Is Dodla Dairy a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Dodla Dairy Ltd is a average quality company .

Is Dodla Dairy undervalued or overvalued?

The key valuation ratios of Dodla Dairy Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone .

What is Dodla Dairy share price return in the past 10 years?

Data is not available for this company

Is Dodla Dairy a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Dodla Dairy Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

Dodla Dairy Ltd - Stock Valuation and Financial Performance

Name: Dodla Dairy
Brand: Dodla Dairy

BSE: 543306 | NSE: DODLA | Consumer Food | Small Cap

Place order

Dodla Dairy Share Price

₹1,053.10 -7.95 -0.75%
as on 14-Jun'24 10:58

10 Year X-Ray of Dodla Dairy:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	6.4%	13.2%	13.4%	13.1%	11.8%	7.4%	19%	19.2%	11.6%	16.2%	-
Value Creation Index ⓘ	-0.5	0.0	0.0	0.0	-0.2	-0.5	0.4	0.4	-0.2	0.2	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	1,018	1,182	1,410	1,537	1,598	1,988	1,837	2,096	2,584	2,907	2,907
Sales YoY Gr.	-	16.1%	19.3%	9%	4%	24.4%	-7.6%	14.1%	23.3%	12.5%	-
Adj EPS ⓘ	2.5	6.6	8.3	9.2	9.5	5.2	18.6	23	16	26	25.9
YoY Gr.	-	160.2%	26%	10.2%	3.2%	-45.4%	260.5%	23.5%	-30.6%	62.5%	-
BVPS (₹) ⓘ	39	43.9	52.2	61.6	71	70.8	103.1	131.8	147.9	173.7	173.7
Adj Net Profit ⓘ	14.2	36.8	46.4	51.1	52.7	28.8	109	137	95.1	154	154
Cash Flow from Ops. ⓘ	-41.9	131	59.8	82.8	118	103	217	145	140	-14.9	-
Debt/CF from Ops. ⓘ	-3	0.8	2.3	1.5	1.3	1.5	0.4	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	12.4%	12.7%	16.5%	12.5%
Adj EPS ⓘ	29.5%	22.4%	11.7%	62.5%
BVPSⓘ	18.1%	19.6%	19%	17.4%
Share Price	-	-	-	92.6%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	6.8	16	17.4	16.2	14.3	7.3	21.7	19.7	11.4	16.1	14.9
Op. Profit Mgn % ⓘ	3	8.4	6.2	6.9	7.2	5	11.9	8.9	5.8	8.5	8.5
Net Profit Mgn % ⓘ	1.4	3.1	3.3	3.3	3.3	1.5	5.9	6.5	3.7	5.3	5.3
Debt to Equity ⓘ	0.6	0.5	0.5	0.4	0.4	0.4	0.1	0	0	0	0
Working Cap Days ⓘ	56	50	37	38	38	30	29	29	27	38	33
Cash Conv. Cycle ⓘ	23	24	11	12	12	8	3	1	0	14	19

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 16.53%

Net Profit is growing at healthy rate in last 3 years 11.67%

Sales growth is good in last 4 quarters at 12.51%

Return on Equity has declined versus last 3 years average to 14.90%

Latest Financials - Dodla Dairy Ltd

	Standalone	Consolidated
TTM EPS (₹)	25.9	28
TTM Sales (₹ Cr.)	2,907	3,125
BVPS (₹.) ⓘ	173.7	190.9
Reserves (₹ Cr.) ⓘ	974	1,076
P/BV ⓘ	6.11	5.56
PE ⓘ	41.02	37.86

From the Market
52 Week Low / High (₹)	536.85 / 1070.00
All Time Low / High (₹)	385.00 / 1070.00
Market Cap (₹ Cr.)	6,312
Equity (₹ Cr.)	59.5
Face Value (₹)	10
Industry PE ⓘ	70.8

Management X-Ray of Dodla Dairy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Dodla Dairy

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Dodla Dairy

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	1,018	1,182	1,410	1,537	1,598	1,988	1,837	2,096	2,584	2,907
Operating Expenses ⓘ	988	1,087	1,323	1,432	1,483	1,889	1,619	1,910	2,434	2,661
Manufacturing Costs	84	100	70	84	101	97	57	67	79	90
Material Costs	805	869	1,118	1,199	1,202	1,560	1,298	1,537	2,002	2,164
Employee Cost	33	46	52	61	71	84	82	94	109	123
Other Costs ⓘ	66	73	83	89	109	148	183	213	244	284
Operating Profit ⓘ	30	95	87	105	115	98	217	186	150	246
Operating Profit Margin (%)	3.0%	8.0%	6.2%	6.8%	7.2%	5.0%	11.8%	8.9%	5.8%	8.5%
Other Income ⓘ	6	8	7	6	8	13	8	33	24	25
Interest ⓘ	8	13	8	11	11	17	13	7	2	2
Depreciation ⓘ	13	16	18	25	34	46	47	49	58	64
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	16	74	68	75	79	48	165	163	115	206
Tax ⓘ	0	38	22	25	26	19	57	27	20	52
Profit After Tax	15	36	46	51	52	28	108	137	95	154
PAT Margin (%)	1.5%	3.0%	3.3%	3.3%	3.3%	1.4%	5.9%	6.5%	3.7%	5.3%
Adjusted EPS (₹)	2.8	6.4	8.3	9.1	9.4	5.1	18.6	23.0	16.0	25.9
Dividend Payout Ratio (%)	0%	23%	0%	0%	0%	102%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	217	244	290	343	395	394	601	784	880	1,033
Share Capital ⓘ	3	3	3	3	56	56	58	59	59	59
Reserves ⓘ	214	241	287	340	339	339	543	725	821	974
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	121	103	128	117	142	127	53	0	0	0
Long Term Debt	8	32	32	22	110	87	53	0	0	0
Short Term Debt	113	71	97	94	31	40	0	0	0	0
Trade Payables	36	35	49	59	70	68	81	90	109	125
Others Liabilities ⓘ	36	53	63	82	117	144	167	130	125	144
Total Liabilities ⓘ	411	436	531	601	723	733	903	1,005	1,114	1,302
Fixed Assets
Gross Block	162	214	252	340	538	603	659	720	823	893
Accumulated Depreciation	35	51	18	42	75	118	164	210	260	315
Net Fixed Assetsⓘ	127	164	234	297	464	484	495	510	563	578
CWIP ⓘ	5	36	30	15	11	8	8	4	30	12
Investmentsⓘ	85	95	109	108	67	55	104	228	309	238
Inventories	142	89	83	130	117	111	85	108	97	355
Trade Receivables	1	1	1	2	4	4	5	5	8	9
Cash Equivalents	11	9	7	11	10	27	160	60	31	39
Others Assetsⓘ	41	42	67	38	51	43	46	89	74	71
Total Assets ⓘ	411	436	531	601	723	733	903	1,005	1,114	1,302

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	-42	131	60	83	118	103	217	145	140	-15
PBT ⓘ	16	74	68	75	79	48	165	163	115	206
Adjustment ⓘ	20	26	19	31	42	53	54	27	39	46
Changes in Working Capital ⓘ	-76	64	-6	-8	16	5	47	-6	16	-223
Tax Paid ⓘ	-2	-34	-22	-16	-19	-2	-50	-39	-30	-44
Cash Flow From Investing Activity ⓘ	-34	-96	-80	-61	-140	-45	-166	-129	-166	32
Capex	-50	-90	-74	-66	-186	-67	-51	-70	-71	-62
Net Investments	35	-3	-2	5	45	18	-120	-83	-90	87
Others ⓘ	-18	-3	-5	1	0	4	6	24	-5	7
Cash Flow From Financing Activityⓘ	44	-37	19	-40	62	-26	11	-49	-3	-3
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	100	50	0	0
Net Proceeds from Borrowing ⓘ	-23	25	2	-7	40	-16	-23	-87	0	0
Interest Paid ⓘ	-7	-11	-10	-10	-11	-14	-12	-6	0	0
Dividend Paid ⓘ	0	-10	0	0	0	-18	-11	0	0	0
Others ⓘ	74	-41	28	-22	33	23	-43	-6	-3	-3
Net Cash Flow ⓘ	-32	-2	-1	-18	39	33	61	-33	-29	13

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	7.33	15.43	17.25	15.94	14.2	7.21	21.78	19.72	11.41	16.08
ROCE (%)	7.65	24.94	19.69	19.17	17.55	11.75	28.78	23.09	13.99	21.61
Asset Turnover Ratio	2.66	2.79	2.92	2.72	2.48	2.79	2.29	2.22	2.47	2.44
PAT to CFO Conversion(x)	-2.8	3.64	1.3	1.63	2.27	3.68	2.01	1.06	1.47	-0.1
Working Capital Days
Receivable Days	0	0	0	0	1	1	1	1	1	1
Inventory Days	34	36	22	25	27	21	19	17	14	28
Payable Days	14	15	14	16	20	16	21	20	18	20

Dodla Dairy Ltd Stock News

Dodla Dairy Ltd FAQs

What is the share price of Dodla Dairy?

Company share prices are keep on changing according to the market conditions. The closing price of Dodla Dairy on 14-Jun-2024 10:58 is ₹1,053.1.

What is the market cap of Dodla Dairy?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 14-Jun-2024 10:58 the market cap of Dodla Dairy stood at ₹6,312.5.

What is the P/E ratio of Dodla Dairy?

The latest P/E ratio of Dodla Dairy as of 14-Jun-2024 10:58 is 41.02.

What is the P/B ratio of Dodla Dairy?

The latest P/B ratio of Dodla Dairy as of 14-Jun-2024 10:58 is 6.11.

What is the 52-week high and low of Dodla Dairy?

The 52-week high of Dodla Dairy is ₹1,070 and the 52-week low is ₹536.9.

What is the TTM revenue of Dodla Dairy?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Dodla Dairy is ₹2,907 ( Cr.) .

About Dodla Dairy Ltd

Dodla Dairy is an integrated dairy company based in south India primarily deriving all of its revenue from the sale of milk and dairy based VAPs in the branded consumer market. The company’s operations in India are primarily across the five Indian states of Andhra Pradesh, Telangana, Karnataka, Tamil Nadu and Maharashtra. Its overseas operations are based in Uganda and Kenya. Its Indian operations are undertaken under its brands “Dodla Dairy”, “Dodla” and “KC+”. Its overseas operations are undertaken under brands “Dodla Dairy”, “Dairy Top” and “Dodla+”. It processes and sells retail milk (full cream, standardised, toned and double toned) and produce dairy based value-added products (VAPs) such as curd, Ultra-High Temperature processed (UHT) milk, ghee, butter, flavoured milk and ice cream amongst others. It also manufactures and sell cattle feed to farmers through its procurement network. Its integrated business model in India consists of procurement, processing, distribution and marketing operations. Its procurement operations are spread across the states of Andhra Pradesh, Telangana, Tamil Nadu, Karnataka and Maharashtra.

Business area of the company

The company is an integrated dairy company in South India that is engaged in the procurement, processing, distribution, and marketing of milk and other dairy products. It processes and sells milk including standardized, toned, and double toned milk, and produces dairy products like curd, butter, ghee, ice cream, flavoured milk, etc.

Awards, accreditations and recognitions

2015: Awarded the TV5 Business Leader award in the food processing (medium) category.
2018: Awarded the HMTV Business Excellence award for the best agri/food processing company.
2018: Awarded CII Outstanding Performance for best practices in cold storage in large segment.

Major events and milestones

1997: Commenced production in Nellore plant in Andhra Pradesh.
2001: Commenced production in Penumuru plant in Andhra Pradesh.
2004: Commenced production in Palamaner plant in Andhra Pradesh.
2007: Commenced production in Sattenapally plant in Andhra Pradesh.
2007: Commenced production in Badvel plant in Andhra Pradesh.
2009: Implemented Microsoft Dynamic ERP across Company.
2009: Established milk powder plant and SMP plant at Nellore in Tamil Nadu.
2011: Commenced production in Tanuku plant in Andhra Pradesh.
2011: Commenced production in Tumkur plant in Karnataka.
2013: Commenced production in Kurnool plant in Andhra Pradesh.
2014: Commenced production in Indragi plants in Karnataka.
2014: Acquired Lakeside Dairy, Uganda and commenced operations.
2014: Established large scale farm in Pulivendula in Andhra Pradesh under GVC.
2016: Commenced production in Palacode plant in Tamil Nadu.
2017: Commenced production in Hyderabad plant in Telangana.
2017: Acquired land for our processing plant in Rajahmundry in Andhra Pradesh.
2019: Acquired the Batlagundu and Vedaasandur in Tamil Nadu processing plants pursuant to a business transfer agreement dated February 8, 2019 with KC Dairy Products Private Limited and its shareholder, Chellamuthu Sureshkumar.
2019: Commenced operations in Rajahmundry processing plant in Andhra Pradesh.
2019: OPL acquired a cattlefeed mix plant business from Bharathi Feed Mixing Plant pursuant to a business transfer agreement dated September 6, 2019.