SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Milky Mist Dairy Food Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Consumer Food | | Milky Mist Dairy Share Price

BSE Share Price
Not Listed

Milky Mist Dairy Food Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Consumer Food | | Milky Mist Dairy Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
-
TTM Sales
-
Book Value per Share
-
P/E Ratio
Industry PE
-
Price to Book (P/B)
Price to Sales (P/S)
EV/EBITDA
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
14.29%
Return on Capital Employed (ROCE)
11.28%
Return on Assets (ROA)
2.33%
Operating Profit Margin
12.9%
Net Profit Margin
1.88%
Gross Profit Margin
8.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
29.13%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
40.37%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
140.84%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
-
Equity
-
Face Value
-
All Time Low / High
- / -

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.3%13.6%15.4%14.4%14.5%9.8%11.3%-

Growth Parameters

Sales 5067249281,0121,4321,8032,3280
Sales YoY Gr.-43%28.3%9%41.5%26%29.1%-
Adj EPS 0.30.10.40.60.40.30.70
YoY Gr.--75.8%412.5%34.2%-20%-36.4%150%-
BVPS (₹) 1.21.31.62.42.94.55.20
Adj Net
Profit
20.75.325.934.927.817.744.1NAN
Cash Flow from Ops. 15.858.5135118196140309-
Debt/CF from Ops. 23.97.93.44.64.17.44.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA26.3%32%29.1%
Adj EPS NA54.3%8.4%150%
BVPSNA32.9%28.8%14.6%
Share Price - - - -

Key Financial Parameters

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
28.3728.427.316.67.614.30
Op. Profit
Mgn %
11.416.815.415.313.711.913NAN
Net Profit
Mgn %
4.10.72.83.51.911.9NAN
Debt to
Equity
5.25.84.53.64.43.64.2-
Working Cap
Days
05355615353640
Cash Conv.
Cycle
02130373335340

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales506.32723.84928.291,011.871,431.651,803.152,328.34
Operating Expenses + 448.65602.32785.44857.381,235.731,588.702,027.30
Manufacturing Costs33.784634.5188.38118.64180.13230.84
Material Costs347.15459.32598.19594.47865.781,147.641,411.58
Employee Cost 22.9234.2839.8354.5576.56109.29137.98
Other Costs 44.8162.72112.90119.97174.76151.63246.91
Operating Profit 57.66121.52142.85154.50195.92214.46301.04
Operating Profit Margin (%) 11.4%16.8%15.4%15.3%13.7%11.9%12.9%
Other Income + 0.491.051.172.725.025.014.99
Exceptional Items 00-4.20-4.95000
Interest 15.5643.6046.7240.8257.9871.9285.95
Depreciation 25.4355.4854.4361.2478.75106.65135.60
Profit Before Tax 17.1623.4938.6650.2264.2140.8984.47
Tax -3.5717.6815.5318.4736.1922.7240.71
Profit After Tax 20.735.8123.1331.7528.0218.1743.76
PAT Margin (%) 4.1%0.8%2.5%3.1%2.0%1.0%1.9%
Adjusted EPS (₹)0.30.10.40.50.40.30.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Valuation of Milky Mist Dairy - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 73.1778.97103.10153.34181.36285.72329.14
Share Capital 3.503.503.503.573.573.57128.46
Reserves 69.6775.4799.60149.77177.79282.15200.68
Debt +355.13423.40464.25477.26718.08898.961,247.79
Long Term Debt327.68396.43353.05395.94626.27718.241,030.07
Short Term Debt27.4526.96111.2081.3291.81180.72217.72
Minority Interest0000000
Trade Payables4.919.9520.0320.5328.8546.6395.50
Others Liabilities 107.81113.83101.03171.64264.38375.15474.57
Total Liabilities 541.03626.15688.41822.771,192.671,606.472,147

Fixed Assets

Net Fixed Assets +416.30466.70527.87561.01803.491,137.731,330.99
Gross Block476.16595.84711.11805.211,125.681,567.911,893.92
Accumulated Depreciation59.87129.14183.24244.21322.19430.18562.93
CWIP 34.8616.718.1069.02148.5195.14240.69
Investments 000007.137.13
Inventories19.2137.6477.7567.28104.04207.32260.82
Trade Receivables13.3231.4539.3165.8972.7480.97101.23
Cash Equivalents 8.7315.551.897.3112.4315.9920.74
Others Assets 48.6058.1133.4952.2751.4562.19185.40
Total Assets 541.03626.15688.41822.771,192.671,606.472,147

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 15.8258.49135117.97196.33140.28308.65
PBT 17.1623.4938.6650.2264.2140.8984.47
Adjustment 39.9698.77104.68102.99136.95191.26239.35
Changes in Working Capital -44.87-59.920.14-16.117.92-85.19-0.27
Tax Paid 3.57-3.84-8.47-19.13-12.75-6.68-14.90
Cash Flow From Investing Activity + -166.95-90.67-106.99-172.06-393.08-289.36-541.56
Capex -167.34-90.98-107.30-155.22-400.78-291.03-589.87
Net Investments 0000000
Others 0.390.300.31-16.847.701.6748.31
Cash Flow From Financing Activity + 155.0839-41.6759.50201.87151.54235.57
Net Proceeds from Shares 1.50010000
Net Proceeds from Borrowing 158.2383.09-25.6157.15249.36151.71301.54
Interest Paid -14.92-43.60-46.72-40.82-57.98-84.50-101.26
Dividend Paid 0000000
Others 10.27-0.4929.6743.1810.5084.3335.28
Net Cash Flow 3.956.81-13.655.415.122.452.65

Financial Ratio

PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)28.347.6425.4124.7716.757.7814.29
ROCE (%)7.2613.5515.4314.3914.519.7811.28
Asset Turnover Ratio0.941.241.411.341.421.421.36
PAT to CFO Conversion(x)0.7610.075.843.727.017.727.05
Working Capital Days
Receivable Days9.6011.3013.901917.7014.1013
Inventory Days13.9014.3022.7026.2021.8028.6033.40
Payable Days5.205.909.2012.5010.401218.40

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Milky Mist Dairy Food Ltd FAQs

The current trading price of Milky Mist Dairy on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Milky Mist Dairy stood at ₹0.00 Cr

The latest P/E ratio of Milky Mist Dairy as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Milky Mist Dairy as of 31-Dec-1969 is 0.00.

The 52-week high of Milky Mist Dairy is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Milky Mist Dairy is ₹0.00 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Milky Mist Dairy Food Ltd

No data to display
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: