HERITAGE FOOD 2018-19 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

Markets will remain closed on 21st October 2019, due to Assembly Elections in Maharashtra.

HERITAGE FOOD 2018-19 Annual Report Analysis
Mon, 16 Sep

HERITAGE FOOD has announced its results for the year ended March 2019. Let us have a look at the detailed performance review of the company during FY18-19.

HERITAGE FOOD Income Statement Analysis

  • Operating income during the year rose 6.0% on a year-on-year (YoY) basis.
  • The company's operating profit increased by 33.8% YoY during the fiscal. Operating profit margins witnessed a fall and down at 7.4% in FY19 as against 5.8% in FY18.
  • Depreciation charges increased by 18.1% and finance costs increased by 17.8% YoY, respectively.
  • Other income grew by 17.6% YoY.
  • Net profit for the year grew by 32.2% YoY.
  • Net profit margins during the year grew from 2.6% in FY18 to 3.3% in FY19.

HERITAGE FOOD Income Statement 2018-19

No. of Mths Year Ending 12 Mar-18* 12 Mar-19* % Change
Net Sales Rs m 23,731 25,148 6.0%
Other income Rs m 77 90 17.6%
Total Revenues Rs m 23,808 25,238 6.0%
Gross profit Rs m 1,383 1,850 33.8%
Depreciation Rs m 378 447 18.1%
Interest Rs m 182 215 17.8%
Profit before tax Rs m 899 1,279 42.3%
Tax Rs m 271 447 64.7%
Profit after tax Rs m 627 829 32.2%
Gross profit margin % 5.8 7.4
Effective tax rate % 30.2 34.9
Net profit margin % 2.6 3.3
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



HERITAGE FOOD Balance Sheet Analysis

  • The company's current liabilities during FY19 down at Rs 3 billion as compared to Rs 3 billion in FY18, thereby witnessing an decrease of -0.1%.
  • Long-term debt stood at Rs 2 billion as compared to Rs 1 billion during FY18, a growth of 17.0%.
  • Current assets rose 8% and stood at Rs 3 billion, while fixed assets rose 19% and stood at Rs 5 billion in FY19.
  • Overall, the total assets and liabilities for FY19 stood at Rs 16 billion as against Rs 17 billion during FY18, thereby witnessing a fall of 4%.

HERITAGE FOOD Balance Sheet as on March 2019

No. of Mths Year Ending 12 Mar-18* 12 Mar-19* % Change
Networth Rs m 7,777 8,026 3.2
 
Current Liabilities Rs m 3,259 3,256 -0.1
Long-term Debt Rs m 1,423 1,666 17.0
Total Liabilities Rs m 17,066 16,345 -4.2
 
Current assets Rs m 2,540 2,749 8.2
Fixed Assets Rs m 4,424 5,260 18.9
Total Assets Rs m 17,066 16,345 -4.2
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



HERITAGE FOOD Cash Flow Statement Analysis

  • HERITAGE FOOD's cash flow from operating activities (CFO) during FY19 stood at Rs 1 billion, an improvement of 22.1% on a YoY basis.
  • Cash flow from investing activities (CFI) during FY19 stood at Rs -1 billion on a YoY basis.
  • Cash flow from financial activities (CFF) during FY19 stood at Rs -33 million on a YoY basis.
  • Overall, net cash flows for the company during FY19 stood at Rs 115 million from the Rs -234 million net cash flows seen during FY18.

HERITAGE FOOD Cash Flow Statement 2018-19

Particulars No. of months 12 12 % Change
Year Ending Mar-18 Mar-19
Cash Flow from Operating Activities Rs m 1,212 1,480 22.1%
Cash Flow from Investing Activities Rs m -2,000 -1,331 -
Cash Flow from Financing Activities Rs m 555 -33 -
Net Cash Flow Rs m -234 115 -
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Current Valuations for HERITAGE FOOD

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 35.7, an improvement from the EPS of Rs 27.0 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 378.0, stands at 21.7 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 1.7 times, while the price to sales ratio stands at 0.6 times.
  • The company's price to cash flow (P/CF) ratio stood at 13.7 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-18* 12 Mar-19*
Sales per share (Unadj.) Rs 1,022.9 1,083.9
TTM Earnings per share Rs 27.0 35.7
Diluted earnings per share Rs 13.5 17.9
Price to Cash Flow x 8.7 13.7
TTM P/E ratio x 10.9 21.7
Price / Book Value ratio x 2.1 1.7
Market Cap Rs m 8,770 17,538
Dividends per share (Unadj.) Rs 2.0 2.0
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Ratio Analysis for HERITAGE FOOD

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 0.8x during FY19, from 0.8x during FY18. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio improved and stood at 7.0x during FY19, from 5.9x during FY18. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company improved and stood at 10.3% during FY19, from 8.1% during FY19. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company improved and stood at 15.4% during FY19, from 11.7% during FY18. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company improved and stood at 6.4% during FY19, from 4.7% during FY18. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-18* 12 Mar-19*
Current ratio x 0.8 0.8
Debtors’ Days Days 2 6
Interest coverage x 5.9 7.0
Debt to equity ratio x 0.2 0.2
Return on assets % 4.7 6.4
Return on equity % 8.1 10.3
Return on capital employed % 11.7 15.4
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



To see how HERITAGE FOOD has performed over the last 5 years, please visit here.

HERITAGE FOOD Share Price Performance

Over the last one year, HERITAGE FOOD share price has moved down from Rs 574.7 to Rs 378.0, registering a loss of Rs 196.7 or around 34.2%.

Overall, the S&P BSE SENSEX is down 2.5% over the year.

(To know more, check out historical annual results for HERITAGE FOOD and quarterly results for HERITAGE FOOD)

Equitymaster requests your view! Post a comment on "HERITAGE FOOD 2018-19 Annual Report Analysis". Click here!

  

Related Views on News

HERITAGE FOOD Announces Quarterly Results (1QFY20); Net Profit Down 11.6% (Quarterly Result Update)

Aug 2, 2019 | Updated on Aug 2, 2019

For the quarter ended June 2019, HERITAGE FOOD has posted a net profit of Rs 190 m (down 11.6% YoY). Sales on the other hand came in at Rs 7 bn (up 7.6% YoY). Read on for a complete analysis of HERITAGE FOOD's quarterly results.

HERITAGE FOOD Announces Quarterly Results (4QFY19); Net Profit Up 1.7% (Quarterly Result Update)

May 24, 2019 | Updated on May 24, 2019

For the quarter ended March 2019, HERITAGE FOOD has posted a net profit of Rs 203 m (up 1.7% YoY). Sales on the other hand came in at Rs 6 bn (up 4.0% YoY). Read on for a complete analysis of HERITAGE FOOD's quarterly results.

HERITAGE FOOD 2017-18 Annual Report Analysis (Annual Result Update)

Dec 20, 2018 | Updated on Dec 20, 2018

Here's an analysis of the annual report of HERITAGE FOOD for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of HERITAGE FOOD. Also includes updates on the valuation of HERITAGE FOOD.

More Views on News

Most Popular

My 3 Best Small-cap Stocks to Get Rich in this Market Rebound(Profit Hunter)

Oct 14, 2019

This is once in a decade opportunity to make a killing from smallcap rebound.

Finally, Is the Share Price of Yes Bank Ready for a Rebound?(The 5 Minute Wrapup)

Oct 7, 2019

Here's what every individual investor must know about Yes Bank...

Two Stocks to Buy in the Great Indian Festival(Profit Hunter)

Oct 11, 2019

Discounts are not just limited to E-tailers. You can buy stocks at 50% off too. Here are two stocks to buy now.

The One Stock I Like in this Market(The 5 Minute Wrapup)

Oct 10, 2019

There are rare periods in markets when you get good quality stocks at attractive valuations. Is this one such period?

5 Smart Money Stocks to Profit from the Market Rebound(The 5 Minute Wrapup)

Oct 11, 2019

Now is the time to put money in these 5 stocks to take advantage of the recovery in the economy and the markets.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

TRACK HERITAGE FOOD

  • Track your investment in HERITAGE FOOD with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

HERITAGE FOOD 8-QTR ANALYSIS

COMPARE HERITAGE FOOD WITH

MARKET STATS