Dodla Dairy Ltd (DODLA) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Dodla Dairy Share Price

1,223.50 -1.70 -0.14%
as on 05-Dec'25 16:59

Dodla Dairy Ltd (DODLA) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Dodla Dairy

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Dodla Dairy stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
29.63
Market Cap:
7,391.4 Cr.
52-wk low:
962.1
52-wk high:
1,522.9

Is Dodla Dairy Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Dodla Dairy: Login to view analysis.

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.
Dodla Dairy Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 24.9%19.7%19.2%17.6%11.8%28.8%23.1%14%21.6%28.1%-
Value Creation
Index
0.90.50.40.3-0.21.10.7-00.61.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1821,4101,5371,5981,9881,8372,0962,5842,9073,3423,366
Sales YoY Gr.-19.3%9%4%24.4%-7.6%14.1%23.3%12.5%15%-
Adj EPS 6.68.39.29.55.218.62316264141.4
YoY Gr.-26%10.2%3.2%-45.4%260.5%23.5%-30.6%62.5%58%-
BVPS (₹) 43.952.261.67170.8103.1131.8147.9173.7212.5229.7
Adj Net
Profit
36.846.451.152.728.810913795.1154247249
Cash Flow from Ops. 13159.882.8118103217145140-14.9479-
Debt/CF from Ops. 0.82.31.51.31.50.40000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 12.2%11%16.8%15%
Adj EPS 22.5%51.3%21.2%58%
BVPS19.2%24.6%17.3%22.4%
Share Price - - 34% -3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1617.416.214.37.321.719.711.416.121.318.7
Op. Profit
Mgn %
8.46.26.97.2511.98.95.88.59.68.6
Net Profit
Mgn %
3.13.33.33.31.55.96.53.75.37.47.4
Debt to
Equity
0.50.50.40.40.40.100000
Working Cap
Days
5037383830292927383439
Cash Conv.
Cycle
241112128310141127

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Dodla Dairy Ltd

Standalone Consolidated
TTM EPS (₹) 41.4 43.1
TTM Sales (₹ Cr.) 3,366 3,837
BVPS (₹.) 229.7 253.8
Reserves (₹ Cr.) 1,325 1,471
P/BV 5.34 4.83
PE 29.63 28.42
From the Market
52 Week Low / High (₹) 962.05 / 1522.85
All Time Low / High (₹) 385.00 / 1522.85
Market Cap (₹ Cr.) 7,391
Equity (₹ Cr.) 60.3
Face Value (₹) 10
Industry PE 59.8

Management X-Ray of Dodla Dairy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Dodla Dairy - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Dodla Dairy

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,1821,4101,5371,5981,9881,8372,0962,5842,9073,342
Operating Expenses 1,0871,3231,4321,4831,8891,6191,9102,4342,6613,022
Manufacturing Costs1007084101975767799096
Material Costs8691,1181,1991,2021,5601,2981,5372,0022,1642,471
Employee Cost 46526171848294109123141
Other Costs 738389109148183213244284314
Operating Profit 958710511598217186150246319
Operating Profit Margin (%) 8.0%6.2%6.8%7.2%5.0%11.8%8.9%5.8%8.5%9.6%
Other Income 876813833242571
Interest 138111117137221
Depreciation 16182534464749586464
Exceptional Items 0000000000
Profit Before Tax 7468757948165163115206324
Tax 38222526195727205277
Profit After Tax 364651522810813795154247
PAT Margin (%) 3.0%3.3%3.3%3.3%1.4%5.9%6.5%3.7%5.3%7.4%
Adjusted EPS (₹)6.48.39.19.45.118.623.016.025.940.9
Dividend Payout Ratio (%)23%0%0%0%102%0%0%0%0%12%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 2442903433953946017848801,0331,282
Share Capital 33356565859595960
Reserves 2412873403393395437258219741,222
Minority Interest0000000000
Debt103128117142127530000
Long Term Debt32322211087530000
Short Term Debt719794314000000
Trade Payables35495970688190109125125
Others Liabilities 536382117144167130125144128
Total Liabilities 4365316017237339031,0051,1141,3021,535

Fixed Assets

Gross Block214252340538603659720823893963
Accumulated Depreciation51184275118164210260315364
Net Fixed Assets 164234297464484495510563578599
CWIP 36301511884301211
Investments 951091086755104228309238680
Inventories89831301171118510897355119
Trade Receivables11244558912
Cash Equivalents 9711102716060313945
Others Assets 42673851434689747169
Total Assets 4365316017237339031,0051,1141,3021,535

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 1316083118103217145140-15479
PBT 7468757948165163115206324
Adjustment 2619314253542739464
Changes in Working Capital 64-6-816547-616-223237
Tax Paid -34-22-16-19-2-50-39-30-44-86
Cash Flow From Investing Activity -96-80-61-140-45-166-129-16632-470
Capex -90-74-66-186-67-51-70-71-62-86
Net Investments -3-254518-120-83-9087-415
Others -3-5104624-5731
Cash Flow From Financing Activity -3719-4062-2611-49-3-3-4
Net Proceeds from Shares 00000100500018
Net Proceeds from Borrowing 252-740-16-23-87000
Interest Paid -11-10-10-11-14-12-6000
Dividend Paid -10000-18-11000-18
Others -4128-223323-43-6-3-3-3
Net Cash Flow -2-1-18393361-33-29136

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)15.4317.2515.9414.27.2121.7819.7211.4116.0821.33
ROCE (%)24.9419.6919.1717.5511.7528.7823.0913.9921.6128.08
Asset Turnover Ratio2.792.922.722.482.792.292.222.472.442.39
PAT to CFO Conversion(x)3.641.31.632.273.682.011.061.47-0.11.94
Working Capital Days
Receivable Days0001111111
Inventory Days36222527211917142826
Payable Days15141620162120182018

Dodla Dairy Ltd Stock News

Dodla Dairy Ltd FAQs

The current trading price of Dodla Dairy on 05-Dec-2025 16:59 is ₹1,223.5.
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 04-Dec-2025 the market cap of Dodla Dairy stood at ₹7,391.4.
The latest P/E ratio of Dodla Dairy as of 04-Dec-2025 is 29.63.
The latest P/B ratio of Dodla Dairy as of 04-Dec-2025 is 5.34.
The 52-week high of Dodla Dairy is ₹1,522.9 and the 52-week low is ₹962.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Dodla Dairy is ₹3,366 ( 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.


To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×