Consumer Food · Founded 1995 · www.dodladairy.com · BSE 543306 · NSE DODLA · ISIN INE021O01019
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | 14% | 11% | NA% |
| ROE Average | 17% | 18% | 17% | 18% |
| ROCE Average | 18% | 23% | 21% | 22% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.53 | 59.69 | 59.69 | 59.69 | 59.69 | 58.92 | 58.92 | 58.92 | 58.92 | 58.92 |
| FII | 10.85 | 11.58 | 11.03 | 10.41 | 10.03 | 8.91 | 7.36 | 6.43 | 6.08 | 6.06 |
| DII | 19.06 | 17.97 | 18.83 | 19.15 | 19.21 | 21.5 | 23.76 | 25.34 | 25.85 | 26.09 |
| Public | 9.56 | 10.77 | 10.45 | 10.75 | 11.07 | 10.67 | 9.97 | 9.31 | 9.15 | 8.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.55 | 3.55 | 3.55 | 3.55 | 3.55 |
| FII | 0.65 | 0.7 | 0.67 | 0.63 | 0.61 | 0.54 | 0.44 | 0.39 | 0.37 | 0.37 |
| DII | 1.13 | 1.08 | 1.14 | 1.16 | 1.16 | 1.3 | 1.43 | 1.53 | 1.56 | 1.57 |
| Public | 0.57 | 0.65 | 0.63 | 0.65 | 0.67 | 0.64 | 0.6 | 0.56 | 0.55 | 0.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.95 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.53 | 59.69 | 59.69 | 59.69 | 59.69 | 58.92 | 58.92 | 58.92 | 58.92 | 58.92 |
| FII | 10.85 | 11.58 | 11.03 | 10.41 | 10.03 | 8.91 | 7.36 | 6.43 | 6.08 | 6.06 |
| DII | 19.06 | 17.97 | 18.83 | 19.15 | 19.21 | 21.5 | 23.76 | 25.34 | 25.85 | 26.09 |
| Public | 9.56 | 10.77 | 10.45 | 10.75 | 11.07 | 10.67 | 9.97 | 9.31 | 9.15 | 8.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.55 | 3.55 | 3.55 | 3.55 | 3.55 |
| FII | 0.65 | 0.7 | 0.67 | 0.63 | 0.61 | 0.54 | 0.44 | 0.39 | 0.37 | 0.37 |
| DII | 1.13 | 1.08 | 1.14 | 1.16 | 1.16 | 1.3 | 1.43 | 1.53 | 1.56 | 1.57 |
| Public | 0.57 | 0.65 | 0.63 | 0.65 | 0.67 | 0.64 | 0.6 | 0.56 | 0.55 | 0.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.95 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 |
* 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.
Your relationship manager will connect with you shortly.