Heritage Foods Limited

BSE
HERITGFOOD
Stock
Yield per half year: +7.89%
Dividend yield: 0.4319%
Sector: Consumer Staples

Reporting Heritage Foods Limited

Capitalization

2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ₹
19.84
Выручка, млрд ₹
25.15 27.24 24.73 26.79 32.41 37.92 37.92 29.82 6.84
Чистая прибыль, млрд ₹
2.75 0.6277 0.8143 -1.6 1.5 0.9657 0.5798 1.07 1.07 0.5031 -192.27
EV, млрд ₹
27.61 12.99 29.1 30.4 14.84 31.49 31.49 23.76 19.37
EBIT, млрд ₹
1.09 0.9718 1.5 0.8372 2.29 1.44 0.8232 0.8232 1.38 -11.31
EBITDA, млрд ₹
1.93 -0.8137 2.67 1.86 1.42 1.42 1.41 -5.95
OIBDA, млрд ₹
3.47 2.35 1.66 2.49 -21.79
Баланс стоимость, млрд ₹
8.03 4.6 5.96 6.58 7.26 8.08 8.08 6.50 11.93
FCF, млрд ₹
0.2095 0.047 0.8132 1.01 -1.44 2.63 2.63 0.6120 123.65
Операционный денежный поток, млрд ₹
1.15 1.21 1.48 1.17 1.74 1.48 -0.6051 3.9 3.9 1.54 27.23
Операционная прибыль, млрд ₹
1.5 0.8367 2.3 1.45 0.823 1.53 1.53 1.39 12.83
Операционные расходы, млрд ₹
23.65 26.41 22.43 25.34 31.58 36.39 36.39 28.43 6.62
CAPEX, млрд ₹
0.9302 1.44 1.27 1.12 0.9263 0.4647 0.8335 1.27 1.27 0.9229 2.55


Balance sheet

2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
Наличность, млрд ₹
0.6335 0.5583 0.2171 0.3311 0.1634 0.7851 0.6448 0.7851 0.4283 24.32
Short Term Investments ₹
0.0913 0.0071 0.0001 0.0107 0.0838 1.31 1.31 0.2823 183.92
Total Receivables ₹
0.2028 0.1814 0.4626 0.2189 0.1522 0.1848 0.2801 0.2871 0.2871 0.2246 5.57
Total Current Assets ₹
2.07 2.54 2.75 2.69 2.59 2.91 4.53 5.25 5.25 3.59 14.31
Чистые активы, млрд ₹
3.02 4.19 5.03 5.45 5.87 5.78 6.33 6.33 5.69 4.70
Активы, млрд ₹
16.35 9.88 8.79 9.03 11.25 12.81 15.58 12.81 11.49 12.13
Short Term Debt ₹
1.32 1.34 0.2989 0.0376 1.3 0.1768 0.1768 0.6307 -33.31
Long Term Debt ₹
1.65 1.72 0.3404 0.0795 0.045 0.7515 0.7515 0.5873 -15.26
Задолженность, млрд ₹
8.2 5.26 2.82 2.45 3.99 4.73 4.73 3.85 -2.10
Чистый долг, млрд ₹
2.34 2.5 0.4222 0.1172 1.18 0.1432 0.1432 0.8725 -43.56
Долг, млрд ₹
3.06 0.6393 0.1172 1.34 0.9282 0.9282 1.22 -21.23
Interest income ₹
0.0086 0.0068 0.0041 0.0067 0.0062 0.0065 -6.33
Расходы на обслуживание долга ₹
0.2085 0.2188 0.1856 0.035 0.039 0.0847 0.0847 0.1126 -17.29
Чист. проц. доходы, млрд ₹
-0.2212 -0.2345 -0.2021 -0.0497 -0.039 0.0062 -0.1493 -29.33
Себестоимость, млрд ₹
19.98 22.48 18.58 21.07 26.16 30.4 30.4 23.74 6.22
Товарно материальные запасы ₹
1.23 1.55 1.38 1.45 1.98 2.06 3.79 2.62 2.62 2.38 12.56


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 6.06 7.3 5.95 8.9 -34.55 -11.67 10.55 6.25 11.48 11.48 -3.5880 -180.22
Цена акции ао 418.9 267.55 184.59 150.1 207.48 182.05 303.7 485 464 464 328.45 17.46
Число акций ао, млн 46.4 46.4 91.5 91.5 92.8 92.8 92.8 83.00 14.87
FCF/акцию 4.51 1.01 8.89 11.09 -15.5 28.3 28.3 6.76 94.76


Efficiency

2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 10.15 -34.88 25.17 15.41 8.38 13.89 13.89 26.71 5.59 -183.18
ROA, % 4.98 -16.22 17.07 10.84 5.72 8.86 8.86 12.68 5.25 -188.61
ROIC, % -19.43 28 16.16 9.44 9.44 20.34 8.54 -183.49
ROS, % 3.24 -5.88 6.06 3.61 1.79 2.81 2.81 2.81 10.58 3.42 -14.25
ROCE, % 18.42 18.13 38.34 20.05 10.16 10.19 10.19 15.34 19.37 -10.88
Ebit margin, % 3.07 9.25 5.39 2.54 2.17 2.17 8.39 4.48 -6.70
Рентаб EBITDA, % 7.68 -2.99 10.81 6.96 4.38 3.74 3.74 16.63 4.58 -204.58
Чистая рентаб, % 3.24 -5.88 6.06 3.61 1.79 2.81 2.81 10.58 1.68 -186.27
Operation Margin, % 5.96 3.07 9.3 5.41 2.54 4.04 4.04 4.04 14.89 5.07 -15.36


Coefficients

2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
31.03 19.13 31.36 23.56 29.42 29.42 45.69 26.90 -1.06
P/BV
3.1 2.27 4.81 4.61 1.88 3.88 3.88 12.69 3.49 11.32
P/S
1 0.3849 1.16 1.13 0.4215 0.8267 0.8267 5.16 0.7846 16.52
P/FCF
-13.79 7.56 7.56 7.56 44.61 0.4433 -181.84
E/P
0.0292 0.0537 0.0537 0.0537 0.03 0.0455 22.52
EV/EBIT
15.51 12.42 21.06 18.03 38.25 38.25 38.25 19.37 25.60 25.23
EV/EBITDA
14.3 -15.96 10.89 16.31 10.47 10.47 28.98 7.20 -6.04
EV/S
0.4767 1.15 1.14 0.4579 0.8305 0.8305 0.8305 4.89 0.8818 -6.30
EV/FCF
276.12 34.92 29.97 -10.32 11.99 11.99 11.99 49.12 15.71 -19.25
Debt/EBITDA
-3.76 0.2392 0.0628 0.9475 0.6546 0.6546 0.6546 1.26 0.5117 22.30
Netdebt/Ebitda
1.21 -3.07 0.1579 0.0628 0.8323 0.101 0.101 0.101 1.14 0.2510 -8.55
Debt/Ratio
0.3094 0.0728 0.013 0.1194 0.0725 0.0725 0.0725 0.13 0.0700 -0.08
Debt/Equity
0.6654 0.1073 0.0178 0.1851 0.1149 0.5852 0.5852 0.47 0.2021 40.39
Debt/Net Income
-1.91 0.4264 0.1213 2.32 0.8712 0.8712 0.8712 1.20 0.9220 15.36
PEG
1.34 1.34 -22.36 1.34 0.00
Бета
-0.2351 3.7 1.84 1.84 1.27 1.77 -298.54
Индекс Альтмана
7.12 31.98 32.17 32.17 13.95 23.76 65.32


Dividends

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0696 0.0928 0.0928 0.0928 0.116 0.116 0.232 0.232 0.1299 20.11
Дивиденд
3 4 2 2 2.5 7.5 2.5 2.5 2.5 2.5 3.50 0.00
Див доход, ао, %
0.9178 0.7345 0.6212 0.9487 1.65 3.69 3.65 0.9901 0.4319 0.4319 0.98 2.08 -23.51
Дивиденды / прибыль, %
2.53 14.78 11.4 -5.79 7.74 36.04 20.01 21.77 21.77 29.14 15.95 -230.33
Dividend Coverage Ratio
4.59 4.59 4.35 4.59 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
3.75 1.73 2.57 3.36 3.36 -2.71
Персонал, чел
3 212 3 212 0.00