Modern Dairies Ltd (519287) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519287 | NSE: | Consumer Food | Small Cap

Modern Dairies Share Price

38.69 0.37 0.97%
as on 05-Dec'25 12:16

Modern Dairies Ltd (519287) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519287 | NSE: | Consumer Food | Small Cap

DeciZen - make an informed investing decision on Modern Dairies

Based on:

M-Cap below 100cr DeciZen not available

Modern Dairies stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
1.24
Market Cap:
98.2 Cr.
52-wk low:
37.2
52-wk high:
74

Is Modern Dairies Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Modern Dairies: 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.
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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 497457467560766610241217362348340
Sales YoY Gr.--8%2.1%20.1%36.6%-20.3%-60.6%-9.6%66.2%-3.7%-
Adj EPS -10.4-9-82.61.5-8.12.15.28.917.130.9
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
Adj Net
Profit
-24.3-21-18.663.5-18.84.912.220.743.879
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

CAGR Colour Code Guide

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 9.5% 50.6% 35% -42.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
53.13323.6-7.1-4.319.6-4.5-11.9-26.3-409.9208.2
Op. Profit
Mgn %
-0.4-0.8-2.921.11.74.17.7643.1
Net Profit
Mgn %
-4.9-4.6-41.10.5-3.12.15.65.712.623.3
Debt to
Equity
-3-2.6-1.9-2-2.1-1.5-1.5-1.3-1.20.20.2
Working Cap
Days
7564433128315877657233
Cash Conv.
Cycle
4433178810212172-2

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Modern Dairies Ltd.

Standalone Consolidated
TTM EPS (₹) 30.9 -
TTM Sales (₹ Cr.) 340 -
BVPS (₹.) 17 -
Reserves (₹ Cr.) 18 -
P/BV 2.25 -
PE 1.24 -
From the Market
52 Week Low / High (₹) 37.21 / 73.99
All Time Low / High (₹) 0.25 / 114.85
Market Cap (₹ Cr.) 98.2
Equity (₹ Cr.) 25.6
Face Value (₹) 10
Industry PE 59.8

Management X-Ray of Modern Dairies:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.9599.9599.9599.9599.9599.95100.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Modern Dairies - 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 Modern Dairies

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
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
Interest 17.7316.670.310.200.120.040.082.483.821.83
Depreciation 4.905.075.145.275.5122.456.443.353.433.15
Exceptional Items 013.71000-22.780-0.0119.2955.94
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%

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
Minority Interest0000000000
Debt154.40176.821.010.250.250.250.250.777.867.25
Long Term Debt84.801081.010.2500007.867.25
Short Term Debt69.6068.83000.250.250.250.7700
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

Gross Block149.5583.808791.7295.0699.77102.29104.3996.04100.50
Accumulated Depreciation70.555.0710.1415.4120.7165.7772.5475.8066.3269.47
Net Fixed Assets 7978.7376.8676.3274.353429.7528.5929.7131.02
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

Finance 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 Days2323141313109191921
Inventory Days4431191091529352829
Payable Days24241817161722515260

Modern Dairies Ltd Stock News

Modern Dairies Ltd FAQs

The current trading price of Modern Dairies on 05-Dec-2025 12:16 is ₹38.69.
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 Modern Dairies stood at ₹98.18.
The latest P/E ratio of Modern Dairies as of 04-Dec-2025 is 1.24.
The latest P/B ratio of Modern Dairies as of 04-Dec-2025 is 2.25.
The 52-week high of Modern Dairies is ₹73.99 and the 52-week low is ₹37.21.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Modern Dairies is ₹340.1 ( Cr.) .

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 
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.

×