Consumer Food · Founded 1993 · www.dfmfoods.com · BSE 519588 · NSE DFM FOODS · ISIN INE456C01020
No Notes Added Yet
1. Business Overview
DFM Foods Ltd. is an Indian fast-moving consumer goods (FMCG) company engaged in the manufacturing, marketing, and sale of packaged snack foods. Its core business model revolves around producing a range of ready-to-eat snacks, primarily corn-based snacks like corn rings (most famously 'CRAX' brand), wheat puffs, and namkeens (traditional Indian savory snacks). The company makes money by distributing these products through a widespread network of wholesalers, retailers, and modern trade channels to reach consumers across various parts of India, particularly in North and West India.
2. Key Segments / Revenue Mix
DFM Foods operates predominantly in a single business segment: packaged snack foods. The majority of its revenue is derived from the sale of its popular brands, especially 'CRAX' corn rings and wheat puffs. While it also offers namkeens, the product portfolio is largely focused on these specific snack categories. The company does not typically provide a granular revenue breakdown by individual product type.
3. Industry & Positioning
DFM Foods operates within the highly competitive and growing Indian packaged snack food industry. This industry is characterized by the presence of large multi-national corporations (e.g., PepsiCo with Lay's and Kurkure), established national players (e.g., Haldiram's, Bikaji Foods, Balaji Wafers), and numerous regional and unorganized players. DFM Foods is positioned as a niche player, primarily strong in specific categories like corn rings and wheat puffs, and enjoys significant brand recall in its core markets, mainly North and West India. It often competes on value-for-money offerings within its product segments.
4. Competitive Advantage (Moat)
DFM Foods possesses a moderate competitive advantage. Its primary moat stems from:
Brand Recognition: 'CRAX' is a well-recognized brand, particularly for corn rings, especially among children and in its stronghold regions, leading to a degree of consumer loyalty.
Established Distribution: The company has built an entrenched distribution network, especially in North and West India, which is crucial for FMCG product reach and availability.
Cost Efficiency: While not a massive scale player, it has demonstrated an ability to offer products at competitive price points, suggesting operational efficiencies in manufacturing and supply chain for its niche.
5. Growth Drivers
Key factors that can drive DFM Foods' growth over the next 3-5 years include:
Growing Indian Packaged Food Market: Increasing disposable incomes, urbanization, changing lifestyles, and a rising preference for convenience foods are boosting demand for packaged snacks.
Geographic Expansion: Extending its distribution reach and market penetration into new regions beyond its traditional strongholds.
Product Portfolio Expansion: Introducing new flavors, snack formats, and potentially venturing into complementary snack categories to cater to evolving consumer tastes.
Increased Rural Penetration: Tapping into the significant untapped potential in India's rural and semi-urban markets.
Strategic Investments: Leveraging capital and strategic guidance from its majority owner (Advent International) for marketing, branding, and distribution enhancements.
6. Risks
Intense Competition: The Indian snack market is highly fragmented and competitive, making it challenging to gain significant market share against larger, well-capitalized players and numerous regional competitors.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like corn, edible oils, and packaging materials can impact profit margins.
Changing Consumer Preferences: A potential shift towards healthier snack options or evolving taste preferences could impact demand for its current product portfolio.
Distribution & Logistics Challenges: Expanding and maintaining an efficient distribution network across diverse geographies requires significant investment and operational expertise.
Execution Risk: The success of strategic initiatives under new ownership depends heavily on effective execution, particularly in marketing, sales, and new product development.
7. Management & Ownership
DFM Foods was initially promoted by Mr. Mohit Satyanand. However, since 2019, Advent International, a global private equity firm, has acquired a majority stake (reportedly around 70%) in the company through its affiliate AI Global Investments (Cyprus) PCC Ltd. This change in ownership brought a new strategic direction and professional management expertise, with Advent typically appointing experienced professionals to lead its portfolio companies. The remaining ownership is held by public shareholders and other institutional/non-institutional investors.
8. Outlook
DFM Foods operates in a robust and growing Indian packaged snack market, benefiting from increasing consumption and shifting consumer preferences towards convenient foods. The company holds established brands like 'CRAX' with decent recognition in its core markets, backed by a significant investment from a global private equity firm, Advent International. This partnership could provide the necessary capital, strategic direction, and operational expertise to drive expansion into new product categories and geographies, improve operational efficiencies, and enhance brand positioning.
However, the company faces formidable competition from large, well-funded national and multinational players, as well as agile regional competitors. Sustaining growth will require continuous innovation, effective marketing, and efficient distribution in a price-sensitive market where raw material costs can be volatile. The success of DFM Foods will largely depend on its ability to execute its expansion strategy effectively, adapt to evolving consumer tastes, and navigate the intense competitive landscape, while leveraging the strengths brought by its majority owner.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 141 | 135 | 132 | 110 | 147 | 155 | 142 | 146 | 165 | 151 |
| Other Income | 2 | 2 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 |
| Total Income | 143 | 137 | 134 | 114 | 149 | 157 | 143 | 147 | 166 | 152 |
| Total Expenditure | 123 | 119 | 126 | 109 | 147 | 158 | 157 | 160 | 176 | 156 |
| Operating Profit | 20 | 18 | 8 | 4 | 2 | -1 | -14 | -13 | -10 | -4 |
| Interest | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 13 | 1 | -2 | -4 | -7 | -20 | -19 | -16 | -10 |
| Provision for Tax | 4 | 3 | 0 | -0 | -1 | -2 | -5 | -5 | -4 | -3 |
| Profit After Tax | 10 | 9 | 1 | -2 | -3 | -5 | -15 | -14 | -12 | -7 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 10 | 9 | 1 | -2 | -3 | -5 | -15 | -14 | -12 | -7 |
| Adjusted Earnings Per Share | 2.1 | 1.9 | 0.2 | -0.3 | -0.6 | -1 | -3 | -2.9 | -2.4 | -1.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 289 | 390 | 342 | 425 | 484 | 508 | 524 | 554 | 586 | 554 | 706 | 604 |
| Other Income | 2 | 2 | 5 | 4 | 7 | 7 | 7 | 8 | 5 | 8 | 3 | 4 |
| Total Income | 291 | 391 | 347 | 430 | 490 | 515 | 531 | 562 | 591 | 561 | 708 | 608 |
| Total Expenditure | 259 | 342 | 310 | 374 | 420 | 466 | 468 | 572 | 630 | 544 | 699 | 649 |
| Operating Profit | 33 | 49 | 37 | 55 | 70 | 48 | 63 | -9 | -39 | 18 | 9 | -41 |
| Interest | 6 | 6 | 4 | 10 | 11 | 10 | 11 | 9 | 9 | 11 | 6 | 8 |
| Depreciation | 6 | 7 | 7 | 10 | 11 | 11 | 13 | 14 | 14 | 13 | 15 | 15 |
| Exceptional Income / Expenses | -4 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 17 | 37 | 25 | 35 | 47 | 27 | 39 | -33 | -62 | -6 | -12 | -65 |
| Provision for Tax | 6 | 11 | 7 | 12 | 15 | 3 | 10 | -8 | 0 | -0 | -7 | -17 |
| Profit After Tax | 11 | 25 | 18 | 23 | 33 | 24 | 29 | -25 | -63 | -6 | -5 | -48 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 11 | 25 | 18 | 23 | 33 | 24 | 29 | -25 | -63 | -6 | -5 | -48 |
| Adjusted Earnings Per Share | 2.2 | 5 | 3.7 | 4.7 | 6.5 | 4.9 | 5.7 | -4.9 | -12.4 | -1.2 | -0.9 | -9.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 27% | 8% | 7% | 9% |
| Operating Profit CAGR | -50% | 0% | -28% | -12% |
| PAT CAGR | 0% | 0% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 1% | 6% | 7% | 3% |
| ROE Average | -6% | -23% | -13% | 9% |
| ROCE Average | -4% | -9% | -3% | 12% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 46 | 65 | 85 | 102 | 129 | 145 | 178 | 153 | 95 | 89 | 90 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 28 | 41 | 74 | 81 | 83 | 78 | 71 | 60 | 43 | 23 | 6 |
| Other Non-Current Liabilities | 26 | 19 | 36 | 23 | 27 | 50 | 65 | 34 | 23 | 23 | 12 |
| Total Current Liabilities | 52 | 83 | 85 | 84 | 103 | 132 | 140 | 194 | 168 | 162 | 188 |
| Total Liabilities | 152 | 208 | 279 | 290 | 343 | 406 | 454 | 441 | 332 | 297 | 296 |
| Fixed Assets | 88 | 112 | 159 | 155 | 166 | 218 | 224 | 205 | 181 | 200 | 192 |
| Other Non-Current Assets | 13 | 7 | 49 | 34 | 29 | 26 | 28 | 44 | 43 | 18 | 22 |
| Total Current Assets | 51 | 89 | 71 | 101 | 148 | 163 | 202 | 192 | 98 | 79 | 82 |
| Total Assets | 152 | 208 | 279 | 290 | 343 | 406 | 454 | 441 | 332 | 297 | 296 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 1 | 3 | 1 | 1 | 4 | 11 | 3 | 4 | 2 | 2 |
| Cash Flow from Operating Activities | 26 | 59 | 19 | 34 | 63 | 43 | 39 | 4 | -36 | 18 | 20 |
| Cash Flow from Investing Activities | -18 | -54 | -53 | -13 | -48 | -14 | -24 | 1 | 59 | 6 | -2 |
| Cash Flow from Financing Activities | -10 | -2 | 32 | -21 | -13 | -21 | -22 | -4 | -25 | -23 | -20 |
| Net Cash Inflow / Outflow | -1 | 3 | -2 | 0 | 2 | 8 | -8 | 0 | -2 | 1 | -2 |
| Closing Cash & Cash Equivalent | 1 | 3 | 1 | 1 | 4 | 11 | 3 | 4 | 2 | 2 | 1 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.2 | 5.01 | 3.69 | 4.65 | 6.54 | 4.87 | 5.71 | -4.93 | -12.45 | -1.2 | -0.92 |
| CEPS(Rs) | 3.38 | 6.32 | 5.14 | 6.64 | 8.63 | 7.14 | 8.33 | -2.06 | -9.64 | 1.41 | 2.03 |
| DPS(Rs) | 0.5 | 1 | 1 | 1 | 1.25 | 0 | 1 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 9.15 | 12.95 | 16.77 | 20.25 | 25.57 | 28.52 | 34.64 | 28.79 | 16.34 | 15.97 | 15.01 |
| Core EBITDA Margin(%) | 10.62 | 12.09 | 9.31 | 11.95 | 13.12 | 8.21 | 10.62 | -3.08 | -6.88 | 1.64 | 0.86 |
| EBIT Margin(%) | 7.92 | 10.83 | 8.65 | 10.63 | 11.99 | 7.31 | 9.42 | -4.3 | -8.36 | 0.74 | -0.77 |
| Pre Tax Margin(%) | 5.94 | 9.37 | 7.34 | 8.27 | 9.79 | 5.36 | 7.36 | -5.9 | -9.84 | -1.07 | -1.6 |
| PAT Margin (%) | 3.81 | 6.43 | 5.4 | 5.48 | 6.77 | 4.81 | 5.48 | -4.47 | -9.91 | -1.01 | -0.62 |
| Cash Profit Margin (%) | 5.85 | 8.12 | 7.51 | 7.82 | 8.95 | 7.04 | 7.99 | -1.87 | -7.67 | 1.19 | 1.36 |
| ROA(%) | 7.69 | 13.92 | 7.59 | 8.19 | 10.35 | 6.52 | 6.67 | -5.53 | -16.2 | -1.93 | -1.57 |
| ROE(%) | 26.38 | 45.33 | 24.85 | 25.16 | 28.54 | 18.02 | 18.11 | -15.54 | -55.19 | -7.46 | -5.96 |
| ROCE(%) | 24.86 | 38.8 | 19.47 | 23.95 | 27.76 | 16.18 | 19.99 | -9.49 | -25.31 | 2.68 | -3.77 |
| Receivable days | 0.03 | 0.02 | 0.02 | 0.02 | 0 | 0.08 | 1.45 | 3.47 | 3.27 | 2.47 | 2.77 |
| Inventory Days | 20.92 | 15.59 | 18.23 | 18.31 | 17.16 | 16.49 | 17.55 | 19.41 | 19.56 | 22.69 | 21.33 |
| Payable days | 28.58 | 35.74 | 64.07 | 53.95 | 49.99 | 58.45 | 64.57 | 70.11 | 81.15 | 93.87 | 73.62 |
| PER(x) | 30.45 | 58.35 | 94.63 | 60.39 | 33.09 | 36.07 | 64.03 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 7.33 | 22.56 | 20.83 | 13.87 | 8.46 | 6.16 | 10.56 | 10.26 | 28.25 | 0 | 0 |
| Dividend Yield(%) | 0.75 | 0.34 | 0.29 | 0.36 | 0.58 | 0 | 0.27 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.33 | 3.86 | 5.39 | 3.52 | 2.36 | 1.85 | 3.49 | 2.72 | 4.07 | 0.13 | 0.09 |
| EV/Core EBITDA(x) | 11.7 | 30.88 | 50.05 | 27.15 | 16.29 | 19.34 | 29.23 | -159.95 | -61.61 | 4.04 | 7.14 |
| Net Sales Growth(%) | 9.88 | 34.66 | -12.22 | 24.39 | 13.71 | 5.03 | 3.17 | 5.8 | 5.7 | -5.55 | 27.5 |
| EBIT Growth(%) | 25.14 | 84.15 | -29.83 | 52.75 | 28.32 | -35.98 | 32.99 | -148.24 | -121.66 | 108.41 | -230.18 |
| PAT Growth(%) | 55.07 | 127.43 | -26.28 | 26.27 | 40.54 | -25.46 | 17.53 | -186.27 | -152.83 | 90.3 | 23.23 |
| EPS Growth(%) | 55.07 | 127.43 | -26.28 | 26.02 | 40.54 | -25.46 | 17.17 | -186.27 | -152.57 | 90.33 | 23.23 |
| Debt/Equity(x) | 1.09 | 0.88 | 1.17 | 0.91 | 0.73 | 0.64 | 0.46 | 0.63 | 0.95 | 0.86 | 0.77 |
| Current Ratio(x) | 0.98 | 1.07 | 0.84 | 1.19 | 1.44 | 1.23 | 1.44 | 0.99 | 0.58 | 0.49 | 0.44 |
| Quick Ratio(x) | 0.63 | 0.89 | 0.61 | 0.91 | 1.23 | 1.05 | 1.25 | 0.82 | 0.37 | 0.24 | 0.18 |
| Interest Cover(x) | 4.01 | 7.44 | 6.59 | 4.51 | 5.46 | 3.74 | 4.57 | -2.68 | -5.64 | 0.41 | -0.93 |
| Total Debt/Mcap(x) | 0.15 | 0.04 | 0.06 | 0.07 | 0.09 | 0.1 | 0.04 | 0.06 | 0.03 | 0 | 0 |
| # | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.71 | 73.71 | 73.71 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 94.81 |
| FII | 0 | 0.04 | 0.15 | 0.54 | 0.32 | 0.36 | 0.37 | 0.82 | 0.8 | 0.02 |
| DII | 1 | 1 | 1.06 | 3.23 | 3.31 | 3.39 | 3.39 | 3.39 | 1.01 | 0.83 |
| Public | 25.29 | 25.25 | 25.08 | 22.53 | 22.67 | 22.54 | 22.54 | 22.1 | 24.49 | 4.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 4.77 |
| FII | 0 | 0 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.05 | 0.04 |
| Public | 1.27 | 1.27 | 1.26 | 1.13 | 1.14 | 1.13 | 1.13 | 1.11 | 1.23 | 0.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 |
| # | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.71 | 73.71 | 73.71 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 94.81 |
| FII | 0 | 0.04 | 0.15 | 0.54 | 0.32 | 0.36 | 0.37 | 0.82 | 0.8 | 0.02 |
| DII | 1 | 1 | 1.06 | 3.23 | 3.31 | 3.39 | 3.39 | 3.39 | 1.01 | 0.83 |
| Public | 26.29 | 26.29 | 26.29 | 26.3 | 26.3 | 26.3 | 26.3 | 26.3 | 26.3 | 5.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 4.77 |
| FII | 0 | 0 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.05 | 0.04 |
| Public | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 | 0.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +27% | +8% | +7% | +9% |
| Operating Profit CAGR | -50% | — | -28% | -12% |
| PAT CAGR | — | — | 0% | 0% |
| Share Price CAGR | +1% | +6% | +7% | +3% |
| ROE Average | -6% | -23% | -13% | +9% |
| ROCE Average | -4% | -9% | -3% | +12% |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.