Consumer Food · Founded 1992 · www.umangdairies.com · BSE 500231 · NSE UMANGDAIRY · ISIN INE864B01027
No Notes Added Yet
1. Business Overview
Umang Dairies Ltd. is an India-based company primarily engaged in the business of manufacturing and processing dairy products. The company procures raw milk from farmers and processes it into various dairy products, including skimmed milk powder (SMP), whole milk powder (WMP), dairy whitener, pure ghee, and liquid milk. They operate both in the B2B segment (supplying ingredients to food manufacturers) and B2C segment (branded consumer products), though their focus has historically leaned towards B2B. The company generates revenue by selling these processed dairy products to institutional clients and directly to consumers.
2. Key Segments / Revenue Mix
Umang Dairies primarily operates in a single segment: the processing and sale of dairy products. While specific revenue breakdown by product category (e.g., SMP vs. Ghee vs. Liquid Milk) or customer type (B2B vs. B2C) is not always disclosed publicly in detail, the company generally produces:
Skimmed Milk Powder (SMP) & Whole Milk Powder (WMP): Often a significant component, used by confectionary, ice cream, and other food industries.
Dairy Whitener: For tea/coffee.
Pure Ghee: A high-value traditional dairy product.
Liquid Milk: Packaged milk for direct consumer consumption.
The revenue mix can fluctuate based on seasonal demand, raw milk availability, and global dairy commodity prices.
3. Industry & Positioning
The Indian dairy industry is one of the largest globally, characterized by a large unorganized sector (local milkmen) and a growing organized sector (co-operatives and private players). Organized players benefit from processing capabilities, brand building, and distribution networks. Umang Dairies operates within the organized private dairy sector. It competes with large co-operatives like Amul and Mother Dairy, and other private players such as Hatsun Agro, Parag Milk Foods, and Heritage Foods. Its positioning is that of a regional player with established processing capabilities, particularly in milk powders, serving both industrial and consumer markets.
4. Competitive Advantage (Moat)
Umang Dairies possesses some competitive advantages, though they are not as strong as market leaders:
Processing Capabilities & Scale (Regional): Established infrastructure for milk procurement and processing, allowing for conversion of raw milk into diverse products.
Distribution Network (Regional): A localized network for milk collection from farmers and product distribution to its target markets, especially for B2B clients.
Cost Efficiency (to an extent): Focus on efficient operations to manage the volatile raw material costs, which is crucial in the dairy industry.
Brand Recognition (Limited): While they have established products, their brand recall might be more localized compared to national giants. The moat is primarily operational efficiency and a regional footprint rather than strong brand equity or switching costs.
5. Growth Drivers
Rising Dairy Consumption: India's growing population and increasing disposable incomes are driving overall per capita consumption of milk and value-added dairy products.
Shift to Organized Sector: Consumers are increasingly preferring packaged and branded dairy products due to perceived hygiene, quality, and convenience.
Value-Added Products: Growth in categories like ghee, cheese, yogurt, and other functional dairy products offers higher margins compared to liquid milk.
Infrastructure Expansion: Investment in processing capacity and cold chain logistics can enhance market reach and product shelf life.
Rural Market Penetration: Untapped potential in rural areas for branded dairy products.
6. Risks
Raw Material Price Volatility: Milk procurement prices are subject to seasonal fluctuations and supply-demand dynamics, impacting profitability.
Intense Competition: The presence of large co-operatives and national private players creates significant pricing pressure and challenges in market share gains.
Disease Outbreaks: Livestock diseases can disrupt milk supply and raise procurement costs.
Regulatory Changes: Government policies related to milk pricing, quality standards, and imports/exports can affect operations.
Weather Dependency: Adverse weather conditions can impact fodder availability and milk production.
Working Capital Management: The dairy business often requires significant working capital due to inventory management and receivables.
7. Management & Ownership
Umang Dairies Ltd. is promoted by the J. K. Group (Singhania family), with promoters holding a significant stake in the company. The management typically comprises professionals with experience in the dairy and food processing industry. Promoter ownership provides stability and long-term vision but also concentrates control. Information on specific management quality details or corporate governance practices would require deeper analysis of their annual reports and public disclosures.
8. Outlook
Umang Dairies operates in a structurally growing industry driven by increasing consumption and a shift towards the organized sector in India. The company benefits from its established processing capabilities and diversified product portfolio that caters to both industrial and consumer segments. However, its outlook is tempered by intense competition from well-entrenched co-operatives and larger private players, as well as the inherent volatility in raw milk prices. Sustained growth will depend on its ability to expand its brand presence, scale up its value-added product portfolio, and maintain operational efficiencies in a highly competitive and commodity-sensitive environment. Potential for growth exists through strategic market penetration and product innovation, but profitability could remain susceptible to commodity cycles and competitive pressures.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 74 | 102 | 80 | 60 | 76 | 70 | 53 | 49 | 61 | 65 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | 0 |
| Total Income | 75 | 103 | 80 | 60 | 76 | 72 | 54 | 50 | 62 | 65 |
| Total Expenditure | 72 | 101 | 81 | 62 | 73 | 61 | 51 | 51 | 58 | 61 |
| Operating Profit | 2 | 2 | -1 | -2 | 4 | 11 | 2 | -1 | 3 | 4 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -1 | -3 | -4 | 1 | 8 | 0 | -3 | 1 | 1 |
| Provision for Tax | -0 | -0 | -1 | -1 | 0 | 2 | 0 | -2 | 0 | 0 |
| Profit After Tax | -0 | -1 | -2 | -3 | 1 | 6 | 0 | -1 | 1 | 1 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 |
| Profit After Adjustments | -0 | -1 | -2 | -3 | 1 | 6 | 0 | -1 | 1 | 1 |
| Adjusted Earnings Per Share | -0 | -0.4 | -1.1 | -1.5 | 0.3 | 2.9 | 0 | -0.5 | 0.4 | 0.4 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 216 | 251 | 189 | 209 | 245 | 224 | 245 | 248 | 204 | 293 | 286 | 228 |
| Other Income | 0 | 0 | 0 | 1 | 0 | 2 | 1 | 1 | 4 | 2 | 2 | 2 |
| Total Income | 217 | 251 | 189 | 211 | 246 | 226 | 246 | 249 | 208 | 295 | 289 | 231 |
| Total Expenditure | 206 | 235 | 174 | 203 | 232 | 212 | 234 | 234 | 218 | 289 | 277 | 221 |
| Operating Profit | 11 | 17 | 15 | 7 | 13 | 14 | 12 | 15 | -10 | 6 | 12 | 8 |
| Interest | 1 | 1 | 1 | 1 | 4 | 4 | 4 | 4 | 4 | 5 | 6 | 4 |
| Depreciation | 1 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 9 | 13 | 12 | 2 | 6 | 7 | 4 | 6 | -20 | -4 | 1 | -1 |
| Provision for Tax | 3 | 4 | 4 | 1 | 1 | 1 | 1 | 2 | -5 | -1 | 0 | -2 |
| Profit After Tax | 6 | 9 | 8 | 2 | 5 | 5 | 3 | 4 | -14 | -3 | 1 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 6 | 9 | 8 | 2 | 5 | 5 | 3 | 4 | -14 | -3 | 1 | 1 |
| Adjusted Earnings Per Share | 2.7 | 3.9 | 3.4 | 0.7 | 2.4 | 2.3 | 1.3 | 1.9 | -6.5 | -1.5 | 0.6 | 0.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | 5% | 5% | 3% |
| Operating Profit CAGR | 100% | -7% | -3% | 1% |
| PAT CAGR | 0% | -37% | -28% | -16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 1% | 14% | 3% | 3% |
| ROE Average | 3% | -10% | -4% | 9% |
| ROCE Average | 7% | -3% | 2% | 11% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 25 | 31 | 35 | 48 | 53 | 57 | 59 | 62 | 47 | 44 | 45 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 3 | 4 | 9 | 6 | 8 | 5 | 6 | 5 | 20 | 18 | 15 |
| Other Non-Current Liabilities | 15 | 16 | 16 | 13 | 19 | 20 | 23 | 24 | 19 | 16 | 17 |
| Total Current Liabilities | 43 | 40 | 41 | 58 | 53 | 47 | 78 | 76 | 64 | 87 | 46 |
| Total Liabilities | 85 | 91 | 102 | 124 | 133 | 128 | 166 | 167 | 149 | 165 | 123 |
| Fixed Assets | 29 | 33 | 34 | 72 | 71 | 74 | 81 | 81 | 79 | 75 | 72 |
| Other Non-Current Assets | 3 | 3 | 18 | 2 | 5 | 5 | 2 | 1 | 1 | 2 | 2 |
| Total Current Assets | 54 | 54 | 50 | 50 | 57 | 49 | 83 | 84 | 70 | 88 | 50 |
| Total Assets | 85 | 91 | 102 | 124 | 133 | 128 | 166 | 167 | 149 | 165 | 123 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 4 | 0 | 1 | 2 |
| Cash Flow from Operating Activities | -0 | 10 | 15 | 7 | -5 | 26 | 3 | 12 | -9 | 6 | 19 |
| Cash Flow from Investing Activities | -7 | -8 | -15 | -7 | -7 | -6 | -5 | -5 | -2 | -2 | -4 |
| Cash Flow from Financing Activities | 7 | -3 | 0 | -0 | 12 | -20 | 6 | -11 | 12 | -3 | -17 |
| Net Cash Inflow / Outflow | 0 | -0 | -0 | 0 | -0 | -0 | 4 | -4 | 1 | 1 | -2 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 0 | 0 | 0 | 4 | 0 | 1 | 2 | 1 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.71 | 3.87 | 3.41 | 0.75 | 2.4 | 2.29 | 1.29 | 1.86 | -6.48 | -1.48 | 0.61 |
| CEPS(Rs) | 3.39 | 5.07 | 4.78 | 2.29 | 4.03 | 3.92 | 3.24 | 4.04 | -4.14 | 0.84 | 2.8 |
| DPS(Rs) | 1 | 1 | 1 | 0 | 0.25 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 9.69 | 12.29 | 14.49 | 21.62 | 24.06 | 26.06 | 26.82 | 28.12 | 21.21 | 19.94 | 20.49 |
| Core EBITDA Margin(%) | 4.81 | 6.53 | 7.79 | 2.83 | 5.28 | 5.43 | 4.5 | 5.48 | -7.01 | 1.2 | 3.27 |
| EBIT Margin(%) | 4.25 | 5.57 | 6.43 | 1.88 | 4.01 | 4.72 | 3.16 | 3.97 | -7.54 | 0.14 | 2.41 |
| Pre Tax Margin(%) | 4 | 5.17 | 6.1 | 1.19 | 2.49 | 2.92 | 1.66 | 2.46 | -9.65 | -1.53 | 0.48 |
| PAT Margin (%) | 2.75 | 3.39 | 3.97 | 0.79 | 2.15 | 2.26 | 1.16 | 1.65 | -6.99 | -1.11 | 0.47 |
| Cash Profit Margin (%) | 3.44 | 4.44 | 5.56 | 2.41 | 3.61 | 3.86 | 2.91 | 3.58 | -4.46 | 0.63 | 2.15 |
| ROA(%) | 8.1 | 9.69 | 7.8 | 1.46 | 4.1 | 3.86 | 1.92 | 2.47 | -9.02 | -2.07 | 0.93 |
| ROE(%) | 30.36 | 35.22 | 25.47 | 4.15 | 10.49 | 9.15 | 4.86 | 6.78 | -26.27 | -7.2 | 3.01 |
| ROCE(%) | 25.33 | 30.52 | 22.67 | 5.85 | 11.31 | 11.36 | 8.14 | 9.88 | -15.56 | 0.4 | 7.43 |
| Receivable days | 8.86 | 7.49 | 6.73 | 6.11 | 12.47 | 19.26 | 14.72 | 17.34 | 23.22 | 10.67 | 9.36 |
| Inventory Days | 54.22 | 59.53 | 75.12 | 64.52 | 56.85 | 55.99 | 72.84 | 95.57 | 104.08 | 79.03 | 68.38 |
| Payable days | 16.6 | 17.16 | 18.63 | 22.26 | 24.56 | 24.7 | 44.5 | 62.2 | 62.91 | 49.53 | 42.34 |
| PER(x) | 11.33 | 14.43 | 18.75 | 103.83 | 31 | 23.66 | 24.88 | 31.69 | 0 | 0 | 124.36 |
| Price/Book(x) | 3.17 | 4.55 | 4.41 | 3.6 | 3.09 | 2.08 | 1.19 | 2.1 | 2.87 | 2.93 | 3.69 |
| Dividend Yield(%) | 3.26 | 1.79 | 1.56 | 0 | 0.34 | 0.92 | 1.56 | 0.85 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.41 | 0.57 | 0.88 | 0.95 | 0.85 | 0.67 | 0.44 | 0.66 | 0.91 | 0.62 | 0.73 |
| EV/Core EBITDA(x) | 8.22 | 8.69 | 10.96 | 27.2 | 15.43 | 10.58 | 8.99 | 11.27 | -18.18 | 32.69 | 17.71 |
| Net Sales Growth(%) | 24.5 | 16.07 | -24.75 | 10.78 | 17.16 | -8.77 | 9.38 | 1.29 | -17.72 | 43.54 | -2.27 |
| EBIT Growth(%) | -43.97 | 52.16 | -13.12 | -67.63 | 150.31 | 7.37 | -26.88 | 27.33 | -256.36 | 102.59 | 1630.38 |
| PAT Growth(%) | -51.54 | 42.89 | -11.89 | -78.01 | 219.45 | -4.26 | -43.92 | 44.89 | -447.77 | 77.14 | 141.01 |
| EPS Growth(%) | -51.54 | 42.89 | -11.89 | -78.01 | 219.47 | -4.26 | -43.92 | 44.89 | -447.77 | 77.14 | 141.02 |
| Debt/Equity(x) | 0.7 | 0.61 | 0.64 | 0.61 | 0.84 | 0.54 | 0.72 | 0.58 | 1.14 | 1.24 | 0.94 |
| Current Ratio(x) | 1.25 | 1.33 | 1.19 | 0.87 | 1.06 | 1.06 | 1.07 | 1.11 | 1.08 | 1.02 | 1.08 |
| Quick Ratio(x) | 0.34 | 0.27 | 0.36 | 0.19 | 0.37 | 0.38 | 0.21 | 0.27 | 0.26 | 0.16 | 0.36 |
| Interest Cover(x) | 17.1 | 14 | 19.48 | 2.73 | 2.63 | 2.62 | 2.11 | 2.63 | -3.57 | 0.08 | 1.25 |
| Total Debt/Mcap(x) | 0.26 | 0.15 | 0.16 | 0.17 | 0.27 | 0.26 | 0.6 | 0.28 | 0.4 | 0.42 | 0.25 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 |
| Public | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.36 | 25.39 | 25.39 | 25.39 | 25.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 | 74.61 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 |
| Public | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | +5% | +5% | +3% |
| Operating Profit CAGR | +100% | -7% | -3% | +1% |
| PAT CAGR | — | -37% | -28% | -16% |
| Share Price CAGR | +1% | +14% | +3% | +3% |
| ROE Average | +3% | -10% | -4% | +9% |
| ROCE Average | +7% | -3% | +2% | +11% |
* 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.