Dodla Dairy

₹933.4 -2.1 | 0.2%

WEBSITE BSE:543306 NSE : DODLA 10 May, 16:01

Market Cap ₹5553 Cr.

Stock P/E 39.0

P/B 5.1

Current Price ₹933.4

Book Value ₹ 183.7

Face Value 10

52W High ₹1070

Dividend Yield 0%

52W Low ₹ 474.9

Edit Ratio

Dodla Dairy Research see more...

Overview Inc. Year: 1995Industry: Consumer Food

Dodla Dairy Ltd, together with its subsidiaries, produces and sells milk and milk products in India and the world over. The organisation offers toned, standardized, full cream, ultrahigh temperature processed (UHT)-toned, and UHT-double toned milk; and milk products, along with butter milk/sweet lassi, ghee, paneer, curd, flavored milk, butter, doodh peda, ice cream, and milk based goodies. It also engages inside the processing, producing, retaining, canning, bottling, making, packing, re-packing, uploading, shopping for, promoting, deliver, and distribution of milk, evaporated milk, powdered milk, butter, cheese, dairy whitener, and non-dairy whitener. In addition, the organisation manufactures and sells farm animals feed. Dodla Dairy Ltd was established in 1995 and is based totally in Hyderabad, India.

Dodla Dairy Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Dodla Dairy Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	566	575	590	717	695	675	724	823	768	747
Other Income	3	4	4	4	6	7	6	7	7	6
Total Income	569	579	594	721	701	682	731	831	774	753
Total Expenditure	504	523	543	672	636	622	691	763	698	664
Operating Profit	65	56	51	49	65	60	40	68	77	89
Interest	4	0	0	0	0	0	0	0	0	1
Depreciation	13	13	13	15	16	16	15	16	17	18
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	48	42	38	34	49	44	25	51	59	70
Provision for Tax	18	15	-3	9	9	9	2	16	16	28
Profit After Tax	29	27	40	25	39	35	23	35	44	41
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	29	27	40	25	39	35	23	35	44	41
Adjusted Earnings Per Share	4.9	4.5	6.8	4.2	6.6	5.9	3.8	5.9	7.3	6.9

Dodla Dairy Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	842	1025	1201	1440	1590	1692	2139	1944	2243	2812	3062
Other Income	7	8	8	8	7	8	7	7	15	23	26
Total Income	849	1033	1209	1448	1597	1700	2146	1951	2258	2835	3089
Total Expenditure	801	996	1106	1352	1479	1559	1998	1701	2033	2620	2816
Operating Profit	48	38	103	96	118	141	148	250	225	215	274
Interest	4	9	12	8	11	11	17	13	7	2	1
Depreciation	5	12	16	19	27	36	49	51	52	61	66
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	39	17	75	68	81	94	82	186	166	152	205
Provision for Tax	14	6	22	22	24	31	32	60	33	30	62
Profit After Tax	25	11	53	47	57	63	50	126	133	122	143
Adjustments	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	25	11	53	47	57	63	50	126	133	122	143
Adjusted Earnings Per Share	4.6	2	9.5	8.4	10.3	11.3	9	21.6	22.3	20.6	23.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	10%	12%	0%
Operating Profit CAGR	-4%	13%	13%	0%
PAT CAGR	-8%	35%	16%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	90%	NA%	NA%	NA%
ROE Average	14%	18%	17%	16%
ROCE Average	17%	23%	21%	20%

Dodla Dairy Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	191	200	241	284	340	407	433	658	843	972
Minority's Interest	0	0	0	0	0	0	0	0	0	0
Borrowings	13	8	32	32	22	110	87	53	0	18
Other Non-Current Liabilities	11	13	14	20	29	35	56	67	58	46
Total Current Liabilities	109	184	148	190	209	191	216	195	188	215
Total Liabilities	324	405	435	526	601	743	793	972	1088	1251
Fixed Assets	75	137	180	256	321	492	539	549	566	624
Other Non-Current Assets	48	35	81	72	54	45	31	21	121	154
Total Current Assets	201	233	174	198	226	206	223	402	402	474
Total Assets	324	405	435	526	601	743	793	972	1088	1251

Dodla Dairy Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	23	43	-18	-24	-23	-43	5	69	124	110
Cash Flow from Operating Activities	59	-52	123	61	86	134	166	245	171	161
Cash Flow from Investing Activities	-53	-16	-93	-79	-66	-148	-77	-200	-138	-214
Cash Flow from Financing Activities	14	8	-36	19	-40	62	-26	11	-49	15
Net Cash Inflow / Outflow	20	-60	-6	1	-20	48	63	56	-16	-38
Closing Cash & Cash Equivalent	43	-18	-24	-23	-43	5	69	124	110	75

Dodla Dairy Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	4.55	2.03	9.49	8.36	10.26	11.32	8.96	21.6	22.32	20.55
CEPS(Rs)	5.41	4.17	12.35	11.78	15.08	17.71	17.79	30.3	31.12	30.85
DPS(Rs)	0	0	25	0	0	0	5.2	0	0	0
Book NAV/Share(Rs)	34.26	35.86	43.3	51.02	61.01	72.74	77.39	112.3	141.21	162.9
Core EBITDA Margin(%)	4.88	2.84	7.88	6.11	7.03	7.63	6.47	12.28	9.29	6.75
EBIT Margin(%)	5.13	2.51	7.22	5.31	5.76	6.06	4.52	10.06	7.63	5.42
Pre Tax Margin(%)	4.64	1.64	6.26	4.73	5.08	5.4	3.74	9.41	7.3	5.34
PAT Margin (%)	3.01	1.11	4.4	3.23	3.59	3.63	2.28	6.37	5.86	4.3
Cash Profit Margin (%)	3.58	2.26	5.73	4.55	5.28	5.69	4.53	8.93	8.16	6.46
ROA(%)	7.83	3.11	12.57	9.69	10.13	9.38	6.49	14.28	12.89	10.45
ROE(%)	13.29	5.8	23.97	17.72	18.3	16.92	11.93	23.2	17.77	13.52
ROCE(%)	16.25	8.69	25.63	19.85	20.68	20.39	17.22	29.96	21.79	16.8
Receivable days	0.28	0.4	0.55	0.44	0.58	1.15	1.21	1.12	0.78	0.86
Inventory Days	20.92	33.95	35.39	22.26	25.16	27.26	20.45	19.95	17.47	15.47
Payable days	17.32	16.82	17.95	16.02	17.8	20.26	17.2	22.25	21.25	19.59
PER(x)	0	0	0	0	0	0	0	0	20.07	22.59
Price/Book(x)	0	0	0	0	0	0	0	0	3.17	2.85
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.04	0.11	0.08	0.09	0.07	0.11	0.06	-0.04	1.13	0.94
EV/Core EBITDA(x)	0.74	2.95	0.98	1.34	0.97	1.36	0.93	-0.32	11.25	12.34
Net Sales Growth(%)	0	21.73	17.17	19.91	10.45	6.36	26.46	-9.13	15.4	25.35
EBIT Growth(%)	0	-40.47	236.96	-11.75	19.75	14.68	-5.84	101.29	-13.08	-11
PAT Growth(%)	0	-55.3	366.38	-11.92	22.67	10.37	-20.84	152.59	5.43	-7.93
EPS Growth(%)	0	-55.3	366.38	-11.92	22.74	10.32	-20.84	141.1	3.36	-7.93
Debt/Equity(x)	0.39	0.63	0.45	0.48	0.37	0.39	0.35	0.13	0	0.02
Current Ratio(x)	1.84	1.26	1.18	1.04	1.08	1.08	1.03	2.07	2.14	2.2
Quick Ratio(x)	1.4	0.49	0.57	0.59	0.44	0.43	0.47	1.57	1.49	1.64
Interest Cover(x)	10.39	2.9	7.52	9.09	8.48	9.25	5.81	15.53	23.24	72.22
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0.01

Dodla Dairy Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	62.54	62.54	62.54	62.21	62.21	62.21	62.21	62.21	62.21	62.21
FII	6.48	4.4	4.29	8.58	8.38	8.37	8.36	8.69	9.1	9.14
DII	14.96	16.84	16.85	18.88	20.31	20.52	20.28	19.22	19.13	19.84
Public	16.03	16.22	16.32	10.34	9.11	8.9	9.16	9.88	9.56	8.81
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	3.72	3.72	3.72	3.7	3.7	3.7	3.7	3.7	3.7	3.7
FII	0.39	0.26	0.26	0.51	0.5	0.5	0.5	0.52	0.54	0.54
DII	0.89	1	1	1.12	1.21	1.22	1.21	1.14	1.14	1.18
Public	0.95	0.97	0.97	0.62	0.54	0.53	0.54	0.59	0.57	0.52
Others	0	0	0	0	0	0	0	0	0	0
Total	5.95	5.95	5.95	5.95	5.95	5.95	5.95	5.95	5.95	5.95

Pros

Debtor days have improved from 21.25 to 19.59days.
Company is almost debt free.

Cons

Stock is trading at 5.1 times its book value.

* 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.

Dodla Dairy News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 550/-

Empire Spices and Foods ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Dodla Dairy

Add Watchlist

Dodla Dairy Research see more...

Overview Inc. Year: 1995Industry: Consumer Food

Dodla Dairy Share Price

Alert Data

Quarterly Price

Peer Comparison

Dodla Dairy Quarterly Results

Dodla Dairy Profit & Loss

Growth Rates

Dodla Dairy Balance Sheet

Dodla Dairy Cash Flow

Dodla Dairy Ratios

Dodla Dairy Shareholding Pattern

Dodla Dairy News

Top Unlisted Companies & InstaBuy Companies

Empire Spices and Foods ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!