Consumer Food · Founded 1992 · www.heritagefoods.in · BSE 519552 · NSE HERITGFOOD · ISIN INE978A01027
No Notes Added Yet
Business
Heritage Foods Ltd. is an Indian public limited company primarily engaged in the procurement, processing, and marketing of milk and milk products. Its core business model revolves around a farm-to-fork approach, sourcing raw milk directly from farmers, processing it in its dairies, and distributing a wide range of dairy products. The company also has a presence in other food categories like feed, renewable energy (for captive consumption), and previously retail, though dairy remains its dominant focus. It makes money by selling various products such as liquid milk (packed milk), curd, ghee, butter, paneer, ice cream, flavored milk, and other value-added dairy products to consumers through an extensive distribution network.
Revenue Mix
Heritage Foods' revenue is overwhelmingly dominated by its Dairy segment. While it has historically diversified into other areas like retail (Heritage Fresh, later divested to Future Group) and renewable energy (for captive power), the primary focus and revenue contribution remain from milk and milk products. Specific percentage breakdowns for dairy vs. other smaller segments are typically available in their annual reports, but dairy constitutes the vast majority of its top line.
Industry
The company operates in the Indian consumer food sector, specifically the dairy industry. The Indian dairy market is characterized by its large size, high consumption, and a significant shift from the unorganized to the organized sector. Heritage Foods is one of the prominent organized private dairy players in India, particularly strong in the southern states like Andhra Pradesh, Telangana, Karnataka, and Tamil Nadu. It competes with other large national and regional organized players like Amul, Mother Dairy, Hatsun Agro Product, Kwality, as well as numerous local and unorganized players. Its positioning emphasizes quality, an extensive procurement network, and a growing portfolio of value-added products.
MOAT
Heritage Foods possesses several competitive advantages:
Brand Recognition: An established brand name, particularly in South India, fostering consumer trust and loyalty.
Extensive Procurement Network: A well-developed milk procurement infrastructure directly from farmers, ensuring a stable raw material supply base and quality control.
Robust Distribution & Cold Chain: A widespread and efficient cold chain logistics and distribution network crucial for perishable dairy products, enabling reach to diverse markets.
Processing Infrastructure: Significant processing capabilities with multiple dairy plants across key regions.
Focus on Value-Added Products: Increasing emphasis on higher-margin value-added products helps differentiate and capture premium segments.
Growth Drivers
Key factors that can drive Heritage Foods' growth over the next 3-5 years include:
Increasing Dairy Consumption: Growing population, rising disposable incomes, and increasing awareness of health benefits are boosting overall milk and dairy product consumption in India.
Shift to Organized Sector: The ongoing transition of consumers from unorganized, loose milk to branded, packaged dairy products benefits organized players like Heritage Foods.
Expansion of Value-Added Products: Higher penetration and introduction of new value-added products (e.g., cheese, pro-biotic drinks, specific ethnic sweets) which offer better margins.
Geographic Expansion: Expanding its presence into new states or deepening its penetration in existing non-core regions.
Urbanization: Growth in urban populations leads to higher demand for convenient and packaged food products.
Risks
Raw Material Price Volatility: Fluctuations in milk procurement prices (due to feed costs, climate, disease) can significantly impact profitability, as it's a key input cost.
Intense Competition: High competition from both large national players and regional unorganized players can put pressure on pricing and market share.
Supply Chain & Cold Chain Risks: Disruptions in the supply chain or failures in maintaining the cold chain can lead to product spoilage and operational losses.
Regulatory Changes: Changes in food safety standards, environmental regulations, or procurement policies can impact operations and costs.
Disease Outbreaks: Outbreaks of livestock diseases can affect milk availability and quality.
Consumer Preferences: Changing consumer tastes and preferences, or health concerns related to dairy, could impact demand for certain products.
Management & Ownership
Heritage Foods Ltd. is promoted by the Nara family, with Smt. Bhuvaneswari Nara (wife of N. Chandrababu Naidu) as the Vice-Chairperson and Managing Director. The company has a professional management team overseeing its operations. The ownership structure typically involves significant promoter holding, alongside institutional investors, mutual funds, and public shareholders. The management has long-standing experience in the dairy and food industry.
Outlook
Heritage Foods is well-positioned to capitalize on India's growing organized dairy market, driven by increasing consumption, urbanization, and a shift towards value-added products. Its established brand, extensive procurement, and distribution network provide a solid foundation. The bull case hinges on continued expansion into higher-margin value-added products, successful geographic diversification, and effective cost management amidst rising demand. However, the company faces inherent risks such as volatile raw material prices, intense competition requiring constant innovation and marketing efforts, and the challenge of maintaining robust supply chain efficiencies. The bear case would involve significant spikes in milk procurement costs that cannot be fully passed on to consumers, increased competitive pressure leading to margin erosion, or execution challenges in expanding its footprint. The company's future performance will depend on its ability to navigate these industry dynamics while strengthening its market position.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 951 | 1033 | 1020 | 1034 | 1048 | 1137 | 1113 | 1119 | 1158 | 1338 |
| Other Income | 5 | 6 | 7 | 8 | 7 | 5 | 5 | 8 | 6 | 6 |
| Total Income | 955 | 1038 | 1027 | 1042 | 1055 | 1142 | 1118 | 1127 | 1164 | 1345 |
| Total Expenditure | 880 | 939 | 936 | 960 | 969 | 1063 | 1035 | 1056 | 1105 | 1276 |
| Operating Profit | 75 | 99 | 91 | 82 | 86 | 79 | 82 | 71 | 58 | 68 |
| Interest | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 8 |
| Depreciation | 16 | 17 | 17 | 18 | 18 | 19 | 20 | 20 | 22 | 26 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -9 | 0 | 9 | 0 | 1 | 0 |
| Profit Before Tax | 56 | 79 | 69 | 61 | 56 | 56 | 68 | 46 | 32 | 34 |
| Provision for Tax | 14 | 19 | 19 | 16 | 16 | 14 | 17 | 12 | 8 | 9 |
| Profit After Tax | 42 | 60 | 51 | 45 | 40 | 42 | 51 | 35 | 24 | 25 |
| Adjustments | -2 | -2 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 40 | 58 | 49 | 43 | 38 | 41 | 51 | 35 | 24 | 25 |
| Adjusted Earnings Per Share | 4.4 | 6.3 | 5.2 | 4.6 | 4.1 | 4.4 | 5.5 | 3.7 | 2.6 | 2.7 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1694 | 1832 | 2373 | 2515 | 2726 | 2473 | 2681 | 3241 | 3794 | 4135 | 4526 | 4728 |
| Other Income | 7 | 251 | 403 | 140 | 303 | 8 | 11 | 12 | 12 | 28 | 24 | 25 |
| Total Income | 1701 | 2083 | 2776 | 2655 | 3029 | 2481 | 2693 | 3253 | 3806 | 4162 | 4550 | 4754 |
| Total Expenditure | 1556 | 1724 | 2629 | 2459 | 3107 | 2210 | 2489 | 3101 | 3584 | 3802 | 4258 | 4472 |
| Operating Profit | 144 | 359 | 148 | 196 | -78 | 272 | 204 | 152 | 222 | 360 | 292 | 279 |
| Interest | 13 | 11 | 20 | 23 | 24 | 21 | 6 | 6 | 9 | 17 | 18 | 21 |
| Depreciation | 22 | 25 | 38 | 45 | 50 | 46 | 52 | 56 | 61 | 70 | 81 | 88 |
| Exceptional Income / Expenses | -2 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | -9 | 10 | 10 |
| Profit Before Tax | 108 | 323 | 90 | 128 | -153 | 203 | 131 | 82 | 145 | 258 | 201 | 180 |
| Provision for Tax | 38 | 32 | 27 | 45 | 15 | 53 | 34 | 24 | 39 | 70 | 51 | 46 |
| Profit After Tax | 70 | 291 | 63 | 83 | -169 | 149 | 97 | 58 | 107 | 188 | 150 | 135 |
| Adjustments | -14 | -16 | 0 | -1 | 8 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 55 | 275 | 63 | 81 | -160 | 150 | 97 | 58 | 107 | 188 | 151 | 135 |
| Adjusted Earnings Per Share | 6.1 | 30.1 | 6.9 | 8.9 | -17.5 | 16.4 | 10.6 | 6.2 | 11.5 | 20.3 | 16.2 | 14.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 12% | 13% | 10% |
| Operating Profit CAGR | -19% | 24% | 1% | 7% |
| PAT CAGR | -20% | 37% | 0% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | 20% | 12% | 6% |
| ROE Average | 15% | 17% | 15% | 18% |
| ROCE Average | 17% | 21% | 19% | 21% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 240 | 591 | 778 | 803 | 460 | 596 | 658 | 726 | 808 | 972 | 1103 |
| Minority's Interest | 0 | 11 | 11 | 12 | 2 | 0 | 0 | 0 | 0 | 0 | 5 |
| Borrowings | 66 | 74 | 142 | 167 | 172 | 34 | 8 | 4 | 75 | 111 | 223 |
| Other Non-Current Liabilities | 35 | 63 | 450 | 328 | 35 | 40 | 54 | 80 | 91 | 99 | 125 |
| Total Current Liabilities | 234 | 258 | 326 | 326 | 320 | 208 | 183 | 315 | 307 | 377 | 494 |
| Total Liabilities | 575 | 996 | 1707 | 1635 | 988 | 879 | 903 | 1125 | 1281 | 1558 | 1950 |
| Fixed Assets | 312 | 295 | 429 | 472 | 475 | 575 | 575 | 617 | 700 | 743 | 1162 |
| Other Non-Current Assets | 35 | 494 | 1024 | 888 | 244 | 44 | 37 | 54 | 56 | 130 | 94 |
| Total Current Assets | 228 | 207 | 254 | 275 | 248 | 259 | 290 | 453 | 525 | 685 | 694 |
| Total Assets | 575 | 996 | 1707 | 1635 | 988 | 879 | 903 | 1125 | 1281 | 1558 | 1950 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 40 | 7 | -17 | -41 | -29 | -31 | 20 | 33 | 16 | 79 | 64 |
| Cash Flow from Operating Activities | 125 | 115 | 121 | 148 | 117 | 174 | 148 | -61 | 390 | 214 | 237 |
| Cash Flow from Investing Activities | -66 | -120 | -200 | -133 | -97 | 69 | -42 | -83 | -252 | -229 | -375 |
| Cash Flow from Financing Activities | -55 | -13 | 55 | -3 | -22 | -191 | -93 | 126 | -76 | 1 | 138 |
| Net Cash Inflow / Outflow | 4 | -18 | -23 | 12 | -2 | 51 | 13 | -17 | 62 | -14 | 0 |
| Closing Cash & Cash Equivalent | 44 | -17 | -41 | -29 | -31 | 20 | 33 | 16 | 79 | 64 | 65 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.06 | 30.07 | 6.86 | 8.9 | -17.52 | 16.39 | 10.55 | 6.25 | 11.48 | 20.29 | 16.22 |
| CEPS(Rs) | 10.03 | 34.52 | 10.98 | 13.94 | -12.96 | 21.34 | 16.25 | 12.3 | 18.04 | 27.79 | 24.91 |
| DPS(Rs) | 0.76 | 1.02 | 1.02 | 1.02 | 1.27 | 2.54 | 2.54 | 2.5 | 2.5 | 2.5 | 2.5 |
| Book NAV/Share(Rs) | 25.87 | 64.22 | 84.65 | 87.37 | 49.88 | 64.77 | 71.52 | 77.88 | 86.75 | 104.4 | 118.55 |
| Core EBITDA Margin(%) | 8.12 | 5.71 | -10.77 | 2.2 | -14.53 | 10.23 | 6.89 | 4.15 | 5.33 | 7.76 | 5.7 |
| EBIT Margin(%) | 7.09 | 17.64 | 4.62 | 5.98 | -4.92 | 8.66 | 4.88 | 2.59 | 3.92 | 6.42 | 4.67 |
| Pre Tax Margin(%) | 6.35 | 17.06 | 3.78 | 5.07 | -5.84 | 7.86 | 4.68 | 2.42 | 3.68 | 6.02 | 4.28 |
| PAT Margin (%) | 4.11 | 15.35 | 2.64 | 3.29 | -6.42 | 5.79 | 3.46 | 1.72 | 2.71 | 4.39 | 3.2 |
| Cash Profit Margin (%) | 5.42 | 16.67 | 4.23 | 5.07 | -4.52 | 7.58 | 5.32 | 3.38 | 4.25 | 6.02 | 4.92 |
| ROA(%) | 12.65 | 37.04 | 4.64 | 4.96 | -12.87 | 15.97 | 10.84 | 5.72 | 8.86 | 13.26 | 8.56 |
| ROE(%) | 32.64 | 70.58 | 9.2 | 10.53 | -26.87 | 28.42 | 15.48 | 8.42 | 13.95 | 21.23 | 14.51 |
| ROCE(%) | 33.57 | 59.98 | 12.14 | 13.94 | -13.84 | 31.31 | 20.52 | 11.44 | 17.55 | 27.4 | 17.32 |
| Receivable days | 5.71 | 4.26 | 2.18 | 4.01 | 4.46 | 2.63 | 2.2 | 2.52 | 2.63 | 2.84 | 4.24 |
| Inventory Days | 30.61 | 25.77 | 21.33 | 21.27 | 19.67 | 24.3 | 26.41 | 31.65 | 29.7 | 26.27 | 26.17 |
| Payable days | 23.51 | 19.46 | 12.87 | 13.24 | 11.03 | 9.87 | 8.04 | 9.45 | 14.09 | 19.61 | 20.81 |
| PER(x) | 21.39 | 9.08 | 50.96 | 31.03 | 0 | 9.08 | 15.37 | 23.12 | 29.35 | 18.99 | 18.12 |
| Price/Book(x) | 5.01 | 4.25 | 4.13 | 3.16 | 2.17 | 2.3 | 2.27 | 1.85 | 3.88 | 3.69 | 2.48 |
| Dividend Yield(%) | 0.59 | 0.37 | 0.29 | 0.37 | 1.17 | 1.7 | 1.56 | 1.73 | 0.74 | 0.65 | 0.85 |
| EV/Net Sales(x) | 0.75 | 1.42 | 1.44 | 1.09 | 0.45 | 0.57 | 0.54 | 0.45 | 0.83 | 0.88 | 0.66 |
| EV/Core EBITDA(x) | 8.78 | 7.23 | 23.09 | 14.06 | -15.79 | 5.16 | 7.17 | 9.57 | 14.13 | 10.1 | 10.22 |
| Net Sales Growth(%) | -18.29 | 8.16 | 29.52 | 5.97 | 8.4 | -9.27 | 8.42 | 20.86 | 17.07 | 8.98 | 9.47 |
| EBIT Growth(%) | 111.38 | 177.99 | -67.2 | 37.32 | -185.88 | 272.64 | -38.88 | -35.86 | 76.67 | 78.13 | -20.24 |
| PAT Growth(%) | 145.43 | 317.94 | -78.45 | 32.17 | -303.66 | 188.34 | -35.24 | -39.93 | 83.78 | 76.71 | -20.26 |
| EPS Growth(%) | 95.45 | 396.31 | -77.18 | 29.73 | -296.86 | 193.54 | -35.6 | -40.81 | 83.78 | 76.71 | -20.06 |
| Debt/Equity(x) | 0.53 | 0.27 | 0.36 | 0.37 | 0.67 | 0.11 | 0.02 | 0.19 | 0.12 | 0.14 | 0.29 |
| Current Ratio(x) | 0.97 | 0.8 | 0.78 | 0.84 | 0.77 | 1.25 | 1.59 | 1.44 | 1.71 | 1.82 | 1.4 |
| Quick Ratio(x) | 0.35 | 0.33 | 0.3 | 0.42 | 0.32 | 0.29 | 0.46 | 0.24 | 0.86 | 0.88 | 0.76 |
| Interest Cover(x) | 9.54 | 30.68 | 5.54 | 6.55 | -5.36 | 10.82 | 24.2 | 15.25 | 16.34 | 16.14 | 11.9 |
| Total Debt/Mcap(x) | 0.11 | 0.06 | 0.09 | 0.12 | 0.31 | 0.05 | 0.01 | 0.1 | 0.03 | 0.04 | 0.12 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 |
| FII | 2.01 | 3.32 | 8.26 | 6.65 | 6.42 | 6.16 | 4.6 | 3.96 | 2.21 | 1.98 |
| DII | 11.74 | 3.91 | 3.88 | 3.98 | 4.05 | 4.13 | 4.32 | 4.87 | 6.22 | 6.38 |
| Public | 44.95 | 51.46 | 46.55 | 48.07 | 48.23 | 48.41 | 49.79 | 49.87 | 50.27 | 50.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 |
| FII | 0.19 | 0.31 | 0.77 | 0.62 | 0.6 | 0.57 | 0.43 | 0.37 | 0.21 | 0.18 |
| DII | 1.09 | 0.36 | 0.36 | 0.37 | 0.38 | 0.38 | 0.4 | 0.45 | 0.58 | 0.59 |
| Public | 4.17 | 4.78 | 4.32 | 4.46 | 4.48 | 4.49 | 4.62 | 4.63 | 4.66 | 4.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +12% | +13% | +10% |
| Operating Profit CAGR | -19% | +24% | +1% | +7% |
| PAT CAGR | -20% | +37% | 0% | +8% |
| Share Price CAGR | -17% | +20% | +12% | +6% |
| ROE Average | +15% | +17% | +15% | +18% |
| ROCE Average | +17% | +21% | +19% | +21% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 |
| FII | 2.01 | 3.32 | 8.26 | 6.65 | 6.42 | 6.16 | 4.6 | 3.96 | 2.21 | 1.98 |
| DII | 11.74 | 3.91 | 3.88 | 3.98 | 4.05 | 4.13 | 4.32 | 4.87 | 6.22 | 6.38 |
| Public | 44.95 | 51.46 | 46.55 | 48.07 | 48.23 | 48.41 | 49.79 | 49.87 | 50.27 | 50.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 |
| FII | 0.19 | 0.31 | 0.77 | 0.62 | 0.6 | 0.57 | 0.43 | 0.37 | 0.21 | 0.18 |
| DII | 1.09 | 0.36 | 0.36 | 0.37 | 0.38 | 0.38 | 0.4 | 0.45 | 0.58 | 0.59 |
| Public | 4.17 | 4.78 | 4.32 | 4.46 | 4.48 | 4.49 | 4.62 | 4.63 | 4.66 | 4.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.