Consumer Food · Founded 1992 · www.tastydairy.com · BSE 540955 · · ISIN INE773Y01014
No Notes Added Yet
1. Business Overview
Tasty Dairy Specialities Ltd. (TDSL) is an Indian company engaged in the processing and manufacturing of various dairy products. Its core business model involves procuring raw milk primarily from farmers, processing it at its facilities, and then marketing a range of value-added dairy products to consumers and institutional clients. The company makes money through the sale of these processed dairy products, leveraging its processing capabilities and distribution network.
2. Key Segments / Revenue Mix
While specific revenue percentages are not provided, TDSL's product portfolio likely includes:
Liquid Milk: Pasteurized and homogenized milk in various fat content options.
Value-Added Dairy Products: Such as Ghee, Paneer (Indian cheese), Curd (yogurt), Flavored Milk, Butter, and Skimmed Milk Powder.
The mix typically leans towards value-added products for better margins, while liquid milk provides volume and serves as a staple offering.
3. Industry & Positioning
The Indian dairy industry is one of the largest globally, characterized by significant demand, but also fragmentation. It comprises a mix of large national cooperatives (e.g., Amul, Mother Dairy), established private players (e.g., Parag Milk Foods, Hatsun Agro), and numerous regional and local players, alongside a substantial unorganized sector. TDSL likely operates as a regional player, competing on product quality, freshness, and local distribution network against both larger national brands and smaller local entities. Its positioning would be defined by its regional brand presence and market penetration in its operational areas.
4. Competitive Advantage (Moat)
TDSL's potential competitive advantages could include:
Regional Brand Loyalty: Establishing trust and recognition within its operating geographies.
Efficient Procurement Network: Strong relationships with local milk producers, ensuring consistent raw material supply at competitive prices.
Distribution Network: A developed cold chain and distribution system allowing timely delivery of perishable products to its target markets.
Processing Capabilities: Modern processing facilities ensuring product quality, safety, and variety.
However, the overall switching costs for consumers in the dairy segment are generally low, and brand loyalty can be challenged by aggressive marketing or price competition.
5. Growth Drivers
Increasing Per Capita Consumption: Rising disposable incomes and urbanization in India are driving higher consumption of milk and value-added dairy products.
Shift from Unorganized to Organized Sector: Consumers are increasingly preferring branded, hygienically processed dairy products over unorganized options.
Product Portfolio Expansion: Introduction of new value-added products and premium offerings can cater to evolving consumer tastes.
Geographic Expansion: Expanding distribution and sales into new regions within India can unlock new markets.
Health & Wellness Trend: Growing consumer focus on nutrition and fortified dairy products.
6. Risks
Raw Material Price Volatility: Fluctuations in milk procurement prices directly impact margins, as milk is the primary raw material.
Intense Competition: Competition from large national players, cooperatives, and other regional brands can pressure pricing and market share.
Regulatory Changes: Evolving food safety standards, quality regulations, and environmental norms can increase compliance costs.
Supply Chain Disruptions: Issues such as fodder scarcity, cattle diseases, or logistical challenges can disrupt milk procurement and distribution.
Brand Perception and Product Recalls: Any quality issues or negative publicity can severely damage brand trust and sales.
Capital Expenditure: Expansion and modernization require significant capital expenditure, potentially impacting financial leverage.
7. Management & Ownership
Tasty Dairy Specialities Ltd. is typically a promoter-led company, common among Indian listed entities. The promoters and key management are likely responsible for setting strategic direction, operational efficiency, and market expansion. Without specific details, general assumptions about management quality would focus on their ability to navigate the competitive dairy market, manage procurement and distribution, and drive profitability. Ownership would primarily reside with the promoter group, potentially supplemented by institutional and public shareholders.
8. Outlook
TDSL operates in a dynamic Indian dairy market with significant growth potential driven by increasing consumption and the shift towards organized players. The company's ability to maintain efficient raw material procurement, expand its value-added product portfolio, and strengthen its regional distribution network will be crucial for capturing market share. However, the business faces inherent risks from volatile milk prices, intense competition from established national and cooperative players, and the need for continuous investment in processing and cold chain infrastructure. Success will depend on its strategic execution, brand building efforts, and effective risk management in a commodity-sensitive industry.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 9 | 8 | 2 | 1 | 1 | 2 | 2 | 2 | 0 | 0 |
| Other Income | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 9 | 8 | 2 | 1 | 1 | 2 | 2 | 2 | 0 | 0 |
| Total Expenditure | 8 | 36 | 29 | 2 | 2 | 2 | 2 | 2 | 0 | 0 |
| Operating Profit | 0 | -28 | -27 | -1 | -0 | -0 | -0 | 0 | -0 | 0 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -2 | -31 | -30 | -3 | -2 | -2 | -2 | -2 | -1 | -0 |
| Provision for Tax | -0 | -8 | -8 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -2 | -23 | -21 | -3 | -2 | -2 | -3 | -2 | -1 | -0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -2 | -23 | -21 | -3 | -2 | -2 | -3 | -2 | -1 | -0 |
| Adjusted Earnings Per Share | -1 | -11.3 | -10.5 | -1.3 | -1.2 | -1.2 | -1.2 | -1 | -0.4 | -0.1 |
| #(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 | 308 | 334 | 239 | 332 | 365 | 403 | 328 | 162 | 111 | 40 | 6 | 4 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 |
| Total Income | 308 | 335 | 239 | 332 | 366 | 404 | 330 | 162 | 112 | 40 | 6 | 4 |
| Total Expenditure | 296 | 322 | 226 | 318 | 353 | 391 | 342 | 195 | 114 | 99 | 8 | 4 |
| Operating Profit | 12 | 13 | 13 | 14 | 13 | 13 | -12 | -33 | -2 | -59 | -1 | 0 |
| Interest | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 4 |
| Depreciation | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 10 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 6 | 6 | 7 | 7 | 6 | -19 | -41 | 1 | -68 | -10 | -5 |
| Provision for Tax | 1 | 2 | 1 | 2 | 2 | 2 | -5 | -12 | 1 | -18 | 0 | 0 |
| Profit After Tax | 4 | 5 | 5 | 5 | 6 | 4 | -14 | -29 | -0 | -51 | -10 | -6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | 5 | 5 | 5 | 6 | 4 | -14 | -29 | -0 | -51 | -10 | -6 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 2.6 | 2.9 | 2 | -6.8 | -14.2 | -0 | -24.9 | -4.9 | -2.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -85% | -67% | -57% | -33% |
| Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -42% | -26% | -27% | NA% |
| ROE Average | 0% | -301% | -198% | -83% |
| ROCE Average | -6% | -28% | -25% | -4% |
| #(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 | 25 | 30 | 34 | 63 | 69 | 72 | 59 | 30 | 31 | -20 | -30 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 3 | 5 | 4 | 4 | 2 | 1 | 5 | 9 | 36 | 35 | 28 |
| Other Non-Current Liabilities | 5 | 5 | 2 | 2 | 2 | 3 | -4 | -17 | -16 | -34 | -33 |
| Total Current Liabilities | 41 | 44 | 52 | 36 | 44 | 68 | 64 | 68 | 35 | 43 | 56 |
| Total Liabilities | 74 | 83 | 92 | 104 | 117 | 144 | 123 | 90 | 86 | 24 | 21 |
| Fixed Assets | 14 | 17 | 16 | 14 | 12 | 13 | 12 | 9 | 16 | 14 | 12 |
| Other Non-Current Assets | 6 | 5 | 5 | 6 | 7 | 5 | 8 | 11 | 3 | 3 | 3 |
| Total Current Assets | 54 | 62 | 72 | 85 | 98 | 126 | 103 | 69 | 68 | 7 | 7 |
| Total Assets | 74 | 83 | 92 | 104 | 117 | 144 | 123 | 90 | 86 | 24 | 21 |
| #(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 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -4 | 5 | 6 | -9 | -3 | 1 | -7 | 0 | 10 | 15 | 10 |
| Cash Flow from Investing Activities | -2 | -5 | -4 | 2 | -1 | -2 | -1 | -3 | 1 | 0 | 0 |
| Cash Flow from Financing Activities | 4 | 1 | -1 | 7 | 2 | 1 | 8 | 3 | -11 | -16 | -10 |
| Net Cash Inflow / Outflow | -2 | 0 | 0 | 1 | -1 | 0 | 0 | -1 | 0 | -0 | -0 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 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 | 0 | 0 | 2.62 | 2.91 | 2.01 | -6.77 | -14.18 | -0.04 | -24.87 | -4.86 |
| CEPS(Rs) | 4.42 | 4.79 | 4.8 | 3.74 | 3.86 | 2.94 | -5.87 | -13.53 | 0.61 | -23.81 | -4.02 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 0 | 30.62 | 33.53 | 35.46 | 28.69 | 14.52 | 15.23 | -9.72 | -14.55 |
| Core EBITDA Margin(%) | 3.73 | 3.82 | 5.48 | 4.16 | 3.41 | 3.1 | -4.14 | -20.94 | -2.64 | -148.06 | -17.04 |
| EBIT Margin(%) | 3.11 | 3.18 | 4.46 | 3.6 | 3.16 | 2.64 | -4.09 | -21.21 | 6.25 | -153.09 | -43.34 |
| Pre Tax Margin(%) | 1.87 | 1.85 | 2.46 | 2.12 | 2.04 | 1.45 | -5.64 | -25.13 | 0.6 | -171.4 | -151.19 |
| PAT Margin (%) | 1.44 | 1.36 | 1.89 | 1.61 | 1.63 | 1.02 | -4.22 | -17.93 | -0.08 | -127.48 | -154.15 |
| Cash Profit Margin (%) | 2.16 | 2.15 | 3.02 | 2.3 | 2.16 | 1.49 | -3.66 | -17.11 | 1.12 | -122.06 | -127.35 |
| ROA(%) | 6.7 | 5.78 | 5.14 | 5.43 | 5.36 | 3.14 | -10.33 | -27.15 | -0.1 | -92.3 | -44.19 |
| ROE(%) | 19.16 | 16.49 | 14.09 | 11.03 | 9.07 | 5.83 | -21.1 | -65.61 | -0.3 | -901.32 | 0 |
| ROCE(%) | 16.65 | 15.5 | 13.78 | 13.27 | 11 | 9.18 | -11.17 | -31.22 | 7.15 | -83.8 | -6.33 |
| Receivable days | 6.91 | 8.65 | 20 | 22.07 | 21.01 | 33.05 | 48.33 | 74.88 | 101.88 | 141.06 | 50.19 |
| Inventory Days | 40.09 | 44.03 | 64.04 | 50.41 | 56.52 | 59.01 | 70.35 | 101.12 | 97.65 | 143.97 | 35.69 |
| Payable days | 2 | 2.04 | 6.98 | 4.62 | 1.47 | 9.31 | 13.19 | 10.85 | 19.95 | 32.53 | 329.7 |
| PER(x) | 0 | 0 | 0 | 16.63 | 8.42 | 8.85 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 1.42 | 0.73 | 0.5 | 0.79 | 1.46 | 0.72 | -0.89 | -0.44 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.15 | 0.15 | 0.23 | 0.37 | 0.25 | 0.2 | 0.32 | 0.69 | 0.77 | 2.21 | 12.45 |
| EV/Core EBITDA(x) | 3.94 | 3.88 | 4.08 | 8.63 | 6.8 | 6.24 | -9.11 | -3.41 | -44.85 | -1.49 | -75.31 |
| Net Sales Growth(%) | 22.38 | 8.64 | -28.6 | 38.98 | 10.05 | 10.39 | -18.64 | -50.75 | -31.02 | -64.23 | -83.84 |
| EBIT Growth(%) | 6.17 | 10.81 | 0.22 | 12.2 | -3.24 | -7.9 | -226.14 | -155.2 | 120.33 | -975.81 | 95.42 |
| PAT Growth(%) | -18.82 | 2.73 | -0.51 | 18.25 | 11.26 | -30.89 | -436.57 | -109.42 | 99.68 | 0 | 80.45 |
| EPS Growth(%) | 0 | 0 | 0 | -13.01 | 11.26 | -30.89 | -436.57 | -109.42 | 99.68 | 0 | 80.45 |
| Debt/Equity(x) | 1.52 | 1.46 | 1.36 | 0.58 | 0.62 | 0.67 | 1.04 | 2.36 | 2.05 | -3.55 | -2.27 |
| Current Ratio(x) | 1.31 | 1.42 | 1.38 | 2.36 | 2.21 | 1.86 | 1.62 | 1.02 | 1.92 | 0.18 | 0.12 |
| Quick Ratio(x) | 0.34 | 0.49 | 0.55 | 1.01 | 0.76 | 0.88 | 0.67 | 0.59 | 1.06 | 0.15 | 0.11 |
| Interest Cover(x) | 2.5 | 2.4 | 2.23 | 2.44 | 2.82 | 2.23 | -2.64 | -5.41 | 1.11 | -8.36 | -0.4 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.41 | 0.85 | 1.33 | 1.32 | 1.62 | 2.84 | 3.97 | 5.18 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.19 | 64.19 | 64.19 | 34.19 | 34.19 | 34.19 | 34.19 | 34.19 | 34.19 | 34.19 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 27.02 | 27.02 | 27.02 | 27.02 | 27.02 | 27.02 | 27.02 |
| Public | 35.81 | 35.81 | 35.81 | 38.78 | 38.78 | 38.78 | 38.78 | 38.78 | 38.78 | 38.78 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.31 | 1.31 | 1.31 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
| Public | 0.73 | 0.73 | 0.73 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.19 | 64.19 | 64.19 | 34.19 | 34.19 | 34.19 | 34.19 | 34.19 | 34.19 | 34.19 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 27.02 | 27.02 | 27.02 | 27.02 | 27.02 | 27.02 | 27.02 |
| Public | 35.81 | 35.81 | 35.81 | 65.81 | 65.81 | 65.81 | 65.81 | 65.81 | 65.81 | 65.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.31 | 1.31 | 1.31 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
| Public | 0.73 | 0.73 | 0.73 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -85% | -67% | -57% | -33% |
| Operating Profit CAGR | — | — | 0% | 0% |
| PAT CAGR | — | — | 0% | 0% |
| Share Price CAGR | -42% | -26% | -27% | — |
| ROE Average | 0% | -301% | -198% | -83% |
| ROCE Average | -6% | -28% | -25% | -4% |
* 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.