Dodla Dairy Ltd

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

Dodla Dairy Ltd

₹ 989 0.93%
08 Nov 3:17 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:[1]
The company is one of India’s
integrated dairy companies.
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 the Dodla,
Dodla Dairy, and KC+
in India.[2][3]
Its African product portfolio is marketed
under the Dairy Top, Dodla brands and includes Milk, yogurt with different flavors, paneer, cheese and UHT milk. [4]

Website BSE NSE
  • Market Cap ₹ 5,966 Cr.
  • Current Price ₹ 989
  • High / Low ₹ 1,295 / 924
  • Stock P/E 27.3
  • Book Value ₹ 285
  • Dividend Yield 0.50 %
  • ROCE 16.7 %
  • ROE 16.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Tax rate seems low
  • Promoter holding has decreased over last 3 years: -3.29%

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Food Products Dairy Products

Part of BSE Fast Moving Consumer Goods BSE 1000

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
768 747 787 912 998 901 910 1,007 1,019 1,025 1,074 1,198 1,196
698 664 712 806 901 805 826 924 926 946 1,021 1,133 1,132
Operating Profit 70 83 75 105 96 96 84 83 93 79 54 65 64
OPM % 9% 11% 10% 12% 10% 11% 9% 8% 9% 8% 5% 5% 5%
7 6 8 7 10 11 26 17 11 6 23 14 11
Interest 0 1 1 1 1 1 1 1 1 1 1 1 1
Depreciation 17 18 18 18 19 20 18 18 21 22 22 23 24
Profit before tax 59 70 64 93 86 86 90 81 83 63 54 55 51
Tax % 26% 41% 27% 30% 27% 26% 25% 22% 21% -10% -29% 26% 28%
44 41 47 65 63 64 68 63 66 69 70 41 37
EPS in Rs 7.33 6.95 7.87 10.93 10.51 10.54 11.27 10.42 10.89 11.39 11.56 6.74 6.07
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 Mar 2026 TTM
1,590 1,692 2,139 1,944 2,243 2,812 3,125 3,720 4,125 4,493
1,476 1,556 1,996 1,700 2,031 2,619 2,835 3,338 3,816 4,231
Operating Profit 114 135 143 244 212 193 290 382 310 262
OPM % 7% 8% 7% 13% 9% 7% 9% 10% 8% 6%
6 7 5 6 13 22 26 53 57 54
Interest 11 12 17 13 7 2 3 4 4 4
Depreciation 28 37 49 51 52 61 70 75 82 90
Profit before tax 80 93 82 186 166 152 244 356 281 222
Tax % 29% 33% 39% 32% 20% 19% 32% 27% 5%
57 63 50 126 133 122 167 260 267 216
EPS in Rs 10.21 11.27 8.96 21.60 22.32 20.55 28.03 43.09 44.26 35.76
Dividend Payout % 0% 0% 58% 0% 0% 0% 0% 12% 11%
Compounded Sales Growth
10 Years: %
5 Years: 16%
3 Years: 14%
TTM: 17%
Compounded Profit Growth
10 Years: %
5 Years: 15%
3 Years: 28%
TTM: -16%
Stock Price CAGR
10 Years: %
5 Years: 11%
3 Years: 10%
1 Year: -18%
Return on Equity
10 Years: %
5 Years: 17%
3 Years: 17%
Last Year: 16%

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 Mar 2026 Sep 2026
Equity Capital 3 56 56 58 59 59 59 60 60 60
Reserves 336 351 378 600 784 913 1,079 1,346 1,614 1,661
132 167 160 99 13 32 46 42 57 72
135 178 199 216 232 247 293 282 355 407
Total Liabilities 607 752 793 972 1,088 1,251 1,478 1,731 2,086 2,201
327 500 536 549 566 624 713 750 1,056 1,077
CWIP 16 11 11 8 4 58 12 12 109 134
Investments 67 26 12 60 184 260 196 644 411 294
197 214 233 355 334 310 556 324 509 695
Total Assets 607 752 793 972 1,088 1,251 1,478 1,731 2,086 2,201

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 Mar 2026
87 136 166 245 171 161 -1 520 295
-66 -148 -76 -200 -137 -210 30 -526 -285
-41 60 -26 11 -49 15 -1 -8 -25
Net Cash Flow -20 48 64 55 -14 -35 28 -14 -15
Free Cash Flow 16 39 71 189 101 56 -105 412 135
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 91% 114% 124% 121% 99% 107% 22% 165% 113%

Ratios

Consolidated / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 1 2 1 1 1 1 1 1 1
Inventory Days 40 36 27 26 27 20 62 22 18
Days Payable 19 22 17 23 23 22 24 21 22
Cash Conversion Cycle 22 16 11 4 5 -0 40 2 -3
Working Capital Days -13 -6 -13 -15 -8 -7 19 -6 -10
ROCE % 20% 17% 30% 21% 16% 22% 27% 17%

Insights

In beta
Mar 2016 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Average Milk Procurement
LLPD

Log in to view insights

Please log in to see hidden values.

Login
Average Milk Sales
LLPD
Processing Capacity
LLPD
Chilling Centres
count
Dodla Retail Parlours
count
Village Level Collection Centres (VLCCs)
count
Curd Sales
MTPD
Value-Added Products Sales
INR Mn

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
62.21% 62.21% 60.52% 59.69% 59.69% 59.69% 59.69% 58.92% 58.92% 58.92% 58.92% 58.92%
11.34% 11.36% 11.27% 11.58% 11.03% 10.41% 10.03% 8.91% 7.36% 6.44% 6.08% 6.06%
16.90% 17.62% 18.64% 17.96% 18.84% 19.14% 19.22% 21.50% 23.76% 25.34% 25.85% 26.09%
9.55% 8.82% 9.57% 10.78% 10.44% 10.74% 11.05% 10.67% 9.96% 9.30% 9.16% 8.94%
No. of Shareholders 32,35629,70032,16333,79833,25933,69537,79838,55235,37933,64933,21332,389

* 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

DRHP

Credit ratings

Concalls