Home > Income Statement > HERITAGE FOODS

HERITAGE FOODS
Income Statement

COMMUNITY POLL
for HERITAGE FOODS
Please provide your vote to see the results

HERITAGE FOODS Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹3,938 Cr₹3,372 Cr₹2,793 Cr₹2,575 Cr₹2,626 Cr
     Sales ₹3,934 Cr₹3,369 Cr₹2,788 Cr₹2,573 Cr₹2,624 Cr
     Job Work/ Contract Receipts ₹2.39 Cr₹2.16 Cr₹2.23 Cr₹1.85 Cr₹0.73 Cr
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹2.08 Cr₹1.59 Cr₹2.67 Cr₹0.43 Cr₹1.68 Cr
Less: Excise Duty -----
Net Sales ₹3,794 Cr₹3,241 Cr₹2,681 Cr₹2,473 Cr₹2,726 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹71 Cr₹-175 Cr₹6.01 Cr₹-31 Cr₹-14 Cr
Raw Material Consumed ₹2,804 Cr₹2,664 Cr₹1,981 Cr₹1,799 Cr₹2,154 Cr
     Opening Raw Materials ₹83 Cr₹86 Cr₹77 Cr₹55 Cr₹63 Cr
     Purchases Raw Materials ₹2,716 Cr₹2,634 Cr₹1,973 Cr₹1,794 Cr₹2,135 Cr
     Closing Raw Materials ₹36 Cr₹83 Cr₹86 Cr₹77 Cr₹55 Cr
     Other Direct Purchases / Brought in cost ₹42 Cr₹27 Cr₹17 Cr₹27 Cr₹12 Cr
     Other raw material cost -----
Power & Fuel Cost ₹55 Cr₹50 Cr₹37 Cr₹36 Cr₹38 Cr
     Electricity & Power ₹55 Cr₹50 Cr₹37 Cr₹36 Cr₹38 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹258 Cr₹211 Cr₹184 Cr₹178 Cr₹156 Cr
     Salaries, Wages & Bonus ₹227 Cr₹186 Cr₹162 Cr₹157 Cr₹137 Cr
     Contributions to EPF & Pension Funds ₹11 Cr₹10 Cr₹8.77 Cr₹7.20 Cr₹7.15 Cr
     Workmen and Staff Welfare Expenses ₹6.35 Cr₹5.92 Cr₹5.06 Cr₹4.53 Cr₹3.95 Cr
     Other Employees Cost ₹13 Cr₹9.57 Cr₹8.65 Cr₹8.93 Cr₹8.79 Cr
Other Manufacturing Expenses ₹181 Cr₹169 Cr₹130 Cr₹100 Cr₹118 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹16 Cr₹14 Cr₹10 Cr₹8.96 Cr₹10 Cr
     Packing Material Consumed ₹132 Cr₹126 Cr₹97 Cr₹70 Cr₹84 Cr
     Other Mfg Exp ₹33 Cr₹29 Cr₹23 Cr₹21 Cr₹24 Cr
General and Administration Expenses ₹59 Cr₹48 Cr₹39 Cr₹31 Cr₹35 Cr
     Rent , Rates & Taxes ₹22 Cr₹13 Cr₹8.71 Cr₹4.46 Cr₹6.69 Cr
     Insurance ₹3.99 Cr₹3.15 Cr₹2.87 Cr₹2.14 Cr₹1.58 Cr
     Printing and stationery -----
     Professional and legal fees ₹15 Cr₹14 Cr₹15 Cr₹13 Cr₹12 Cr
     Traveling and conveyance ₹7.04 Cr₹6.01 Cr₹3.38 Cr₹2.61 Cr₹5.78 Cr
     Other Administration ₹12 Cr₹13 Cr₹9.95 Cr₹8.75 Cr₹8.15 Cr
Selling and Distribution Expenses ₹143 Cr₹121 Cr₹94 Cr₹80 Cr₹98 Cr
     Advertisement & Sales Promotion ₹0.19 Cr₹0.17 Cr₹0.26 Cr₹0.82 Cr₹0.14 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹106 Cr₹94 Cr₹79 Cr₹70 Cr₹83 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹37 Cr₹26 Cr₹15 Cr₹9.54 Cr₹15 Cr
Miscellaneous Expenses ₹12 Cr₹11 Cr₹18 Cr₹18 Cr₹522 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts ₹0.99 Cr₹0.71 Cr₹6.13 Cr₹1.49 Cr-
     Losson disposal of fixed assets(net) ----₹0.71 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹11 Cr₹11 Cr₹12 Cr₹16 Cr₹521 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹3,584 Cr₹3,101 Cr₹2,489 Cr₹2,210 Cr₹3,107 Cr
Operating Profit (Excl OI) ₹210 Cr₹140 Cr₹192 Cr₹264 Cr₹-382 Cr
Other Income ₹12 Cr₹12 Cr₹11 Cr₹8.03 Cr₹303 Cr
     Interest Received ₹0.47 Cr₹0.40 Cr₹0.67 Cr₹0.41 Cr₹0.68 Cr
     Dividend Received ₹0.00 Cr₹0.00 Cr--₹0.04 Cr
     Profit on sale of Fixed Assets ₹2.66 Cr₹2.34 Cr₹3.12 Cr₹1.78 Cr-
     Profits on sale of Investments ₹3.76 Cr₹2.62 Cr₹1.21 Cr--
     Provision Written Back ₹1.42 Cr₹2.10 Cr₹1.95 Cr₹1.83 Cr₹2.31 Cr
     Foreign Exchange Gains ₹0.00 Cr₹0.00 Cr₹0.00 Cr₹0.06 Cr₹0.24 Cr
     Others ₹3.65 Cr₹4.60 Cr₹4.32 Cr₹3.96 Cr₹300 Cr
Operating Profit ₹222 Cr₹152 Cr₹204 Cr₹272 Cr₹-78 Cr
Interest ₹9.46 Cr₹5.74 Cr₹5.64 Cr₹21 Cr₹24 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹5.10 Cr₹2.36 Cr₹2.83 Cr₹18 Cr₹22 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.99 Cr₹2.52 Cr₹2.13 Cr₹2.06 Cr₹2.25 Cr
     Other Interest ₹3.37 Cr₹0.86 Cr₹0.68 Cr₹0.87 Cr₹0.34 Cr
PBDT ₹212 Cr₹146 Cr₹198 Cr₹251 Cr₹-102 Cr
Depreciation ₹61 Cr₹56 Cr₹52 Cr₹46 Cr₹50 Cr
Profit Before Taxation & Exceptional Items ₹152 Cr₹90 Cr₹146 Cr₹205 Cr₹-152 Cr
Exceptional Income / Expenses --₹-9.14 Cr--
Profit Before Tax ₹145 Cr₹82 Cr₹131 Cr₹203 Cr₹-153 Cr
Provision for Tax ₹39 Cr₹24 Cr₹34 Cr₹53 Cr₹15 Cr
     Current Income Tax ₹38 Cr₹23 Cr₹34 Cr₹52 Cr₹19 Cr
     Deferred Tax ₹1.02 Cr₹0.93 Cr₹-0.14 Cr₹1.83 Cr₹-3.25 Cr
     Other taxes -----
Profit After Tax ₹107 Cr₹58 Cr₹97 Cr₹149 Cr₹-169 Cr
Extra items -₹0.00 Cr₹-0.44 Cr₹-0.75 Cr₹-0.68 Cr
Minority Interest -₹0.00 Cr₹0.48 Cr₹1.65 Cr₹9.09 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹107 Cr₹58 Cr₹97 Cr₹150 Cr₹-160 Cr
Adjustments to PAT -----
Profit Balance B/F ₹556 Cr₹510 Cr₹448 Cr₹312 Cr₹484 Cr
Appropriations ₹662 Cr₹568 Cr₹545 Cr₹462 Cr₹324 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹24 Cr₹12 Cr₹23 Cr₹14 Cr₹12 Cr
Equity Dividend % ₹50.00₹50.00₹100.00₹100.00₹50.00
Earnings Per Share ₹11.48₹6.25₹20.81₹32.32₹-34.55
Adjusted EPS ₹11.48₹6.25₹10.55₹16.39₹-17.52

Compare Income Statement of peers of HERITAGE FOODS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
HERITAGE FOODS ₹4,054.9 Cr -4.9% -10.8% 38.4% Stock Analytics
NESTLE INDIA ₹213,942.0 Cr -0% -1.6% -13.2% Stock Analytics
VARUN BEVERAGES ₹191,715.0 Cr -6.6% -12.2% 13.2% Stock Analytics
BRITANNIA INDUSTRIES ₹117,191.0 Cr 0.2% 0.3% -3.2% Stock Analytics
MARICO ₹85,609.5 Cr 3.6% 3.3% 25.7% Stock Analytics
JUBILANT FOODWORKS ₹46,776.4 Cr -5.6% 4% 34.9% Stock Analytics


HERITAGE FOODS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
HERITAGE FOODS

-4.9%

-10.8%

38.4%

SENSEX

-2.2%

-5.9%

7.2%


You may also like the below Video Courses