HERITAGE FOODS
|
HERITAGE FOODS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹46 Cr | ₹46 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Equity - Authorised | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
Equity - Issued | ₹46 Cr | ₹46 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Equity Paid Up | ₹46 Cr | ₹46 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
Share Warrants & Outstandings | ₹3.19 Cr | ₹3.19 Cr | ₹3.19 Cr | ₹3.19 Cr | ₹3.19 Cr |
Total Reserves | ₹759 Cr | ₹676 Cr | ₹631 Cr | ₹569 Cr | ₹433 Cr |
Securities Premium | ₹37 Cr | ₹37 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
Capital Reserves | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr | ₹-1.50 Cr |
Profit & Loss Account Balance | ₹638 Cr | ₹556 Cr | ₹510 Cr | ₹448 Cr | ₹312 Cr |
General Reserves | ₹84 Cr | ₹84 Cr | ₹84 Cr | ₹84 Cr | ₹84 Cr |
Other Reserves | ₹0.78 Cr | ₹0.76 Cr | ₹0.76 Cr | ₹0.75 Cr | ₹0.76 Cr |
Reserve excluding Revaluation Reserve | ₹759 Cr | ₹676 Cr | ₹631 Cr | ₹569 Cr | ₹433 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹808 Cr | ₹726 Cr | ₹658 Cr | ₹596 Cr | ₹460 Cr |
Minority Interest | - | - | ₹0.00 Cr | ₹0.49 Cr | ₹2.15 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹75 Cr | ₹4.50 Cr | ₹7.95 Cr | ₹34 Cr | ₹172 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹92 Cr | ₹5.84 Cr | ₹7.97 Cr | ₹57 Cr | ₹211 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-17 Cr | ₹-1.35 Cr | ₹-0.02 Cr | ₹-23 Cr | ₹-39 Cr |
Unsecured Loans | - | - | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹24 Cr | ₹22 Cr |
Deferred Tax Assets | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹9.28 Cr | ₹8.72 Cr |
Deferred Tax Liability | ₹42 Cr | ₹40 Cr | ₹38 Cr | ₹33 Cr | ₹31 Cr |
Other Long Term Liabilities | ₹42 Cr | ₹37 Cr | ₹14 Cr | ₹5.80 Cr | ₹4.00 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹23 Cr | ₹18 Cr | ₹17 Cr | ₹10 Cr | ₹8.20 Cr |
Total Non-Current Liabilities | ₹166 Cr | ₹85 Cr | ₹62 Cr | ₹74 Cr | ₹207 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹145 Cr | ₹77 Cr | ₹52 Cr | ₹36 Cr | ₹60 Cr |
Sundry Creditors | ₹145 Cr | ₹77 Cr | ₹52 Cr | ₹36 Cr | ₹60 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹151 Cr | ₹102 Cr | ₹122 Cr | ₹158 Cr | ₹160 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹11 Cr | ₹13 Cr | ₹3.00 Cr | ₹3.14 Cr | ₹3.97 Cr |
Interest Accrued But Not Due | ₹0.03 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.41 Cr | ₹1.45 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹1.82 Cr | - |
Other Liabilities | ₹140 Cr | ₹89 Cr | ₹119 Cr | ₹152 Cr | ₹154 Cr |
Short Term Borrowings | - | ₹126 Cr | - | ₹1.94 Cr | ₹88 Cr |
Secured ST Loans repayable on Demands | - | ₹101 Cr | - | ₹1.94 Cr | ₹63 Cr |
Working Capital Loans- Sec | - | ₹101 Cr | - | ₹1.94 Cr | ₹63 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | ₹-76 Cr | - | ₹-1.94 Cr | ₹-38 Cr |
Short Term Provisions | ₹11 Cr | ₹8.96 Cr | ₹8.28 Cr | ₹13 Cr | ₹11 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹11 Cr | ₹8.96 Cr | ₹8.28 Cr | ₹13 Cr | ₹11 Cr |
Total Current Liabilities | ₹307 Cr | ₹315 Cr | ₹183 Cr | ₹208 Cr | ₹320 Cr |
Total Liabilities | ₹1,281 Cr | ₹1,125 Cr | ₹903 Cr | ₹879 Cr | ₹988 Cr |
ASSETS | |||||
Gross Block | ₹986 Cr | ₹856 Cr | ₹775 Cr | ₹739 Cr | ₹598 Cr |
Less: Accumulated Depreciation | ₹285 Cr | ₹238 Cr | ₹199 Cr | ₹164 Cr | ₹122 Cr |
Less: Impairment of Assets | ₹0.67 Cr | ₹0.21 Cr | ₹0.42 Cr | - | - |
Net Block | ₹700 Cr | ₹617 Cr | ₹575 Cr | ₹575 Cr | ₹475 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹20 Cr | ₹20 Cr | ₹7.40 Cr | ₹16 Cr | ₹76 Cr |
Non Current Investments | ₹18 Cr | ₹15 Cr | ₹18 Cr | ₹13 Cr | ₹152 Cr |
Long Term Investment | ₹18 Cr | ₹15 Cr | ₹18 Cr | ₹13 Cr | ₹152 Cr |
Quoted | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹144 Cr |
Unquoted | ₹43 Cr | ₹33 Cr | ₹28 Cr | ₹17 Cr | ₹9.93 Cr |
Long Term Loans & Advances | ₹13 Cr | ₹15 Cr | ₹6.19 Cr | ₹7.58 Cr | ₹8.22 Cr |
Other Non Current Assets | ₹0.10 Cr | ₹0.18 Cr | ₹0.60 Cr | ₹0.14 Cr | ₹0.60 Cr |
Total Non-Current Assets | ₹756 Cr | ₹672 Cr | ₹612 Cr | ₹619 Cr | ₹720 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹122 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Quoted | ₹122 Cr | - | - | - | - |
Unquoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Inventories | ₹262 Cr | ₹379 Cr | ₹206 Cr | ₹198 Cr | ₹145 Cr |
Raw Materials | ₹36 Cr | ₹83 Cr | ₹86 Cr | ₹77 Cr | ₹55 Cr |
Work-in Progress | ₹120 Cr | ₹147 Cr | ₹36 Cr | ₹40 Cr | ₹10 Cr |
Finished Goods | ₹81 Cr | ₹125 Cr | ₹64 Cr | ₹66 Cr | ₹67 Cr |
Packing Materials | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹7.74 Cr | ₹7.37 Cr |
Stores  and Spare | ₹6.28 Cr | ₹6.60 Cr | ₹5.34 Cr | ₹4.10 Cr | ₹3.72 Cr |
Other Inventory | ₹6.30 Cr | ₹6.23 Cr | ₹3.74 Cr | ₹2.90 Cr | ₹1.75 Cr |
Sundry Debtors | ₹29 Cr | ₹28 Cr | ₹18 Cr | ₹15 Cr | ₹22 Cr |
Debtors more than Six months | ₹8.34 Cr | ₹8.69 Cr | ₹2.78 Cr | ₹3.89 Cr | - |
Debtors Others | ₹30 Cr | ₹29 Cr | ₹25 Cr | ₹16 Cr | ₹28 Cr |
Cash and Bank | ₹84 Cr | ₹19 Cr | ₹36 Cr | ₹24 Cr | ₹60 Cr |
Cash in hand | ₹0.15 Cr | ₹0.23 Cr | ₹2.58 Cr | ₹3.31 Cr | ₹3.59 Cr |
Balances at Bank | ₹84 Cr | ₹19 Cr | ₹33 Cr | ₹21 Cr | ₹56 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹15 Cr | ₹16 Cr | ₹8.56 Cr | ₹7.18 Cr | ₹3.71 Cr |
Interest accrued on Investments | ₹0.08 Cr | ₹0.01 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.15 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹5.81 Cr | ₹8.54 Cr | ₹6.26 Cr | ₹5.64 Cr | ₹3.16 Cr |
Other current_assets | ₹9.11 Cr | ₹7.76 Cr | ₹2.24 Cr | ₹1.48 Cr | ₹0.41 Cr |
Short Term Loans and Advances | ₹13 Cr | ₹11 Cr | ₹22 Cr | ₹14 Cr | ₹18 Cr |
Advances recoverable in cash or in kind | ₹5.11 Cr | ₹4.34 Cr | ₹15 Cr | ₹8.85 Cr | ₹12 Cr |
Advance income tax and TDS | ₹4.68 Cr | ₹3.61 Cr | ₹3.61 Cr | ₹2.58 Cr | ₹1.38 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.57 Cr | ₹2.92 Cr | ₹2.99 Cr | ₹2.71 Cr | ₹3.84 Cr |
Total Current Assets | ₹525 Cr | ₹453 Cr | ₹290 Cr | ₹259 Cr | ₹248 Cr |
Net Current Assets (Including Current Investments) | ₹218 Cr | ₹139 Cr | ₹108 Cr | ₹51 Cr | ₹-72 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,281 Cr | ₹1,125 Cr | ₹903 Cr | ₹879 Cr | ₹988 Cr |
Contingent Liabilities | ₹19 Cr | ₹9.03 Cr | ₹8.66 Cr | ₹4.28 Cr | ₹3.91 Cr |
Total Debt | ₹93 Cr | ₹135 Cr | ₹12 Cr | ₹64 Cr | ₹306 Cr |
Book Value | 86.75 | 77.88 | 141.03 | 127.73 | 98.37 |
Adjusted Book Value | 86.75 | 77.88 | 71.52 | 64.77 | 49.88 |
Compare Balance Sheet of peers of HERITAGE FOODS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HERITAGE FOODS | ₹4,430.7 Cr | -4.6% | 4.9% | 105.2% | Stock Analytics | |
NESTLE INDIA | ₹208,629.0 Cr | -3.5% | -2.1% | -11.3% | Stock Analytics | |
VARUN BEVERAGES | ₹207,016.0 Cr | -5.2% | -2.3% | 38.6% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹113,230.0 Cr | -3% | -2.2% | -2% | Stock Analytics | |
MARICO | ₹81,373.8 Cr | -2.7% | 6.3% | 18.7% | Stock Analytics | |
JUBILANT FOODWORKS | ₹44,374.6 Cr | -2.1% | 10.2% | 21.6% | Stock Analytics |
HERITAGE FOODS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HERITAGE FOODS | -4.6% |
4.9% |
105.2% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses