.10	0.33	9.92	0.92	7.56
Asset Turnover	4.35	2.35	1.26	3.02	1.86
Receivable days	0.38	1.11	31.74	2.84	25.24
Inventory Days	51.37	26.68	77.97	26.27	59.79
Payable days	13.34	20.55	80.79	19.61	38.07
Cash Conversion Cycle	38.40	7.23	28.92	9.50	46.96

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