Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹6059 Cr.
Stock P/E
22.7
P/B
3.5
Current Price
₹1004.4
Book Value
₹ 284.2
Face Value
10
52W High
₹1350.1
52W Low
₹ 955.2
Dividend Yield
0.5%

Dodla Dairy Overview

Business

Dodla Dairy Ltd is an integrated dairy company primarily engaged in the procurement, processing, and distribution of milk and milk products. The company sources raw milk directly from farmers, processes it in its dairy plants, and then sells a range of dairy products to consumers. Its core business model revolves around managing the entire value chain from farm to consumer, aiming to ensure quality and freshness. Dodla Dairy makes money by selling liquid milk and various value-added dairy products (VADPs) such as curd, ghee, butter, paneer, flavored milk, and ice cream, leveraging its processing capabilities and distribution network to achieve margins.

Revenue Mix

Dodla Dairy's revenue is primarily derived from two broad categories:

Liquid Milk: This segment includes various types of pasteurized milk (e.g., full cream, toned, double toned). It typically forms a significant portion of the revenue base but often carries lower margins compared to VADPs.

Value-Added Dairy Products (VADPs): This segment comprises products like curd, ghee, butter, paneer, lassi, flavored milk, milk sweets, and ice cream. VADPs generally command higher gross margins and are a key focus for future growth and profitability.

While specific percentage breakdowns can fluctuate, the company has been increasingly focusing on expanding its VADP portfolio due to better profitability.

Industry

The Indian dairy industry is large, dynamic, and characterized by a mix of organized and unorganized players. It is driven by increasing population, rising disposable incomes, urbanization, and a growing shift from loose milk to packaged, branded dairy products due to hygiene and quality concerns. Dodla Dairy is a prominent regional player, with a strong presence in South India (Andhra Pradesh, Telangana, Karnataka, Tamil Nadu) and expanding into Maharashtra. It competes with national giants like Amul and Mother Dairy, as well as other strong regional organized players such as Hatsun Agro Product, Heritage Foods, and Schreiber Dynamix Dairies. Dodla positions itself on the quality of its products, extensive procurement network, and strong brand recall in its core markets.

MOAT

Established Regional Brand: Dodla Dairy has built a trusted brand over decades in its core South Indian markets, fostering consumer loyalty.

Extensive Procurement & Distribution Network: A robust network for sourcing milk directly from thousands of farmers and an efficient cold chain distribution system are critical for managing perishable products and reaching consumers across its operating regions. This infrastructure is difficult and costly to replicate.

Processing Infrastructure: Modern processing plants and quality control mechanisms ensure product consistency and adherence to food safety standards.

Cost Efficiency (Regional Scale): Within its operating regions, Dodla benefits from a certain level of scale, allowing for cost efficiencies in procurement, processing, and distribution.

Growth Drivers

Increasing Per Capita Consumption: Rising disposable incomes, changing dietary habits, and a growing awareness of nutritional benefits are expected to drive increased consumption of milk and dairy products in India.

Shift from Unorganized to Organized Sector: Consumers are increasingly preferring packaged and branded dairy products over loose milk due to perceived better quality, hygiene, and convenience.

Growth in Value-Added Dairy Products (VADPs): The demand for higher-margin VADPs like curd, paneer, ghee, and flavored milk is growing faster than liquid milk, driven by urbanization and modern lifestyles.

Geographic Expansion: Deepening penetration in existing markets and expanding into new geographies, particularly adjacent states, can drive volume growth.

Product Portfolio Expansion: Introduction of new and innovative VADPs to cater to evolving consumer tastes and preferences.

Risks

Raw Material Price Volatility: Fluctuations in milk procurement prices (driven by seasonality, fodder prices, monsoon, and disease outbreaks) can significantly impact profit margins.

Intense Competition: The dairy market is highly competitive with numerous national, regional, and local players, leading to pricing pressures and challenges in market share growth.

Disease Outbreaks: Outbreaks of diseases affecting livestock can disrupt milk supply, increase procurement costs, and potentially impact product quality perception.

Regulatory Risks: Changes in food safety standards, environmental regulations, or other government policies related to the dairy sector could impact operations and costs.

Cold Chain & Logistics Challenges: Maintaining an efficient and cost-effective cold chain for perishable products across a wide distribution network is crucial but capital intensive and prone to operational risks.

Brand Reputation Risk: Any quality issue or negative publicity can severely damage consumer trust and brand reputation, impacting sales.

Management & Ownership

Dodla Dairy is primarily promoted and managed by the Dodla family, with Mr. Dodla Sunil Reddy serving as the Managing Director. The promoters have a deep understanding of the dairy industry, having built the company over several decades. The company is publicly listed, implying adherence to regulatory disclosures and corporate governance standards. A significant portion of the ownership remains with the promoter family, with the rest held by institutional investors and the public.

Outlook

Dodla Dairy operates in a fundamentally attractive and growing sector driven by India's demographic shifts and increasing consumer preferences for organized, value-added products. Its established brand, extensive procurement and distribution networks in South India, and increasing focus on higher-margin VADPs position it well to capture future growth. However, the company faces inherent challenges such as raw material price volatility, intense competition, and the constant need for efficient cold chain management. Future growth will likely hinge on its ability to effectively expand its VADP portfolio, deepen market penetration while maintaining quality standards, and navigate competitive pricing pressures, all while managing the inherent supply side risks of the dairy industry.

Dodla Dairy Share Price

Live · BSE / NSE · Inception: 1995
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Dodla Dairy Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 787 912 998 901 910 1007 1019 1025 1074 1198
Other Income 8 7 10 11 26 17 11 12 20 14
Total Income 795 919 1007 912 935 1024 1030 1037 1095 1212
Total Expenditure 712 806 901 805 826 924 926 946 1021 1133
Operating Profit 83 112 106 107 109 99 104 91 74 78
Interest 1 1 1 1 1 1 1 1 1 1
Depreciation 18 18 19 20 18 18 21 22 22 23
Exceptional Income / Expenses 0 0 0 0 0 0 0 -6 3 0
Profit Before Tax 64 93 86 86 90 81 83 63 54 55
Provision for Tax 17 28 23 23 22 18 17 -6 -16 14
Profit After Tax 47 65 63 64 68 63 66 69 70 41
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 47 65 63 64 68 63 66 69 70 41
Adjusted Earnings Per Share 7.9 10.9 10.5 10.5 11.3 10.4 10.9 11.4 11.6 6.7

Dodla Dairy Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 1201 1440 1590 1692 2139 1944 2243 2812 3125 3720 4125 4316
Other Income 8 8 7 8 7 7 15 23 27 53 60 57
Total Income 1209 1448 1597 1700 2146 1951 2258 2835 3153 3773 4186 4374
Total Expenditure 1106 1352 1479 1559 1998 1701 2033 2620 2836 3339 3816 4026
Operating Profit 103 96 118 141 148 250 225 215 317 435 370 347
Interest 12 8 11 11 17 13 7 2 3 4 4 4
Depreciation 16 19 27 36 49 51 52 61 70 75 82 88
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 -2 -3
Profit Before Tax 75 68 81 94 82 186 166 152 244 356 281 255
Provision for Tax 22 22 24 31 32 60 33 30 77 96 14 9
Profit After Tax 53 47 57 63 50 126 133 122 167 260 267 246
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 53 47 57 63 50 126 133 122 167 260 267 246
Adjusted Earnings Per Share 9.5 8.4 10.3 11.3 9 21.6 22.3 20.6 28 43.1 44.3 40.6

Dodla Dairy Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 241 284 340 407 433 658 843 972 1139 1406 1674
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 32 32 22 110 87 53 0 18 29 24 19
Other Non-Current Liabilities 14 20 29 35 56 67 58 46 48 52 79
Total Current Liabilities 148 190 209 191 216 195 188 215 262 249 314
Total Liabilities 435 526 601 743 793 972 1088 1251 1478 1731 2086
Fixed Assets 180 256 321 492 539 549 566 624 713 750 1056
Other Non-Current Assets 81 72 54 45 31 21 121 154 56 56 261
Total Current Assets 174 198 226 206 223 402 402 474 708 924 768
Total Assets 435 526 601 743 793 972 1088 1251 1478 1731 2086

Dodla Dairy Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents -18 -24 -23 -43 5 69 124 110 75 103 90
Cash Flow from Operating Activities 123 61 86 134 166 245 171 161 -1 520 295
Cash Flow from Investing Activities -93 -79 -66 -148 -77 -200 -138 -214 30 -528 -286
Cash Flow from Financing Activities -36 19 -40 62 -26 11 -49 15 -1 -8 -25
Net Cash Inflow / Outflow -6 1 -20 48 63 56 -16 -38 28 -16 -15
Closing Cash & Cash Equivalent -24 -23 -43 5 69 124 110 75 103 90 75

Dodla Dairy Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 9.49 8.36 10.26 11.32 8.96 21.6 22.32 20.55 28.03 43.09 44.26
CEPS(Rs) 12.35 11.78 15.08 17.71 17.79 30.3 31.12 30.85 39.8 55.46 57.91
DPS(Rs) 25 0 0 0 5.2 0 0 0 0 5 5
Book NAV/Share(Rs) 43.3 51.02 61.01 72.74 77.39 112.3 141.21 162.9 190.91 233.05 277.5
Core EBITDA Margin(%) 7.88 6.11 7.03 7.63 6.47 12.28 9.29 6.75 9.15 10.12 7.38
EBIT Margin(%) 7.22 5.31 5.76 6.06 4.52 10.06 7.63 5.42 7.8 9.55 6.8
Pre Tax Margin(%) 6.26 4.73 5.08 5.4 3.74 9.41 7.3 5.34 7.71 9.44 6.7
PAT Margin (%) 4.4 3.23 3.59 3.63 2.28 6.37 5.86 4.3 5.27 6.9 6.37
Cash Profit Margin (%) 5.73 4.55 5.28 5.69 4.53 8.93 8.16 6.46 7.49 8.88 8.34
ROA(%) 12.57 9.69 10.13 9.38 6.49 14.28 12.89 10.45 12.22 16.2 13.99
ROE(%) 23.97 17.72 18.3 16.92 11.93 23.2 17.77 13.52 15.84 20.45 17.34
ROCE(%) 25.63 19.85 20.68 20.39 17.22 29.96 21.79 16.8 22.85 27.65 18.15
Receivable days 0.55 0.44 0.58 1.15 1.21 1.12 0.78 0.86 1.11 1.11 1.13
Inventory Days 35.39 22.26 25.16 27.26 20.45 19.95 17.47 15.47 29.37 26.68 13.81
Payable days 17.95 16.02 17.8 20.26 17.2 22.25 21.25 19.59 22.01 20.55 20.44
PER(x) 0 0 0 0 0 0 20.07 22.59 28.61 26.85 21.94
Price/Book(x) 0 0 0 0 0 0 3.17 2.85 4.2 4.96 3.5
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0.43 0.51
EV/Net Sales(x) 0.08 0.09 0.07 0.11 0.06 -0.04 1.13 0.94 1.5 1.86 1.37
EV/Core EBITDA(x) 0.98 1.34 0.97 1.36 0.93 -0.32 11.25 12.34 14.83 15.89 15.29
Net Sales Growth(%) 17.17 19.91 10.45 6.36 26.46 -9.13 15.4 25.35 11.15 19.02 10.89
EBIT Growth(%) 236.96 -11.75 19.75 14.68 -5.84 101.29 -13.08 -11 60.2 45.94 -20.89
PAT Growth(%) 366.38 -11.92 22.67 10.37 -20.84 152.59 5.43 -7.93 36.35 55.89 2.72
EPS Growth(%) 366.38 -11.92 22.74 10.32 -20.84 141.1 3.36 -7.93 36.35 53.74 2.72
Debt/Equity(x) 0.45 0.48 0.37 0.39 0.35 0.13 0 0.02 0.03 0.02 0.02
Current Ratio(x) 1.18 1.04 1.08 1.08 1.03 2.07 2.14 2.2 2.7 3.71 2.44
Quick Ratio(x) 0.57 0.59 0.44 0.43 0.47 1.57 1.49 1.64 1.22 3.06 1.95
Interest Cover(x) 7.52 9.09 8.48 9.25 5.81 15.53 23.24 72.22 85.89 85.61 69.34
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0.01 0.01 0 0.01

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +11% +14% +16% +13%
Operating Profit CAGR -15% +20% +8% +14%
PAT CAGR +3% +30% +16% +18%
Share Price CAGR -22% +14% +11% —
ROE Average +17% +18% +17% +18%
ROCE Average +18% +23% +21% +22%

Dodla Dairy Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 58.92 %
FII 6.06 %
DII (MF + Insurance) 26.09 %
Public (retail) 8.94 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 60.5359.6959.6959.6959.6958.9258.9258.9258.9258.92
FII 10.8511.5811.0310.4110.038.917.366.436.086.06
DII 19.0617.9718.8319.1519.2121.523.7625.3425.8526.09
Public 9.5610.7710.4510.7511.0710.679.979.319.158.94
Others 0000000000
Total 100100100100100100100100100100

Dodla Dairy Peer Comparison

Consumer Food Edit Columns

Dodla Dairy Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Dodla Dairy Pros & Cons

Pros

  • Debtor days have improved from 20.55 to 20.44days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 3.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp