Heritage Foods Limited (BOM:519552)
India
· Delayed Price · Currency is INR 379.70
-5.70 (-1.48%)
At close: May 9, 2025
Heritage Foods Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | 1,883 | 1,065 | 579.76 | 965.69 | 1,499 | Upgrade
|
| Depreciation & Amortization | 695.56 | 597.71 | 547.16 | 510.07 | 454.1 | Upgrade
|
| Other Amortization | - | 10.48 | 14.31 | 11.75 | 8.16 | Upgrade
|
| Loss (Gain) From Sale of Assets | -32.95 | -26.64 | -23.37 | -31.24 | -17.77 | Upgrade
|
| Asset Writedown & Restructuring Costs | 16.15 | 19.84 | 6.7 | 18.6 | 48.62 | Upgrade
|
| Loss (Gain) From Sale of Investments | -81.96 | -37.61 | -26.22 | -12.07 | 48.12 | Upgrade
|
| Loss (Gain) on Equity Investments | 69.09 | 65.43 | 85.23 | 60.34 | 22.16 | Upgrade
|
| Provision & Write-off of Bad Debts | 6.37 | 9.86 | 6.25 | 61.27 | 3.05 | Upgrade
|
| Other Operating Activities | 128.45 | 53.02 | -12.08 | -28.57 | 158.01 | Upgrade
|
| Change in Accounts Receivable | -99.77 | -16.86 | -101.51 | -93.87 | 63.67 | Upgrade
|
| Change in Inventory | -932.97 | 1,170 | -1,731 | -75.69 | -535.95 | Upgrade
|
| Change in Accounts Payable | 265.32 | 679.34 | -127.16 | 164.09 | -244.89 | Upgrade
|
| Change in Other Net Operating Assets | 223.18 | 308.37 | 176.94 | -66.03 | 241.9 | Upgrade
|
| Operating Cash Flow | 2,139 | 3,899 | -605.05 | 1,479 | 1,739 | Upgrade
|
| Operating Cash Flow Growth | -45.13% | - | - | -14.95% | 49.02% | Upgrade
|
| Capital Expenditures | -1,764 | -1,273 | -833.53 | -464.73 | -926.25 | Upgrade
|
| Sale of Property, Plant & Equipment | 48.01 | 39.38 | 42.64 | 48.01 | 264.43 | Upgrade
|
| Cash Acquisitions | - | - | -27.11 | - | - | Upgrade
|
| Investment in Securities | -546.27 | -1,302 | -33.2 | -105 | 1,307 | Upgrade
|
| Other Investing Activities | -26.85 | 17.53 | 24.96 | 97.27 | 42.97 | Upgrade
|
| Investing Cash Flow | -2,290 | -2,518 | -826.24 | -424.45 | 688.28 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,264 | - | - | Upgrade
|
| Long-Term Debt Issued | 725.45 | 908 | - | - | 282.52 | Upgrade
|
| Total Debt Issued | 725.45 | 908 | 1,264 | - | 282.52 | Upgrade
|
| Short-Term Debt Repaid | - | -1,264 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -338.42 | -81.22 | -74.36 | -547.64 | -1,892 | Upgrade
|
| Total Debt Repaid | -338.42 | -1,345 | -74.36 | -547.64 | -1,892 | Upgrade
|
| Net Debt Issued (Repaid) | 387.03 | -437.18 | 1,190 | -547.64 | -1,609 | Upgrade
|
| Issuance of Common Stock | - | - | 231.99 | - | - | Upgrade
|
| Common Dividends Paid | -231.99 | -231.99 | -116 | -347.99 | -116 | Upgrade
|
| Other Financing Activities | -145.06 | -90.13 | -42.05 | -30.92 | -187.85 | Upgrade
|
| Financing Cash Flow | 9.98 | -759.3 | 1,264 | -926.55 | -1,913 | Upgrade
|
| Net Cash Flow | -140.32 | 621.72 | -167.75 | 128.18 | 514.43 | Upgrade
|
| Free Cash Flow | 374.81 | 2,626 | -1,439 | 1,014 | 812.99 | Upgrade
|
| Free Cash Flow Growth | -85.73% | - | - | 24.78% | 1628.66% | Upgrade
|
| Free Cash Flow Margin | 0.90% | 6.92% | -4.44% | 3.78% | 3.29% | Upgrade
|
| Free Cash Flow Per Share | 42.06 | 28.30 | -15.70 | 21.86 | 17.52 | Upgrade
|
| Cash Interest Paid | - | 90.13 | 32.26 | 30.92 | 187.68 | Upgrade
|
| Cash Income Tax Paid | - | 378.48 | 228.37 | 353.86 | 530.84 | Upgrade
|
| Levered Free Cash Flow | 145.44 | 2,428 | -1,448 | 748.73 | 530.69 | Upgrade
|
| Unlevered Free Cash Flow | 241.89 | 2,481 | -1,428 | 770.61 | 646.69 | Upgrade
|
| Change in Net Working Capital | 501.46 | -2,188 | 1,700 | 188.87 | 318.15 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.