Dodla Dairy Ltd

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

Dodla Dairy Ltd

₹ 1,312 1.89%
11 Dec 3:54 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 diary-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

Integrated Dairy Company
Dodla Dairy Limited is an integrated dairy company based in South India. It is the 3rd largest player in terms of milk procurement in South India and has the 3rd highest market presence across 12 states in India. [1]

Website BSE NSE
  • Market Cap ₹ 7,917 Cr.
  • Current Price ₹ 1,312
  • High / Low ₹ 1,346 / 791
  • Stock P/E 36.6
  • Book Value ₹ 214
  • Dividend Yield 0.23 %
  • ROCE 22.1 %
  • ROE 15.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Promoter holding has decreased over last quarter: -0.84%

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
566 575 590 717 695 675 724 823 768 747 787 912 998
505 523 543 672 636 622 691 763 698 664 712 806 901
Operating Profit 61 52 47 45 59 54 34 60 70 83 75 105 96
OPM % 11% 9% 8% 6% 8% 8% 5% 7% 9% 11% 10% 12% 10%
3 4 4 4 6 7 6 7 7 6 8 7 10
Interest 4 0 0 0 0 0 0 0 0 1 1 1 1
Depreciation 13 13 13 15 16 16 15 16 17 18 18 18 19
Profit before tax 48 42 38 34 49 44 25 51 59 70 64 93 86
Tax % 38% 36% -7% 27% 19% 19% 10% 31% 26% 41% 27% 30% 27%
29 27 40 25 39 35 23 35 44 41 47 65 63
EPS in Rs 4.94 4.51 6.80 4.19 6.63 5.95 3.79 5.88 7.33 6.95 7.87 10.93 10.51
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 TTM
1,590 1,692 2,139 1,944 2,243 2,812 3,125 3,444
1,476 1,556 1,996 1,700 2,031 2,619 2,835 3,084
Operating Profit 114 135 143 244 212 193 290 360
OPM % 7% 8% 7% 13% 9% 7% 9% 10%
6 7 5 6 13 22 26 30
Interest 11 12 17 13 7 2 3 4
Depreciation 28 37 49 51 52 61 70 73
Profit before tax 80 93 82 186 166 152 244 313
Tax % 29% 33% 39% 32% 20% 19% 32%
57 63 50 126 133 122 167 217
EPS in Rs 173.72 11.27 8.96 21.60 22.32 20.55 28.03 36.26
Dividend Payout % 0% 0% 58% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 13%
3 Years: 17%
TTM: 15%
Compounded Profit Growth
10 Years: %
5 Years: 22%
3 Years: 9%
TTM: 59%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 32%
1 Year: 53%
Return on Equity
10 Years: %
5 Years: 16%
3 Years: 15%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 3 56 56 58 59 59 59 60
Reserves 336 351 378 600 784 913 1,079 1,229
132 167 160 99 13 32 46 46
135 178 199 216 232 247 293 325
Total Liabilities 607 752 793 972 1,088 1,251 1,478 1,660
327 500 536 549 566 624 713 725
CWIP 16 11 11 8 4 58 12 9
Investments 67 26 12 60 184 260 196 476
197 214 233 355 334 310 556 450
Total Assets 607 752 793 972 1,088 1,251 1,478 1,660

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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

Shareholding Pattern

Numbers in percentages

8 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
62.54% 62.54% 62.54% 62.21% 62.21% 62.21% 62.21% 62.21% 62.21% 62.21% 60.52% 59.69%
6.48% 4.40% 4.29% 13.04% 12.83% 12.83% 10.59% 10.92% 11.34% 11.36% 11.27% 11.58%
14.96% 16.84% 16.86% 14.42% 15.85% 16.06% 18.06% 16.99% 16.90% 17.62% 18.64% 17.96%
16.03% 16.22% 16.32% 10.34% 9.10% 8.91% 9.15% 9.89% 9.55% 8.82% 9.57% 10.78%
No. of Shareholders 43,14343,39042,72140,90439,39637,73834,45334,47932,35629,70032,16333,798

* 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