Nestle India Peer Comparison

NSE: NESTLEIND | BSE: 500790

₹1,307.40

₹-2.60 (-0.20%)

As on 01-Oct-2026 10:39IST

Market cap

₹2,52,995 Cr

Revenue (TTM)

₹24,437 Cr

P/E Ratio

66.4

P/B Ratio

41.3

Div. Yield

0.9 %

Edit

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Market cap (₹ Cr)	2,52,995	24,499	6,126	5,219	3,746
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	66.38	65.88	25.03	23.83	27.73
Price-To-Book	41.26	11.79	3.57	5.76	3.33

Income Statement (₹ Cr)

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Operating Revenue	24,436.62	10,364.07	4,316.28	1,675.21	4,727.33
Total Income	24,490.89	10,376.07	4,373.31	1,721.72	4,752.70
Total Expenditure	18,762.84	9,190.29	4,025.43	1,362.06	4,473.14
EBITDA	5,673.78	1,173.78	290.84	313.15	254.19
Depreciation	730.09	571.55	87.40	52.45	88.78
EBIT	4,943.69	602.23	203.44	260.70	165.41
Interest	78.94	134.46	3.61	16.99	21.25
Other Income	54.27	12.00	57.03	46.51	25.37
Exceptional Items	114.55	0.00	-2.48	0.00	10.14
Profit before Tax	5,033.57	479.77	254.38	290.22	179.67
Provision for Tax	1,173.08	107.87	9.62	71.18	45.16
Profit after Tax	3,860.49	371.90	244.77	219.04	134.51

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Shareholder's Funds	5,309.24	1,944.52	1,674.08	850.31	1,103.32
Minority Interest	0.00	0.00	0.00	-0.01	0.55
Non-Current Liabilities	3,286.70	1,108.28	108.22	211.24	347.88
Current Liabilities	4,761.23	1,389.71	314.14	211.46	493.82
Total Liabilities	--	5,239.42	2,085.81	1,268.36	1,949.81

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Non-Current Assets	6,969.18	3,144.70	1,222.02	435.73	1,181.07
Current Assets	4,590.47	722.20	767.88	634.61	693.56
Total Assets	--	5,239.42	2,085.81	1,268.36	1,949.81
Total Debt*	--	1,331.95	29.77	91.35	324.13
Net Current Assets	-170.76	-667.51	453.75	423.15	199.74
Contingent Liabilities	--	158.91	18.91	3.88	16.07

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

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
ROCE (%)	--	17.40	18.15	28.26	17.32
ROE (%)	76.06	19.56	15.40	26.79	11.87
ROA (%)	30.06	8.02	12.79	18.49	7.67
EBIT Margin (%)	20.23	5.81	4.71	15.56	3.50
Net Margin (%)	15.76	3.58	5.60	12.72	2.83
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Revenue Growth (%)	19.30	16.25	13.13	30.78	11.53
EBIT Growth (%)	20.35	10.69	-28.37	42.61	-30.91
Net Profit Growth (%)	19.63	31.20	-5.05	56.58	-24.03
EPS Growth (%)	-29.91	31.20	-4.23	56.57	-27.76
Book Value Growth (%)	--	13.21	19.07	25.00	13.56

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Price / Earnings	67.38	65.88	24.81	23.83	29.40
Price / Book Value	40.26	11.79	3.57	5.76	3.33
Dividend Yield (%)	0.91	0.55	0.49	0.59	0.62
EV/EBITDA	44.36	21.96	19.23	16.77	15.00
Market Cap (₹ Cr)	--	20,502.05	5,858.61	2,941.31	2,726.91

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debt to Equity	0.00	0.35	0.01	0.06	0.20
Short term debt to equity ratio	--	0.18	0.00	0.02	0.05
Current Ratio	0.96	0.52	2.44	3.00	1.40
Quick Ratio	0.42	0.09	1.95	1.41	0.76
Interest Coverage	64.76	4.57	71.51	18.08	9.45

	Nestle India	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debtors to sales (%)	1.35	0.05	0.31	10.59	1.51
Asset Turnover	1.90	2.24	2.26	1.41	2.70
Receivable days	--	0.24	1.13	35.71	4.24
Inventory Days	--	29.10	13.81	76.87	26.17
Payable days	--	15.25	20.44	69.51	20.81
Cash Conversion Cycle	--	14.08	-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.