Consumer Food · Founded 1973 · www.milkfoodltd.com · BSE 507621 · · ISIN INE588G01021
No Notes Added Yet
1. Business Overview
Milkfood Ltd. is an Indian dairy company primarily engaged in the manufacturing and marketing of a range of dairy products. Its core business revolves around processing raw milk into various value-added and commodity dairy items. The company produces skimmed milk powder (SMP), dairy whitener, ghee, paneer, UHT milk, and flavored milk. It operates on a business model that caters to both institutional clients (e.g., supplying milk powders to food manufacturers) and retail consumers through its own brand, primarily "Milkfood." Revenue is generated through the sale of these processed dairy products.
2. Key Segments / Revenue Mix
Milkfood Ltd.'s revenue is primarily driven by its portfolio of dairy products. Historically, key segments include:
Ghee: A significant contributor, catering to both household and institutional demand.
Skimmed Milk Powder (SMP): Important for institutional sales and as a buffer product for milk surpluses.
Dairy Whitener: A consumer-facing product for tea/coffee.
Liquid Milk & Value-Added Products: Including UHT milk, flavored milk, and paneer, which represent efforts towards higher-margin consumer products.
While specific percentage breakdowns fluctuate and are not consistently detailed publicly for current periods, Ghee and SMP typically form a substantial part of its product mix.
3. Industry & Positioning
The Indian dairy industry is one of the largest globally, characterized by high consumption, consistent growth, and a mix of organized and unorganized players. It is highly fragmented, with large cooperatives (e.g., Amul, Mother Dairy), national private players (e.g., Hatsun Agro, Heritage Foods), and numerous regional brands. Milkfood Ltd. is a mid-sized, established player with a history spanning several decades. It positions itself by leveraging its brand legacy and established distribution network, primarily in certain northern Indian markets, competing with both larger national brands and smaller regional entities.
4. Competitive Advantage (Moat)
Milkfood Ltd. possesses some competitive advantages, though they are not as broad as the industry giants:
Brand Recognition: The "Milkfood" brand has been present in the Indian market for a long time, fostering a degree of trust and loyalty, particularly in its established operating regions.
Procurement Network: Decades of operation have allowed the company to build relationships with milk producers and establish a raw milk procurement network, which is crucial in the dairy business.
Manufacturing Infrastructure: Established processing units provide the necessary scale and technical expertise for large-scale dairy production.
However, its moat may be considered moderate when compared to the vast scale, extensive distribution, and brand power of the largest national cooperatives and private players.
5. Growth Drivers
Key factors that can drive Milkfood Ltd.'s growth over the next 3-5 years include:
Increasing Per Capita Dairy Consumption: Rising disposable incomes and growing health awareness in India are leading to increased consumption of milk and dairy products.
Shift from Unorganized to Organized Sector: Consumers are increasingly preferring packaged and branded dairy products over loose, unorganized alternatives due to concerns about quality and hygiene.
Expansion of Value-Added Products: Focus on higher-margin products like UHT milk, flavored milk, and paneer can improve profitability and drive revenue growth.
Distribution Network Expansion: Strengthening and expanding its retail and institutional distribution network, especially in newer geographies or channels, can unlock growth.
6. Risks
Milkfood Ltd. faces several business risks:
Volatility of Raw Material Prices: Milk procurement prices are highly susceptible to weather conditions, disease outbreaks, and market supply-demand dynamics, impacting profitability.
Intense Competition: The Indian dairy market is highly competitive, leading to pricing pressures and challenges in gaining market share from both large established players and regional entrants.
Regulatory Changes: Strict food safety standards and evolving regulations concerning dairy products can necessitate investments and operational adjustments.
Disease Outbreaks: Animal diseases affecting cattle can disrupt milk supply and impact raw material availability and quality.
Economic Slowdown: A general economic downturn could impact consumer spending on discretionary dairy products or value-added segments.
7. Management & Ownership
Milkfood Ltd. is promoted by the Narang Group, a family-led conglomerate with a long history in various industries. The company's management has considerable experience in the dairy sector, with key personnel having been associated with the business for significant periods. The ownership structure typically features the promoter group holding a substantial stake in the company, ensuring continuity and long-term vision but also potential for concentrated decision-making.
8. Outlook
Milkfood Ltd. operates in a robust and growing Indian dairy market, benefiting from fundamental demand drivers like population growth and increasing disposable incomes. Its established brand and existing infrastructure provide a stable foundation. However, the company faces significant challenges from intense competition, particularly from larger, more resource-rich players and cooperatives, as well as the inherent volatility of raw material (milk) prices. Its ability to innovate with new value-added products, expand its distribution efficiently, and manage input costs will be crucial for sustainable growth and profitability in a competitive landscape. The outlook suggests a steady player in a dynamic industry, navigating growth opportunities alongside operational and competitive pressures.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 94 | 106 | 115 | 122 | 96 | 80 | 113 | 158 | 74 | 74 |
| Other Income | 4 | 3 | 0 | 3 | 0 | 0 | 1 | 1 | 6 | 0 |
| Total Income | 98 | 108 | 115 | 125 | 96 | 80 | 115 | 159 | 79 | 74 |
| Total Expenditure | 95 | 100 | 108 | 114 | 90 | 74 | 110 | 150 | 75 | 76 |
| Operating Profit | 3 | 8 | 7 | 11 | 6 | 6 | 5 | 9 | 4 | -2 |
| Interest | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 3 | 3 | 3 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -2 | 3 | 2 | 6 | 1 | 1 | 2 | 4 | -1 | -8 |
| Provision for Tax | -0 | -0 | 0 | 2 | 0 | 0 | 1 | 1 | 0 | 0 |
| Profit After Tax | -1 | 3 | 1 | 4 | 1 | 1 | 1 | 2 | -1 | -8 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -1 | 3 | 1 | 4 | 1 | 1 | 1 | 2 | -1 | -8 |
| Adjusted Earnings Per Share | -0.7 | 1.8 | 0.6 | 1.9 | 0.2 | 0.4 | 0.3 | 1 | -0.3 | -3.2 |
| #(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 | 371 | 373 | 389 | 491 | 531 | 551 | 368 | 316 | 467 | 437 | 448 | 419 |
| Other Income | 2 | 2 | 1 | 0 | 0 | 1 | 0 | 3 | 3 | 9 | 4 | 8 |
| Total Income | 372 | 375 | 389 | 491 | 531 | 552 | 368 | 319 | 471 | 446 | 452 | 427 |
| Total Expenditure | 355 | 352 | 368 | 465 | 503 | 527 | 348 | 303 | 444 | 417 | 424 | 411 |
| Operating Profit | 17 | 23 | 22 | 27 | 28 | 25 | 20 | 16 | 27 | 29 | 27 | 16 |
| Interest | 9 | 13 | 12 | 10 | 8 | 8 | 8 | 7 | 10 | 14 | 13 | 10 |
| Depreciation | 6 | 9 | 5 | 6 | 7 | 8 | 9 | 7 | 6 | 7 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | -0 | 10 | 13 | 9 | 3 | 2 | 11 | 9 | 8 | -3 |
| Provision for Tax | 1 | 1 | 1 | 2 | 3 | 0 | 1 | -1 | 2 | 2 | 3 | 2 |
| Profit After Tax | 1 | 1 | -1 | 8 | 10 | 8 | 2 | 3 | 10 | 7 | 5 | -6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | -1 | 8 | 10 | 8 | 2 | 3 | 10 | 7 | 5 | -6 |
| Adjusted Earnings Per Share | 0.5 | 0.5 | -0.5 | 4.2 | 5.2 | 4.3 | 1.2 | 1.8 | 5 | 3.5 | 1.8 | -2.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 12% | -4% | 2% |
| Operating Profit CAGR | -7% | 19% | 2% | 5% |
| PAT CAGR | -29% | 19% | -9% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -23% | -24% | -6% | 5% |
| ROE Average | 3% | 5% | 4% | 5% |
| ROCE Average | 7% | 8% | 7% | 9% |
| #(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 | 35 | 36 | 90 | 98 | 108 | 117 | 119 | 123 | 133 | 175 | 176 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 14 | 22 | 19 | 12 | 9 | 12 | 16 | 18 | 71 | 64 | 58 |
| Other Non-Current Liabilities | 67 | 50 | 64 | 52 | 66 | 74 | 85 | 90 | 29 | 25 | 29 |
| Total Current Liabilities | 115 | 96 | 94 | 97 | 101 | 100 | 91 | 75 | 98 | 110 | 114 |
| Total Liabilities | 231 | 204 | 268 | 259 | 285 | 302 | 310 | 305 | 331 | 373 | 377 |
| Fixed Assets | 101 | 107 | 167 | 165 | 168 | 185 | 184 | 184 | 190 | 222 | 226 |
| Other Non-Current Assets | 7 | 6 | 4 | 5 | 8 | 14 | 14 | 18 | 13 | 15 | 15 |
| Total Current Assets | 122 | 91 | 97 | 89 | 109 | 104 | 112 | 103 | 126 | 136 | 135 |
| Total Assets | 231 | 204 | 268 | 259 | 285 | 302 | 310 | 305 | 331 | 373 | 377 |
| #(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 | 1 | 2 | 2 | 1 | 1 | 5 | 3 | 1 | 1 | 0 | 0 |
| Cash Flow from Operating Activities | 6 | 40 | 27 | 27 | 34 | 20 | 13 | 14 | -30 | 20 | 19 |
| Cash Flow from Investing Activities | -6 | -16 | -9 | -5 | -10 | -22 | -8 | -5 | -7 | 1 | -4 |
| Cash Flow from Financing Activities | 1 | -25 | -19 | -23 | -20 | 0 | -7 | -8 | 36 | -21 | -15 |
| Net Cash Inflow / Outflow | 1 | -0 | -1 | -0 | 4 | -2 | -2 | 0 | -1 | 0 | 0 |
| Closing Cash & Cash Equivalent | 2 | 2 | 1 | 1 | 5 | 3 | 1 | 1 | 0 | 0 | 0 |
| # | 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) | 0.51 | 0.48 | -0.51 | 4.17 | 5.23 | 4.29 | 1.25 | 1.78 | 4.98 | 3.47 | 1.85 |
| CEPS(Rs) | 3.76 | 5.21 | 2.23 | 7.42 | 8.72 | 8.44 | 5.72 | 5.13 | 8.24 | 6.74 | 4.76 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 0.63 | 1.25 |
| Book NAV/Share(Rs) | 17.68 | 18.16 | 46.19 | 50.2 | 55.35 | 59.65 | 60.85 | 62.71 | 66.72 | 84.78 | 72.28 |
| Core EBITDA Margin(%) | 4.28 | 5.7 | 5.45 | 5.36 | 5.23 | 4.47 | 5.39 | 4.12 | 5.09 | 4.5 | 5.28 |
| EBIT Margin(%) | 2.98 | 3.8 | 3.16 | 4.11 | 4 | 3.11 | 3.12 | 3.05 | 4.55 | 5.12 | 4.55 |
| Pre Tax Margin(%) | 0.46 | 0.41 | -0.02 | 1.98 | 2.52 | 1.59 | 0.89 | 0.73 | 2.46 | 2.02 | 1.69 |
| PAT Margin (%) | 0.27 | 0.25 | -0.26 | 1.66 | 1.93 | 1.52 | 0.66 | 1.1 | 2.09 | 1.63 | 1.01 |
| Cash Profit Margin (%) | 1.98 | 2.73 | 1.12 | 2.96 | 3.22 | 2.99 | 3.04 | 3.17 | 3.45 | 3.17 | 2.59 |
| ROA(%) | 0.44 | 0.43 | -0.42 | 3.1 | 3.76 | 2.86 | 0.8 | 1.14 | 3.07 | 2.02 | 1.2 |
| ROE(%) | 2.9 | 2.65 | -1.59 | 8.66 | 9.91 | 7.46 | 2.07 | 2.89 | 7.7 | 4.68 | 2.58 |
| ROCE(%) | 9.51 | 11.45 | 8.06 | 11.74 | 12.65 | 9.6 | 6 | 4.98 | 9.49 | 8.24 | 7.05 |
| Receivable days | 11.17 | 15.74 | 15.68 | 7.85 | 9.24 | 18.15 | 42.72 | 63.94 | 34.92 | 45.39 | 64.55 |
| Inventory Days | 83.63 | 75 | 65.61 | 55.65 | 49.06 | 41.92 | 45.33 | 30.34 | 32.86 | 40.45 | 26.92 |
| Payable days | 47.06 | 34.81 | 25.51 | 25.39 | 31.68 | 29.62 | 36.24 | 31.8 | 27.32 | 47.91 | 51.65 |
| PER(x) | 76.26 | 82.19 | 0 | 27.34 | 14.14 | 21.59 | 65.11 | 52.26 | 30.54 | 37.29 | 34.28 |
| Price/Book(x) | 2.18 | 2.15 | 1.3 | 2.27 | 1.34 | 1.55 | 1.33 | 1.49 | 2.28 | 1.53 | 0.88 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 0.48 | 1.97 |
| EV/Net Sales(x) | 0.42 | 0.45 | 0.52 | 0.6 | 0.38 | 0.46 | 0.63 | 0.8 | 0.89 | 0.86 | 0.59 |
| EV/Core EBITDA(x) | 9.01 | 7.22 | 9.23 | 11.05 | 7.09 | 9.99 | 11.42 | 15.68 | 15.3 | 12.99 | 9.67 |
| Net Sales Growth(%) | -13.86 | 0.5 | 4.29 | 26.28 | 8.08 | 3.92 | -33.28 | -14.06 | 47.82 | -6.52 | 2.48 |
| EBIT Growth(%) | -22.29 | 28.24 | -13.34 | 64.25 | 5.3 | -19.16 | -33.2 | -16.04 | 120.87 | 5.08 | -8.77 |
| PAT Growth(%) | -16.1 | -6.06 | -207.53 | 916 | 25.37 | -17.99 | -70.92 | 43.03 | 179.37 | -26.97 | -36.66 |
| EPS Growth(%) | -16.1 | -6.06 | -207.53 | 916 | 25.37 | -17.99 | -70.92 | 43.03 | 179.37 | -30.39 | -46.69 |
| Debt/Equity(x) | 2.4 | 2.65 | 0.94 | 0.72 | 0.54 | 0.63 | 0.61 | 0.59 | 0.92 | 0.66 | 0.64 |
| Current Ratio(x) | 1.06 | 0.95 | 1.03 | 0.92 | 1.08 | 1.03 | 1.23 | 1.37 | 1.28 | 1.24 | 1.19 |
| Quick Ratio(x) | 0.29 | 0.27 | 0.23 | 0.15 | 0.4 | 0.45 | 0.87 | 1.11 | 0.63 | 0.94 | 0.89 |
| Interest Cover(x) | 1.18 | 1.12 | 0.99 | 1.93 | 2.7 | 2.04 | 1.4 | 1.32 | 2.17 | 1.65 | 1.59 |
| Total Debt/Mcap(x) | 1.1 | 1.23 | 0.72 | 0.32 | 0.41 | 0.41 | 0.46 | 0.4 | 0.4 | 0.43 | 0.73 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.75 | 47.75 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 |
| FII | 7.28 | 7.28 | 2.67 | 1 | 0.14 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 44.92 | 44.92 | 41.24 | 42.94 | 43.8 | 43.94 | 43.94 | 43.94 | 43.94 | 43.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.24 | 0.24 | 0.34 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 |
| FII | 0.04 | 0.04 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.23 | 0.23 | 0.25 | 1.05 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.51 | 0.51 | 0.61 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.75 | 47.75 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 | 56.03 |
| FII | 7.28 | 7.28 | 2.67 | 1 | 0.14 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 52.25 | 52.25 | 43.97 | 43.97 | 43.97 | 43.97 | 43.97 | 43.97 | 43.97 | 43.97 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.24 | 0.24 | 0.34 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 |
| FII | 0.04 | 0.04 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.27 | 0.27 | 0.27 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.51 | 0.51 | 0.61 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +3% | +12% | -4% | +2% |
| Operating Profit CAGR | -7% | +19% | +2% | +5% |
| PAT CAGR | -29% | +19% | -9% | +17% |
| Share Price CAGR | -23% | -24% | -6% | +5% |
| ROE Average | +3% | +5% | +4% | +5% |
| ROCE Average | +7% | +8% | +7% | +9% |
* 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.