SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Modern Dairies Ltd (519287)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519287 NSE: Consumer Food | Small Cap | Modern Dairies Share Price

₹33.90 0.48 (1.44%)

As on 04-Jun'26 16:59

Modern Dairies Ltd (519287)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519287 NSE: Consumer Food | Small Cap | Modern Dairies Share Price

₹33.90 0.48 (1.44%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹96 Cr.
Current Price
₹33.9
52-Week Low / High
₹30 / 59
TTM EPS
₹1.7
TTM Sales
₹340 Cr.
Book Value per Share
₹17.9
P/E Ratio
19.73
Higher than its 5-year historical median
Industry PE
55.5
Price to Book (P/B)
1.89
Higher than its 5-year historical median
Price to Sales (P/S)
0.28
Higher than its 5-year historical median
EV/EBITDA
8.78
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
236.72%
Return on Assets (ROA)
79.24%
Operating Profit Margin
4%
Net Profit Margin
23.83%
Gross Profit Margin
3.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-3.71%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-35.54%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
142.36%
Asset Quality
Promoter Holding
55.45%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹23 Cr.
Equity
₹28.4 Cr.
Face Value
₹10
All Time Low / High
₹0.25 / 114.85

Modern Dairies stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Modern Dairies Ltd a good quality company?
Modern Dairies Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Modern Dairies Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Modern Dairies Ltd vs industry peers?
Modern Dairies Ltd revenue CAGR is -14.58%, compared to the industry median CAGR of 7.03%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Modern Dairies Ltd?
Promoters hold 55.45% of the Modern Dairies Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Modern Dairies Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 17.2% based on the current price.

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.
Modern Dairies Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -5.1%4.7%-19.6%7.7%4.3%-50.2%9.3%33.9%194.9%236.7%-
Value Creation
Index
NANANA-0.5-0.7NA-0.31.412.915.9-

Growth Parameters

Sales 497457467560766610241217362348340
Sales YoY Gr.--8%2.1%20.1%36.6%-20.3%-60.6%-9.6%66.2%-3.7%-
Adj EPS -10.4-9-82.61.5-8.12.15.28.917.11.7
YoY Gr.-NANANA-42.5%-640.3%NA145.8%70.6%92.2%-
BVPS (₹) -24.9-29.8-37.7-35.1-33.6-48.5-46.4-41.2-26.512.717.9
Adj Net
Profit
-24.3-21-18.663.5-18.84.912.220.743.85
Cash Flow from Ops. 30.22.615.93.66.36.716.815.128.220.1-
Debt/CF from Ops. 5.868.710.545.726.324.69.88.32.50.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -3.9%-14.6%13.1%-3.7%
Adj EPS NA62.9%100.5%92.2%
BVPSNANANANA
Share Price 13.1% 22.7% 13.7% -37.5%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
53.13323.6-7.1-4.319.6-4.5-11.9-26.3-409.911.3
Op. Profit
Mgn %
-0.4-0.8-2.921.11.74.17.7642.9
Net Profit
Mgn %
-4.9-4.6-41.10.5-3.12.15.65.712.61.4
Debt to
Equity
-3-2.6-1.9-2-2.1-1.5-1.5-1.3-1.20.20.1
Working Cap
Days
7564433128315877657236
Cash Conv.
Cycle
44331788102121721

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales496.89457.34466.81560.43765.61610.08240.52217.49361.50348.09
Operating Expenses + 498.92461.10480.42549.35756.91599.91230.69200.76339.86334.15
Manufacturing Costs36.5033.1035.5541.5645.7742.0143.6646.3353.2748.12
Material Costs447.88414.22427.83489.12693.56538.36168.49136.43265.89262.09
Employee Cost 6.998.378.709.3810.1711.3311.8012.4013.8015.20
Other Costs 7.555.428.349.297.418.206.755.606.908.74
Operating Profit -2.03-3.76-13.6111.078.7010.179.8316.7321.6413.95
Operating Profit Margin (%) -0.4%-0.8%-2.9%2.0%1.1%1.7%4.1%7.7%6.0%4.0%
Other Income + 0.300.400.480.450.430.361.651.270.550.82
Exceptional Items 013.71000-22.780-0.0119.2955.94
Interest 17.7316.670.310.200.120.040.082.483.821.83
Depreciation 4.905.075.145.275.5122.456.443.353.433.15
Profit Before Tax -24.36-11.40-18.576.063.49-34.734.9512.1634.2365.73
Tax -0.1300000000-17.23
Profit After Tax -24.24-11.40-18.576.063.49-34.734.9512.1634.2382.96
PAT Margin (%) -4.9%-2.5%-4.0%1.1%0.5%-5.7%2.1%5.6%9.5%23.8%
Adjusted EPS (₹)-10.4-4.9-8.02.61.5-14.92.15.214.732.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Modern Dairies - 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + -57.92-69.42-87.96-81.88-78.33-113.11-108.04-95.92-61.7232.48
Share Capital 23.3623.3623.3623.3623.3623.3623.3623.3623.3625.66
Reserves -81.28-92.78-111.32-105.24-101.69-136.47-131.40-119.28-85.086.82
Debt +154.40176.821.010.250.250.250.250.777.867.25
Long Term Debt84.801081.010.2500007.867.25
Short Term Debt69.6068.83000.250.250.250.7700
Minority Interest0000000000
Trade Payables28.8924.7817.9327.1234.4215.554.9032.9142.3143.80
Others Liabilities 48.7321.20185.83190.09179.84177.67170.54153.26111.3326.06
Total Liabilities 174.10153.38116.81135.58136.1780.3667.6591.0299.79109.59

Fixed Assets

Net Fixed Assets +7978.7376.8676.3274.353429.7528.5929.7131.02
Gross Block149.5583.808791.7295.0699.77102.29104.3996.04100.50
Accumulated Depreciation70.555.0710.1415.4120.7165.7772.5475.8066.3269.47
CWIP 0.220.290.300.141.640.2400.871.270.43
Investments 0.010.010.020.020.010.010.010.010.010.01
Inventories45.3833.7815.9813.7825.6123.7714.1427.1628.6027.33
Trade Receivables30.4327.589.5130.7723.069.193.2118.9318.7520.52
Cash Equivalents 6.251.172.631.580.891.086.960.241.558.58
Others Assets 12.8111.8111.5212.9810.6112.0713.5715.2319.9021.70
Total Assets 174.10153.38116.81135.58136.1780.3667.6591.0299.79109.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 30.152.5715.923.616.266.6916.7815.1228.1620.13
PBT -24.36-11.39-18.546.073.58-34.765.0712.1314.919.53
Adjustment 22.5021.598.216.226.3146.077.296.687.925.60
Changes in Working Capital 31.94-7.6326.34-8.38-3.68-4.645.24-2.785.985.35
Tax Paid 0.080-0.10-0.310.050.02-0.82-0.90-0.64-0.34
Cash Flow From Investing Activity + -2-4.74-3.13-4.48-4.92-3.36-1.89-2.97-4.86-3.50
Capex -2.16-4.91-3.28-4.57-5.04-3.48-1.96-3.03-4.95-3.60
Net Investments 0-0-00000000
Others 0.160.170.150.090.110.120.060.060.100.10
Cash Flow From Financing Activity + -22.36-2.91-11.33-0.18-2.02-3.14-9.01-18.88-21.99-9.60
Net Proceeds from Shares 00000000011.50
Net Proceeds from Borrowing -7.583.97-107.310.51-4.660007.86-0.61
Interest Paid -16.202.560.02-1.474.28-3.04-8.70-19.30-29.08-28.37
Dividend Paid 0000000000
Others 1.42-9.4395.970.78-1.64-0.10-0.310.42-0.777.88
Net Cash Flow 5.79-5.081.45-1.05-0.680.195.88-6.731.317.03

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/A0
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/A236.72
Asset Turnover Ratio2.672.83.464.445.635.633.252.853.793.33
PAT to CFO Conversion(x)N/AN/AN/A0.61.79N/A3.391.240.820.24
Working Capital Days
Receivable Days22.6023.1014.5013.1012.809.709.4018.601920.60
Inventory Days43.8031.5019.409.709.4014.8028.8034.7028.2029.30
Payable Days23.9023.7018.2016.8016.2016.9022.2050.6051.6060

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.9599.9599.9599.95100.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Modern Dairies Ltd FAQs

The current trading price of Modern Dairies on 04-Jun-2026 16:59 is ₹33.90.

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 03-Jun-2026 the market cap of Modern Dairies stood at ₹96.34 Cr

The latest P/E ratio of Modern Dairies as of 03-Jun-2026 is 19.73.

The latest P/B ratio of Modern Dairies as of 03-Jun-2026 is 1.89.

The 52-week high of Modern Dairies is ₹59.00 and the 52-week low is ₹30.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Modern Dairies is ₹340 ( Cr.) .

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

The key valuation ratios of Modern Dairies Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

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

About Modern Dairies Ltd

Modern Dairies, incorporated as Modern Dairies Limited on April 22,1992 under the Companies Act, 1956. The company obtained fresh certificate on February 13,1996 consequent to change of registered office from UT of Chandigarh to State of Haryana with effect from March 20,1996 from Registrar of Companies, NCT of Delhi & Haryana. It is a part of the Modern Business Group, headquarted in Chandigarh.

The company has been promoted by Amarjit Goyal, S/o Late Lala Badri Dass Goyal of Nabha, Krishan Kumar Goyal, Alka Goyal , Modern Steels Limited and Chandigarh Finance (P) Ltd. However, MSL does not hold any shares in the company at present, hence ceased to be promoter. If it acquires any shares of the company, that will be in the capacity of Person Acting in Concert.

The company came with an IPO of Rs.433.00 lakh in the year 1993 to part finance the cost of project and got listed its securities on BSE, DSE and LSE, but the shares of the company got voluntarily delisted from DSE with effect from January 23 ,2004 and LSE with effect from March 26, 2004.

In 1993-94 the company set up a plant with capacity of 3.25 lacs kgs of milk per day based on three shifts (about 21 working hours per day) and is now processing 2.50 Lakh Kgs of milk per day on an average basis for the manufacture of milk products viz. skimmed milk powder, whole milk powder, dairy whitener, mozzarella cheese, pasteurized butter, pure ghee and pasteurized milk in pouches.

In 1997 the company made a reference to BIFR under section 15(1) of the Sick Industrial Companies (Special Provision) Act, 1985. BIFR registered MDL as a sick industrial company under section 3(1) (o) of SICA and appointed IFCI as the operating agency. Various concessions were given by IFCI, Punjab National Bank & Govt. of India (Ministry of Defence) & various steps were also initiated by the company and ultimately the company’s net worth became positive and BIFR in its meeting held on 08.12.2000 decided to take out the company out of the purview of BIFR and as such the nominee director was withdrawn.

In the year 1997, the company started manufacturing table butter and in the year 1998, the company started manufacturing mozzarella cheese. The company commissioned in the year 2002 its state-of-the-art facilities for mozzarella cheese. The company is already selling its dairy products to Glaxo SmithKline Consumer Healthcare Ltd, Britannia New Zealand Foods Pvt. Ltd., Nestle India Ltd., Hindustan Lever Ltd., and Domino’s Pizza.

The company was basically established to carry on the business of manufacturers, producers and processors of and dealers in milk, cream butter , ghee, cheese, condensed milk, malted milk , milk powder, skimmed milk powder, whole milk powder, ice milk, ice cream , milk foods, baby foods, invalids foods and milk products and milk preparations of all kind.

With stringent self-regulation, prudent economic foresight and sheer hardwork, the company has established a significant presence in the food and health space. They have over the years won the appreciation of renowned companies in their domain. 

Product range of the company includes:

Milk & Milk products

  • Skimmed Milk Powder 
  • Partially Skimmed Milk Powder 
  • Full Cream Milk Powder 
  • Coffee Whiteners 
  • Pasteurized Milk in sachets of all variants 

Cheese

  • Cheddar
  • Mozzarella
  • Cottage Cheese

Nutritional Ingredients

  • Edible Casein 
  • Milk Protein Concentrates 
  • Whey Protein Concentrates 
  • Lactose 

Milk Fats

  • Butter
  • Ghee

Customized Products 

Clientele:

  • Glaxo SmithKline Consumer Healthcare 
  • Nestle India 
  • Britannia - New Zealand Milk 
  • Mother Dairies 
  • Domino's Pizza 
  • Pizza Hut 
  • Britannia Industries 
  • Coca Cola - India 
  • Cadbury's 
  • Raptakos Brett 
  • Hindustan Lever 

Achievements/ recognition:

  • Quality Policy - September1997 
  • ISO 9001 - July 1998 
  • HACCP (Food Safety) - December 2000 
  • ISO 9001:2000 - September 2001 
  • Nestec Audit First Priority Level - March 2003 
  • ISO 14001 (Environment)- March 2003 
You have 2 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:

×