Heritage Foods Peer Comparison

NSE: HERITGFOOD | BSE: 519552

₹407.40

₹-6.70 (-1.62%)

As on 25-Sep-2026IST

Market cap

₹3,777 Cr

Revenue (TTM)

₹4,727 Cr

P/E Ratio

P/B Ratio

3.4

Div. Yield

0.6 %

Edit

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Market cap (₹ Cr)	3,777	25,910	6,291	5,415	3,405
Revenue (₹ Cr)	4,727	10,364	4,316	1,675	3,911
Net Profit (₹ Cr)	134.51	371.90	244.77	219.04	129.51
Net Margin (%)	2.83	3.58	5.60	12.72	3.27
RoE (%)	11.87	19.56	15.40	26.79	10.94
Price to Earnings	27.97	69.67	25.70	24.72	26.29
Price-To-Book	3.36	12.47	3.67	5.98	2.75

Income Statement (₹ Cr)

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Operating Revenue	4,727.33	10,364.07	4,316.28	1,675.21	3,910.55
Total Income	4,752.70	10,376.07	4,373.31	1,721.72	3,957.78
Total Expenditure	4,473.14	9,190.29	4,025.43	1,362.06	3,643.41
EBITDA	254.19	1,173.78	290.84	313.15	267.14
Depreciation	88.78	571.55	87.40	52.45	72.89
EBIT	165.41	602.23	203.44	260.70	194.25
Interest	21.25	134.46	3.61	16.99	83.27
Other Income	25.37	12.00	57.03	46.51	47.23
Exceptional Items	10.14	0.00	-2.48	0.00	-5.72
Profit before Tax	179.67	479.77	254.38	290.22	152.49
Provision for Tax	45.16	107.87	9.62	71.18	22.98
Profit after Tax	134.51	371.90	244.77	219.04	129.51

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Shareholder's Funds	1,103.32	1,944.52	1,674.08	850.31	1,258.56
Minority Interest	0.55	0.00	0.00	-0.01	0.00
Non-Current Liabilities	347.88	1,108.28	108.22	211.24	245.13
Current Liabilities	493.82	1,389.71	314.14	211.46	776.94
Total Liabilities	1,949.81	5,239.42	2,085.81	1,268.36	2,280.63

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Non-Current Assets	1,181.07	3,144.70	1,222.02	435.73	509.45
Current Assets	693.56	722.20	767.88	634.61	1,331.19
Total Assets	1,949.81	5,239.42	2,085.81	1,268.36	2,280.63
Total Debt*	324.13	1,331.95	29.77	91.35	540.43
Net Current Assets	199.74	-667.51	453.75	423.15	554.25
Contingent Liabilities	16.07	158.91	18.91	3.88	113.17

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Cash From Operating Activities	237.18	1,556.54	294.86	143.07	149.48
Cash Flow from Investing Activities	-374.73	-434.67	-285.53	-107.55	-98.01
Cash from Financing Activities	137.78	-1,130.22	-24.68	-37.68	-60.08
Net Cash Inflow / Outflow	0.23	-8.35	-15.35	-2.16	-8.61

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
ROCE (%)	17.32	17.40	18.15	28.26	13.60
ROE (%)	11.87	19.56	15.40	26.79	10.94
ROA (%)	7.67	8.02	12.79	18.49	6.01
EBIT Margin (%)	3.50	5.81	4.71	15.56	4.97
Net Margin (%)	2.83	3.58	5.60	12.72	3.27
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Revenue Growth (%)	11.53	16.25	13.13	30.78	10.91
EBIT Growth (%)	-30.91	10.69	-28.37	42.61	4.17
Net Profit Growth (%)	-24.03	31.20	-5.05	56.58	8.77
EPS Growth (%)	-27.76	31.20	-4.23	56.57	9.63
Book Value Growth (%)	13.56	13.21	19.07	25.00	18.53

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Price / Earnings	29.64	69.67	25.48	24.72	24.59
Price / Book Value	3.36	12.47	3.67	5.98	2.75
Dividend Yield (%)	0.61	0.52	0.48	0.57	0.41
EV/EBITDA	15.13	23.17	19.80	17.40	14.70
Market Cap (₹ Cr)	2,726.91	20,502.05	5,858.61	2,941.31	2,245.84

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Debt to Equity	0.20	0.35	0.01	0.06	0.13
Short term debt to equity ratio	0.05	0.18	0.00	0.02	0.27
Current Ratio	1.40	0.52	2.44	3.00	1.71
Quick Ratio	0.76	0.09	1.95	1.41	0.77
Interest Coverage	9.45	4.57	71.51	18.08	2.83

	Heritage Foods	Hatsun Agro	Dodla Dairy	Vadilal	Parag Milk Foods
Debtors to sales (%)	1.51	0.05	0.31	10.59	6.25
Asset Turnover	2.70	2.24	2.26	1.41	1.81
Receivable days	4.24	0.24	1.13	35.71	22.72
Inventory Days	26.17	29.10	13.81	76.87	58.98
Payable days	20.81	15.25	20.44	69.51	37.07
Cash Conversion Cycle	9.60	14.08	-5.50	43.07	44.63

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