Diversified · Founded 1984 · www.hindustanfoodslimited.com · BSE 519126 · NSE HIND.FOODS · ISIN INE254N01026
No Notes Added Yet
Business
Hindustan Foods Ltd. (HNDFDS) is a leading contract manufacturer of fast-moving consumer goods (FMCG) in India. The company operates on a business-to-business (B2B) model, providing manufacturing services to various established consumer brands across multiple categories. Its core business involves setting up and operating manufacturing facilities to produce goods (such as foods, beverages, home care, personal care, and footwear) for its clients under their brand names. Hindustan Foods generates revenue by charging manufacturing fees, which typically include raw material costs, conversion costs, and a margin.
Revenue Mix
Hindustan Foods operates across several diverse product categories, reflecting its diversified client base and manufacturing capabilities. Major segments include:
Foods & Beverages: Manufacturing of snacks, breakfast cereals, processed foods, and various beverages.
Home Care: Production of detergents, soaps, household cleaners, and other home care products.
Personal Care: Manufacturing of cosmetics, skincare, haircare, and oral care products.
Footwear: Production of sports and casual footwear.
Other segments may include apparel and health & wellness products, demonstrating a broad capability across consumer goods. The revenue mix is diversified, reducing dependence on any single category.
Industry
HNDFDS operates in the contract manufacturing industry for consumer goods, which is a growing segment in India. The industry is characterized by large FMCG companies increasingly outsourcing production to focus on brand building, marketing, and distribution. Hindustan Foods is positioned as one of the largest and most diversified players in this space, known for its ability to handle complex manufacturing processes across multiple product lines and its strong relationships with marquee domestic and international FMCG brands. Its scale and multi-category expertise differentiate it from smaller, more specialized contract manufacturers.
MOAT
Hindustan Foods possesses several competitive advantages:
Scale & Diversification: Extensive manufacturing footprint across various product categories and geographies allows for operational efficiencies and reduces client concentration risk.
Client Relationships: Long-standing partnerships with prominent FMCG brands, built on trust, quality, and reliability, lead to repeat business and potential for expansion.
Operational Expertise: Proven capability in setting up and managing complex manufacturing lines, ensuring quality control and adherence to client specifications.
Strategic Locations: Strategically located manufacturing units close to key markets or raw material sources can offer logistical advantages.
Asset-Light Growth (for clients): Provides an attractive outsourcing option for brands, allowing them to expand without significant capital expenditure on manufacturing.
Growth Drivers
Key factors that can drive growth for Hindustan Foods over the next 3-5 years include:
Increasing Outsourcing Trend: Continued shift by large FMCG players towards third-party manufacturing to optimize costs, reduce capital expenditure, and achieve faster market penetration.
Capacity Expansion & New Facilities: Ongoing capital expenditure to add new manufacturing lines and establish new plants to cater to existing and new client demands.
Entry into New Categories: Diversification into additional high-growth consumer segments (e.g., nutraceuticals, ready-to-eat foods) can open new revenue streams.
India's Consumption Growth: Rising disposable incomes and increasing consumer demand for branded goods across urban and rural areas provide a conducive environment for its clients, indirectly benefiting HNDFDS.
Acquisitions: Strategic acquisitions of smaller contract manufacturers or specialized facilities can accelerate growth and expand capabilities.
Risks
Client Concentration: While diversified, reliance on a few large clients for a significant portion of revenue could pose a risk if a major client scales back or terminates contracts.
Raw Material Price Volatility: Although largely a pass-through cost, significant and sudden fluctuations in raw material prices could impact margins if not fully absorbed by clients or lead to renegotiations.
Competition: Intense competition from existing contract manufacturers and new entrants could put pressure on pricing and margins.
Regulatory Changes: Adverse changes in manufacturing regulations, environmental norms, or labor laws could increase operational costs or necessitate compliance-related capital expenditure.
Execution Risk: Challenges in timely commissioning of new facilities, maintaining quality standards across diverse product lines, or managing a growing workforce could impact operational efficiency.
Management & Ownership
Hindustan Foods Ltd. is promoted by the Dempo Group, a prominent business house with a history in various industries. The company is managed by a professional team with experience in manufacturing and the FMCG sector. The promoter group maintains a significant ownership stake, indicating a long-term commitment to the business. The management has demonstrated a strategic vision for growth through capacity expansion and diversification.
Outlook
Hindustan Foods is well-positioned to capitalize on the secular trend of outsourcing in the Indian FMCG sector. Its diversified manufacturing capabilities, established client relationships, and ongoing capacity expansions suggest a positive growth trajectory. The company's ability to onboard new clients and expand into emerging product categories will be crucial for sustaining momentum. However, potential risks include managing raw material cost fluctuations, navigating competitive pressures, and effectively executing its ambitious expansion plans. The balanced outlook suggests continued growth driven by market trends and strategic initiatives, tempered by the inherent operational and competitive challenges of the contract manufacturing business.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 729 | 731 | 868 | 883 | 880 | 959 | 995 | 1039 | 998 | 1117 |
| Other Income | 1 | 3 | 3 | 3 | 6 | 3 | 3 | 4 | 2 | 4 |
| Total Income | 730 | 734 | 871 | 886 | 886 | 962 | 998 | 1043 | 1000 | 1121 |
| Total Expenditure | 672 | 670 | 795 | 813 | 807 | 880 | 915 | 953 | 907 | 1017 |
| Operating Profit | 58 | 64 | 76 | 73 | 79 | 81 | 83 | 90 | 93 | 104 |
| Interest | 15 | 18 | 20 | 21 | 20 | 20 | 20 | 20 | 19 | 23 |
| Depreciation | 14 | 18 | 20 | 20 | 20 | 20 | 21 | 22 | 23 | 23 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -1 |
| Profit Before Tax | 29 | 28 | 36 | 32 | 39 | 42 | 42 | 47 | 47 | 57 |
| Provision for Tax | 7 | 5 | 9 | 9 | 11 | 10 | 10 | 12 | 11 | 16 |
| Profit After Tax | 22 | 23 | 27 | 23 | 29 | 32 | 32 | 35 | 36 | 42 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
| Profit After Adjustments | 22 | 23 | 27 | 23 | 29 | 32 | 32 | 35 | 36 | 42 |
| Adjusted Earnings Per Share | 2 | 2 | 2.4 | 2 | 2.4 | 2.7 | 2.7 | 2.9 | 3 | 3.5 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 492 | 772 | 1386 | 2040 | 2598 | 2755 | 3564 | 4149 |
| Other Income | 1 | 1 | 3 | 4 | 5 | 7 | 15 | 13 |
| Total Income | 493 | 773 | 1389 | 2044 | 2603 | 2762 | 3579 | 4162 |
| Total Expenditure | 459 | 716 | 1303 | 1925 | 2425 | 2533 | 3270 | 3792 |
| Operating Profit | 33 | 57 | 86 | 119 | 178 | 229 | 309 | 370 |
| Interest | 8 | 11 | 19 | 20 | 36 | 57 | 81 | 82 |
| Depreciation | 7 | 11 | 17 | 25 | 37 | 55 | 80 | 89 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| Profit Before Tax | 18 | 34 | 48 | 71 | 105 | 117 | 148 | 193 |
| Provision for Tax | 6 | 12 | 14 | 27 | 33 | 24 | 38 | 49 |
| Profit After Tax | 12 | 22 | 34 | 45 | 71 | 93 | 110 | 145 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 22 | 34 | 45 | 71 | 93 | 110 | 145 |
| Adjusted Earnings Per Share | 1.8 | 2.1 | 3.2 | 4 | 6.3 | 8.1 | 9.3 | 12.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 29% | 20% | 36% | 0% |
| Operating Profit CAGR | 35% | 37% | 40% | 0% |
| PAT CAGR | 18% | 35% | 38% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -3% | -2% | 2% | 36% |
| ROE Average | 15% | 19% | 18% | 18% |
| ROCE Average | 15% | 17% | 17% | 17% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 65 | 187 | 222 | 304 | 375 | 646 | 889 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 65 | 138 | 187 | 254 | 382 | 495 | 621 |
| Other Non-Current Liabilities | 10 | 16 | 21 | 52 | 73 | 94 | 100 |
| Total Current Liabilities | 125 | 198 | 266 | 374 | 505 | 689 | 873 |
| Total Liabilities | 266 | 539 | 694 | 984 | 1335 | 1924 | 2483 |
| Fixed Assets | 133 | 250 | 271 | 427 | 554 | 908 | 1012 |
| Other Non-Current Assets | 14 | 36 | 79 | 117 | 183 | 149 | 206 |
| Total Current Assets | 119 | 253 | 345 | 440 | 598 | 868 | 1265 |
| Total Assets | 266 | 539 | 694 | 984 | 1335 | 1924 | 2483 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 7 | 4 | 29 | 44 | 33 | 40 | 43 |
| Cash Flow from Operating Activities | -5 | 17 | 74 | 36 | 99 | 87 | 114 |
| Cash Flow from Investing Activities | -44 | -145 | -92 | -141 | -246 | -381 | -289 |
| Cash Flow from Financing Activities | 43 | 153 | 34 | 91 | 128 | 298 | 209 |
| Net Cash Inflow / Outflow | -6 | 24 | 16 | -14 | -19 | 3 | 34 |
| Closing Cash & Cash Equivalent | 4 | 29 | 44 | 33 | 40 | 43 | 77 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.77 | 2.07 | 3.25 | 3.96 | 6.31 | 8.12 | 9.33 |
| CEPS(Rs) | 2.87 | 3.13 | 4.87 | 6.14 | 9.63 | 12.9 | 16.12 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 9.67 | 17.65 | 20.9 | 26.98 | 33.26 | 49.86 | 72.55 |
| Core EBITDA Margin(%) | 6.62 | 7.23 | 6.02 | 5.64 | 6.67 | 8.06 | 8.26 |
| EBIT Margin(%) | 5.23 | 5.82 | 4.83 | 4.5 | 5.41 | 6.33 | 6.43 |
| Pre Tax Margin(%) | 3.7 | 4.38 | 3.47 | 3.5 | 4.02 | 4.26 | 4.15 |
| PAT Margin (%) | 2.42 | 2.84 | 2.48 | 2.19 | 2.74 | 3.38 | 3.08 |
| Cash Profit Margin (%) | 3.94 | 4.3 | 3.72 | 3.39 | 4.18 | 5.37 | 5.31 |
| ROA(%) | 4.48 | 5.44 | 5.58 | 5.32 | 6.13 | 5.71 | 4.98 |
| ROE(%) | 18.27 | 17.37 | 16.84 | 16.99 | 20.95 | 19.66 | 15.4 |
| ROCE(%) | 15.71 | 17.45 | 16.95 | 17.2 | 18.75 | 15.84 | 14.89 |
| Receivable days | 31.62 | 18.93 | 11.47 | 10.9 | 12.41 | 18.57 | 19.72 |
| Inventory Days | 36.39 | 37.54 | 36.7 | 36.4 | 40.16 | 54.81 | 63.81 |
| Payable days | 84.67 | 72.46 | 61.12 | 57.44 | 62.09 | 75.68 | 76.46 |
| PER(x) | 45.29 | 54.38 | 130.03 | 92.27 | 80.01 | 57.98 | 60.74 |
| Price/Book(x) | 8.27 | 6.37 | 20.19 | 13.55 | 15.18 | 9.44 | 7.81 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.29 | 1.71 | 3.34 | 2.16 | 2.36 | 2.19 | 2.09 |
| EV/Core EBITDA(x) | 19.08 | 23.08 | 53.8 | 37.11 | 34.48 | 26.32 | 24.06 |
| Net Sales Growth(%) | 0 | 56.92 | 79.6 | 47.16 | 27.35 | 6.03 | 29.39 |
| EBIT Growth(%) | 0 | 74.59 | 48.92 | 37.19 | 52.97 | 24.09 | 31.54 |
| PAT Growth(%) | 0 | 83.9 | 56.99 | 29.85 | 59.23 | 30.8 | 17.87 |
| EPS Growth(%) | 0 | 17.05 | 56.99 | 22.07 | 59.23 | 28.74 | 14.91 |
| Debt/Equity(x) | 1.51 | 0.88 | 0.98 | 1.07 | 1.32 | 1.2 | 1 |
| Current Ratio(x) | 0.95 | 1.28 | 1.3 | 1.18 | 1.18 | 1.26 | 1.45 |
| Quick Ratio(x) | 0.57 | 0.73 | 0.66 | 0.54 | 0.52 | 0.54 | 0.59 |
| Interest Cover(x) | 3.42 | 4.04 | 3.55 | 4.51 | 3.91 | 3.06 | 2.82 |
| Total Debt/Mcap(x) | 0.18 | 0.14 | 0.05 | 0.08 | 0.09 | 0.13 | 0.13 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.85 | 63.81 | 63.81 | 63.81 | 62.22 | 62.22 | 61.31 | 61.31 | 61.31 | 61.31 |
| FII | 6.69 | 6.7 | 3.02 | 3.39 | 5.45 | 5.25 | 5.83 | 5.79 | 5.75 | 5.82 |
| DII | 5.96 | 7.19 | 13.44 | 13.8 | 14.07 | 14.56 | 14.25 | 14.41 | 14.6 | 15.05 |
| Public | 22.5 | 22.3 | 19.73 | 19 | 18.27 | 17.97 | 18.6 | 18.49 | 18.34 | 17.82 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 | 7.33 | 7.33 | 7.33 | 7.33 |
| FII | 0.75 | 0.77 | 0.35 | 0.39 | 0.64 | 0.62 | 0.7 | 0.69 | 0.69 | 0.7 |
| DII | 0.67 | 0.82 | 1.54 | 1.58 | 1.65 | 1.71 | 1.7 | 1.72 | 1.74 | 1.8 |
| Public | 2.54 | 2.55 | 2.26 | 2.18 | 2.15 | 2.11 | 2.22 | 2.21 | 2.19 | 2.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.27 | 11.46 | 11.46 | 11.46 | 11.75 | 11.75 | 11.95 | 11.95 | 11.95 | 11.95 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +29% | +20% | +36% | — |
| Operating Profit CAGR | +35% | +37% | +40% | — |
| PAT CAGR | +18% | +35% | +38% | — |
| Share Price CAGR | -3% | -2% | +2% | +36% |
| ROE Average | +15% | +19% | +18% | +18% |
| ROCE Average | +15% | +17% | +17% | +17% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.85 | 63.81 | 63.81 | 63.81 | 62.22 | 62.22 | 61.31 | 61.31 | 61.31 | 61.31 |
| FII | 6.69 | 6.7 | 3.02 | 3.39 | 5.45 | 5.25 | 5.83 | 5.79 | 5.75 | 5.82 |
| DII | 5.96 | 7.19 | 13.44 | 13.8 | 14.07 | 14.56 | 14.25 | 14.41 | 14.6 | 15.05 |
| Public | 35.15 | 36.19 | 36.19 | 36.19 | 37.78 | 37.78 | 38.69 | 38.69 | 38.69 | 38.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 | 7.33 | 7.33 | 7.33 | 7.33 |
| FII | 0.75 | 0.77 | 0.35 | 0.39 | 0.64 | 0.62 | 0.7 | 0.69 | 0.69 | 0.7 |
| DII | 0.67 | 0.82 | 1.54 | 1.58 | 1.65 | 1.71 | 1.7 | 1.72 | 1.74 | 1.8 |
| Public | 3.96 | 4.15 | 4.15 | 4.15 | 4.44 | 4.44 | 4.62 | 4.62 | 4.62 | 4.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.27 | 11.46 | 11.46 | 11.46 | 11.75 | 11.75 | 11.95 | 11.95 | 11.95 | 11.95 |
* 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.