Nestle India Peer Comparison

NSE: NESTLEIND | BSE: 500790

₹1,454.60

₹4.60 (0.32%)

As on 28-Aug-2026IST

Market cap

₹2,80,714 Cr

Revenue (TTM)

₹24,437 Cr

P/E Ratio

73.7

P/B Ratio

45.8

Div. Yield

0.8 %

Edit

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Market cap (₹ Cr)	2,80,714	26,177	6,551	5,681	3,443
Revenue (₹ Cr)	24,437	10,364	4,316	1,675	4,727
Net Profit (₹ Cr)	3,860.49	371.90	244.77	219.04	134.51
Net Margin (%)	15.76	3.58	5.60	12.72	2.83
RoE (%)	77.32	19.56	15.40	26.79	11.87
Price to Earnings	73.66	70.39	26.77	25.94	25.49
Price-To-Book	45.78	12.60	3.82	6.27	3.06

Income Statement (₹ Cr)

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Operating Revenue	23,154.60	8,699.76	4,125.20	1,503.12	4,525.99
Total Income	23,362.79	8,719.32	4,185.57	1,524.84	4,550.22
Total Expenditure	17,848.54	7,689.65	3,815.99	1,254.33	4,258.50
EBITDA	5,306.06	1,010.11	309.22	248.79	267.50
Depreciation	699.23	470.48	82.34	48.82	80.98
EBIT	4,606.83	539.63	226.88	199.97	186.51
Interest	326.15	181.89	4.11	16.38	18.45
Other Income	208.19	19.56	60.37	21.72	24.23
Exceptional Items	120.78	--	-2.48	--	10.14
Profit before Tax	4,564.13	377.30	280.66	205.31	201.12
Provision for Tax	1,065.05	98.49	13.66	50.20	50.98
Profit after Tax	3,499.08	278.81	267.00	155.11	150.14

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Shareholder's Funds	5,156.97	1,717.56	1,674.08	850.31	1,103.32
Minority Interest	--	--	--	0.32	4.79
Non-Current Liabilities	3,264.29	2,011.83	97.59	206.27	347.88
Current Liabilities	4,761.23	1,801.83	314.14	211.46	493.82
Total Liabilities	13,182.49	5,531.22	2,085.81	1,268.36	1,949.81

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Non-Current Assets	8,592.02	4,395.65	1,317.93	633.75	1,256.25
Current Assets	4,590.47	1,135.57	767.88	634.61	693.56
Total Assets	13,182.49	5,531.22	2,085.81	1,268.36	1,949.81
Total Debt*	24.44	2,096.51	29.77	91.35	324.13
Net Current Assets	-170.76	-666.26	453.75	423.15	199.74
Contingent Liabilities	4.27	172.60	18.91	3.88	16.07

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Cash From Operating Activities	5,047.56	1,450.20	294.86	143.07	237.18
Cash Flow from Investing Activities	-623.68	-882.30	-285.53	-107.55	-374.73
Cash from Financing Activities	-3,179.49	-564.15	-24.68	-37.68	137.78
Net Cash Inflow / Outflow	1,244.39	3.75	-15.35	-2.16	0.23

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
ROCE (%)	98.35	14.60	18.15	28.26	17.32
ROE (%)	76.34	16.95	17.34	22.24	14.51
ROA (%)	27.58	5.15	13.99	13.13	8.56
EBIT Margin (%)	23.81	11.84	8.96	18.00	6.45
Net Margin (%)	14.98	3.20	6.38	10.17	3.30
Cash Profit Margin (%)	17.42	8.61	8.34	13.28	4.92

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Revenue Growth (%)	14.62	8.88	10.89	21.19	9.47
EBIT Growth (%)	14.11	11.73	-14.96	5.85	-19.07
Net Profit Growth (%)	9.09	4.32	2.72	3.18	-20.26
EPS Growth (%)	9.09	4.32	2.72	3.17	-20.06
Book Value Growth (%)	28.60	9.24	19.07	25.00	13.56

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Price / Earnings	64.74	77.09	21.94	18.96	18.12
Price / Book Value	43.93	12.51	3.50	3.79	2.48
Dividend Yield (%)	1.02	0.62	0.51	1.05	0.85
EV/EBITDA	40.84	22.84	15.29	11.05	10.22
Market Cap (₹ Cr)	2,26,537.66	21,493.63	5,858.61	2,941.31	2,726.91

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debt to Equity	0.00	1.22	0.02	0.12	0.29
Short term debt to equity ratio	0.00	0.44	0.00	0.02	0.05
Current Ratio	0.96	0.63	2.44	3.00	1.40
Quick Ratio	0.42	0.08	1.95	1.41	0.76
Interest Coverage	14.99	3.07	69.34	13.53	11.90

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debtors to sales (%)	1.42	0.09	0.33	11.81	1.57
Asset Turnover	1.90	1.61	2.20	1.30	2.68
Receivable days	5.24	0.38	1.13	35.71	4.24
Inventory Days	41.03	51.37	13.81	76.87	26.17
Payable days	108.94	13.34	20.44	69.51	20.81
Cash Conversion Cycle	-62.67	38.40	-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.