| Heritage Foods Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 519552 |
NSE Symbol : HERITGFOOD |
P/E(TTM) : 32.24 |
|
ISIN Demat : INE978A01027 |
Div & Yield% : 0.60 |
EPS(TTM) : 12.87 |
|
Book Value(₹) : 114.30 |
Market Cap(₹Cr) : 3,850.57 |
Face Value(₹) : 5.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 4,569.55 | 4,080.48 | 3,734.35 | 3,208.68 | 2,642.92 |
| Other Income | 33.29 | 27.28 | 11.93 | 11.35 | 10.31 |
| Stock Adjustments | -32.98 | 58.96 | -72.05 | 175.87 | -5.36 |
| Total Income | 4,569.86 | 4,166.72 | 3,674.23 | 3,395.90 | 2,647.87 |
| EXPENDITURE : | |||||
| Raw Materials | 3,221.02 | 3,000.54 | 2,782.09 | 2,657.66 | 1,968.10 |
| Power and Fuel Cost | 65.71 | 62.83 | 53.92 | 48.97 | 35.82 |
| Other Manufacturing Expenses | 224.85 | 211.58 | 177.32 | 167.19 | 127.62 |
| Selling and Administration Expenses | 450.78 | 239.68 | 191.83 | 161.14 | 124.66 |
| Miscellaneous Expenses | 12.35 | 33.04 | 26.68 | 8.83 | 24.83 |
| Employee Benefit Expenses | 315.12 | 301.91 | 248.00 | 203.92 | 176.81 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 280.04 | 317.15 | 194.39 | 148.18 | 190.04 |
| Interest | 17.75 | 16.64 | 8.56 | 4.99 | 4.82 |
| Gross Profit | 262.29 | 300.51 | 185.83 | 143.19 | 185.22 |
| Depreciation | 76.49 | 67.16 | 58.43 | 53.85 | 49.96 |
| Profit Before Tax | 185.80 | 233.35 | 127.40 | 89.34 | 135.26 |
| Current Tax | 37.22 | 62.51 | 35.67 | 22.71 | 34.30 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 8.88 | 2.76 | 0.69 | 0.74 | -0.58 |
| Reported Net Profit | 139.70 | 168.08 | 91.04 | 65.89 | 101.53 |
| Extraordinary Items | 18.09 | -2.80 | -7.54 | 3.64 | -3.64 |
| Adjusted Net Profit | 121.61 | 170.88 | 98.58 | 62.25 | 105.17 |
| Adjustment below Net Profit | 0.18 | -1.25 | -1.06 | -0.31 | -0.02 |
| Profit/Loss Balance carried down | 774.41 | 630.78 | 564.00 | 510.02 | 443.30 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 23.20 | 23.20 | 23.20 | 11.60 | 34.80 |
| P & L Balance carried down | 891.09 | 774.41 | 630.78 | 564.00 | 510.02 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 50.00 | 50.00 | 50.00 | 50.00 | 100.00 |
| Dividend Per Share(Rs) | 2.50 | 2.50 | 2.50 | 2.50 | 5.00 |
| Earnings Per Share-Unit Curr | 15.05 | 18.11 | 9.81 | 7.10 | 21.88 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 114.30 | 101.72 | 86.24 | 79.05 | 141.67 |
| Book Value(Adj)-Unit Curr | 114.30 | 101.72 | 86.24 | 79.05 | 71.84 |
