Dodla Dairy Ltd

Dodla Dairy Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dodla Dairy Ltd

₹ 1,200 0.80%
23 May 3:05 p.m.
dodladairy.com BSE: 543306 NSE: DODLA
About

Incorporated in the year 1995, Dodla Dairy Limited is an integrated dairy company based in Telangana. The company derives the majority of its revenue from the sale of Milk and dairy-based value added products in the branded consumer Market. Currently, its procurement is centered in 5 states and its products are available for purchase in 11 states. It has 94 milk chilling centers. Some of their plants are ISO 22000:2005 Certified while two are ISO 50001:2011 (EnMS) Certified.

Key Points

Product Portfolio
The company is one of India’s leading integrated dairy companies incorporated in 1995. [1] It procures, processes, and sells milk & milk products including butter milk, ghee, curd, paneer, flavored Milk, doodh peda, lassi, ice cream, and milk-based sweets under brands including Dodla, Dodla Dairy, and KC+ in India. [2] [3] Its African product portfolio is marketed under the Dairy Top, Dodla + and Pride of Cows brands and includes Milk, yogurt with different flavors, paneer, cheese and UHT milk. [4]

Website BSE NSE
  • Market Cap ₹ 7,238 Cr.
  • Current Price ₹ 1,200
  • High / Low ₹ 1,371 / 820
  • Stock P/E 27.8
  • Book Value ₹ 233
  • Dividend Yield 0.25 %
  • ROCE 27.3 %
  • ROE 20.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 39.5% CAGR over last 5 years

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: FMCG Industry: Food - Processing - Indian

Part of BSE Fast Moving Consumer Goods BSE SmallCap BSE Allcap Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
590 717 695 675 724 823 768 747 787 912 998 901 910
543 672 636 622 691 763 698 664 712 806 901 805 826
Operating Profit 47 45 59 54 34 60 70 83 75 105 96 96 84
OPM % 8% 6% 8% 8% 5% 7% 9% 11% 10% 12% 10% 11% 9%
4 4 6 7 6 7 7 6 8 7 10 11 26
Interest 0 0 0 0 0 0 0 1 1 1 1 1 1
Depreciation 13 15 16 16 15 16 17 18 18 18 19 20 18
Profit before tax 38 34 49 44 25 51 59 70 64 93 86 86 90
Tax % -7% 27% 19% 19% 10% 31% 26% 41% 27% 30% 27% 26% 25%
40 25 39 35 23 35 44 41 47 65 63 64 68
EPS in Rs 6.80 4.19 6.63 5.95 3.79 5.88 7.33 6.95 7.87 10.93 10.51 10.54 11.27
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,590 1,692 2,139 1,944 2,243 2,812 3,125 3,720
1,476 1,556 1,996 1,700 2,031 2,619 2,835 3,339
Operating Profit 114 135 143 244 212 193 290 381
OPM % 7% 8% 7% 13% 9% 7% 9% 10%
6 7 5 6 13 22 26 53
Interest 11 12 17 13 7 2 3 4
Depreciation 28 37 49 51 52 61 70 75
Profit before tax 80 93 82 186 166 152 244 356
Tax % 29% 33% 39% 32% 20% 19% 32% 27%
57 63 50 126 133 122 167 260
EPS in Rs 173.72 11.27 8.96 21.60 22.32 20.55 28.03 43.09
Dividend Payout % 0% 0% 58% 0% 0% 0% 0% 12%
Compounded Sales Growth
10 Years: %
5 Years: 12%
3 Years: 18%
TTM: 19%
Compounded Profit Growth
10 Years: %
5 Years: 40%
3 Years: 26%
TTM: 59%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 35%
1 Year: 30%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 17%
Last Year: 20%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 3 56 56 58 59 59 59 60
Reserves 336 351 378 600 784 913 1,079 1,346
132 167 160 99 13 32 46 42
135 178 199 216 232 247 293 282
Total Liabilities 607 752 793 972 1,088 1,251 1,478 1,731
327 500 536 549 566 624 713 750
CWIP 16 11 11 8 4 58 12 12
Investments 67 26 12 60 184 260 196 644
197 214 233 355 334 310 556 324
Total Assets 607 752 793 972 1,088 1,251 1,478 1,731

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
87 136 166 245 171 161 -1 520
-66 -148 -76 -200 -137 -210 30 -528
-41 60 -26 11 -49 15 -1 -8
Net Cash Flow -20 48 64 55 -14 -35 28 -16

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 1 2 1 1 1 1 1 1
Inventory Days 40 36 27 26 27 20 62 22
Days Payable 19 22 17 23 23 22 24 21
Cash Conversion Cycle 22 16 11 4 5 -0 40 2
Working Capital Days 9 2 -5 -8 -7 -7 19 57
ROCE % 20% 17% 30% 21% 16% 22% 27%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
62.54% 62.21% 62.21% 62.21% 62.21% 62.21% 62.21% 62.21% 60.52% 59.69% 59.69% 59.69%
4.29% 13.04% 12.83% 12.83% 10.59% 10.92% 11.34% 11.36% 11.27% 11.58% 11.03% 10.41%
16.86% 14.42% 15.85% 16.06% 18.06% 16.99% 16.90% 17.62% 18.64% 17.96% 18.84% 19.14%
16.32% 10.34% 9.10% 8.91% 9.15% 9.89% 9.55% 8.82% 9.57% 10.78% 10.44% 10.74%
No. of Shareholders 42,72140,90439,39637,73834,45334,47932,35629,70032,16333,79833,25933,695

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls