Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹3781 Cr.
Stock P/E
25.2
P/B
3.4
Current Price
₹407.4
Book Value
₹ 121.2
Face Value
5
52W High
₹504.4
52W Low
₹ 292.1
Dividend Yield
0.61%

Heritage Foods Overview

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.

Heritage Foods Share Price

Live · BSE / NSE · Inception: 1992
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Heritage Foods Quarterly Results

#(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

Heritage Foods Profit & Loss

#(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

Heritage Foods Balance Sheet

#(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

Heritage Foods Cash Flow

#(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

Heritage Foods Ratios

# 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

Growth Rates

Compounded annual
# 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%

Heritage Foods Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 41.3 %
FII 1.98 %
DII (MF + Insurance) 6.38 %
Public (retail) 50.34 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 41.341.341.341.341.341.341.341.341.341.3
FII 2.013.328.266.656.426.164.63.962.211.98
DII 11.743.913.883.984.054.134.324.876.226.38
Public 44.9551.4646.5548.0748.2348.4149.7949.8750.2750.34
Others 0000000000
Total 100100100100100100100100100100

Heritage Foods Peer Comparison

Consumer Food Edit Columns

Heritage Foods Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Heritage Foods Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 41.3%.
  • Debtor days have increased from 19.61 to 20.81days.
  • Stock is trading at 3.4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp