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

BSE: 500231 | NSE: UMANGDAIRY | Consumer Food | Small Cap

Umang Dairies Share Price

85.78 0.00 0.00%
as on 26-Jun'25 16:59

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

BSE: 500231 | NSE: UMANGDAIRY | Consumer Food | Small Cap

DeciZen - make an informed investing decision on Umang Dairies

Based on:

M-Cap below 100cr DeciZen not available

Umang Dairies stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
308.91
Market Cap:
188.7 Cr.
52-wk low:
69
52-wk high:
128

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Umang 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.
Umang Dairies Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 30.5%22.7%5.9%11.3%11.4%8.1%9.9%-15.6%0.4%7.4%-
Value Creation
Index
1.20.6-0.6-0.2-0.2-0.4-0.3-2.1-1.0-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 251189209245224245248204293286228
Sales YoY Gr.--24.8%10.8%17.2%-8.8%9.4%1.3%-17.7%43.5%-2.3%-
Adj EPS 3.93.40.72.42.31.31.9-6.5-1.50.60.3
YoY Gr.--12.4%-80.6%263.6%-5%-43.9%45.3%-448.4%NANA-
BVPS (₹) 12.314.521.624.126.126.828.121.219.920.520.7
Adj Net
Profit
8.67.51.55.352.84.1-14.3-3.31.31
Cash Flow from Ops. 10.2157.3-5.326.12.912.2-95.618.7-
Debt/CF from Ops. 1.81.54-8.41.214.62.9-69.82.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.5%5%4.9%-2.3%
Adj EPS -19%-24%-32.2%NA
BVPS5.8%-4.7%-10%2.8%
Share Price 1.1% 11.9% 8.1% -4.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
30.822.63.510.59.14.96.8-26.3-7.22.91.4
Op. Profit
Mgn %
6.67.82.85.35.44.55.5-71.23.32.9
Net Profit
Mgn %
3.440.72.22.31.21.7-7-1.10.50.3
Debt to
Equity
0.60.60.60.80.50.70.61.11.20.90
Working Cap
Days
8010288808796120137978644
Cash Conv.
Cycle
54685452596272875945-4

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Umang Dairies Ltd.

Standalone Consolidated
TTM EPS (₹) 0.3 -
TTM Sales (₹ Cr.) 228 -
BVPS (₹.) 20.7 -
Reserves (₹ Cr.) 35 -
P/BV 4.14 -
PE 308.91 -
From the Market
52 Week Low / High (₹) 69.00 / 128.00
All Time Low / High (₹) 1.00 / 165.00
Market Cap (₹ Cr.) 189
Equity (₹ Cr.) 11
Face Value (₹) 5
Industry PE 59.8

Management X-Ray of Umang Dairies:

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 Umang 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 Umang Dairies

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales251.14188.98209.35245.28223.77244.76247.93204.01292.83286.19
Operating Expenses 234.75174.26203.42232.33211.61233.74234.33218.31289.32276.85
Manufacturing Costs31.5529.3921.5736.6640.5743.0243.2845.2053.8750.77
Material Costs177.97118.61151.41158.06129.33148.34147.70130.73189.56181.84
Employee Cost 10.6812.7215.0721.8122.9423.0121.5824.1124.9325.82
Other Costs 14.5413.5515.3615.8018.7719.3721.7718.2720.9718.41
Operating Profit 16.4014.725.9312.9612.1611.0213.60-14.303.519.35
Operating Profit Margin (%) 6.5%7.8%2.8%5.3%5.4%4.5%5.5%-7.0%1.2%3.3%
Other Income 0.210.441.390.47211.024.072.012.38
Interest 10.621.443.744.033.663.744.314.875.51
Depreciation 2.633.013.393.593.594.304.785.165.124.83
Exceptional Items 0000000000
Profit Before Tax 12.9811.522.496.106.544.076.09-19.69-4.481.38
Tax 4.474.020.840.831.491.241.99-5.43-1.220.05
Profit After Tax 8.527.501.655.275.052.834.10-14.26-3.261.34
PAT Margin (%) 3.4%4.0%0.8%2.1%2.3%1.2%1.7%-7.0%-1.1%0.5%
Adjusted EPS (₹)3.93.40.82.42.31.31.9-6.5-1.50.6
Dividend Payout Ratio (%)26%29%0%10%22%39%27%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 30.6335.4747.5752.9357.335961.8846.6643.8745.08
Share Capital 14.5914.591111111111111111
Reserves 16.0420.8836.5741.9346.334850.8835.6632.8734.08
Minority Interest0000000000
Debt14.5417.0623.8741.4626.2639.5933.9950.2650.2440.10
Long Term Debt3.648.956.167.9756.204.6620.1218.3015.10
Short Term Debt10.908.1117.7233.4821.2633.3929.3430.1531.9425
Trade Payables7.694.4214.057.2210.2825.8924.4520.6230.8311.36
Others Liabilities 37.8344.7538.3731.6134.6241.2446.4531.9540.2526.60
Total Liabilities 90.68101.70123.86133.21128.49165.72166.77149.49165.20123.14

Fixed Assets

Gross Block61.8565.0375.2077.9484.7696.13100.61103.54104.96106.01
Accumulated Depreciation28.3931.253.376.9610.5314.8119.4724.4629.5834.39
Net Fixed Assets 33.4633.7971.8270.9874.2281.3281.1479.0875.3871.62
CWIP 0.7917.350.474.353.500.730.010.030.020.07
Investments 0000000003.08
Inventories43.0234.7839.2337.1831.4766.2363.6152.7374.0833.16
Trade Receivables4.312.664.3512.4211.198.5515.0110.956.178.51
Cash Equivalents 0.690.660.850.790.774.700.961.602.610.92
Others Assets 8.4112.457.147.507.354.196.035.106.945.78
Total Assets 90.68101.70123.86133.21128.49165.72166.77149.49165.20123.14

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 10.2215.017.26-5.3026.072.9012.20-8.965.5618.70
PBT 12.9811.522.496.106.544.076.09-19.69-4.481.38
Adjustment 3.673.134.307.137.247.548.256.449.269.42
Changes in Working Capital -3.375.912.77-17.1513.35-10.89-0.814.081.117.18
Tax Paid -3.07-5.55-2.29-1.38-1.052.18-1.330.21-0.330.72
Cash Flow From Investing Activity -7.83-15.26-7.10-6.85-6.36-5.08-4.80-2.33-1.77-3.68
Capex -7.70-16.75-7.30-7.04-6.90-5.40-4.80-2.46-1.77-0.92
Net Investments 000000-0-0.03-0.03-3.02
Others -0.131.490.200.190.540.3200.170.040.26
Cash Flow From Financing Activity -2.620.22-0.1112.09-19.786.06-11.1311.95-2.73-16.63
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 4.5110.53-2.760.13-1.47-0.93-2.4016.66-0.90-5
Interest Paid -1.12-1.24-2.23-3.81-3.92-3.66-3-3.95-3.56-4.22
Dividend Paid -2.49-2.5500-0.66-1.33-1.10-1.1000
Others -3.52-6.524.8815.77-13.7311.97-4.630.341.73-7.41
Net Cash Flow -0.24-0.030.05-0.05-0.073.87-3.720.661.07-1.61

Finance Ratio

PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)35.2225.474.1510.499.154.866.78-26.27-7.23.01
ROCE (%)30.5222.675.8511.3111.368.149.88-15.560.47.43
Asset Turnover Ratio2.861.971.861.911.711.661.491.291.861.99
PAT to CFO Conversion(x)1.224.4-1.015.161.022.98N/AN/A13.96
Working Capital Days
Receivable Days7761219151723119
Inventory Days607565575673961047968
Payable Days17192225254562635042

Umang Dairies Ltd Stock News

Umang Dairies Ltd FAQs

The current trading price of Umang Dairies on 26-Jun-2025 16:59 is ₹85.78.
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 25-Jun-2025 the market cap of Umang Dairies stood at ₹188.7.
The latest P/E ratio of Umang Dairies as of 25-Jun-2025 is 308.9.
The latest P/B ratio of Umang Dairies as of 25-Jun-2025 is 4.14.
The 52-week high of Umang Dairies is ₹128.0 and the 52-week low is ₹69.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Umang Dairies is ₹228.1 ( Cr.) .

About Umang Dairies Ltd

Umang Dairies, a JK Group company was setup in 1994 .The Dairy plant of the company is situated 120 kms from Delhi in the town of Gajraula (Uttar Pradesh), is a state of the art milk processing plant. The plant has a capacity to process over 3,00,000 litres of milk per day.

Umang Dairies Ltd. is engaged in the production and sale of Milk Powders and Ghee (Clarified Butter).

The plant has the state of art equipments, imported from Gaulin (USA) & Hassia (Germany). Other major euipments have been indigenously designed by Alpha Laval. Quality milk is collected through their own extensive Village Collection System - 800 villages & 25000 farmers.

The company's products are sold both in bulk and in consumer packs. It has strong presence in the branded segment of milk powders in India. The sales and distribution network of the company serves over 258,000 retail outlets through 600 distributors. Company also regularly exports its products, primarily Skimmed Milk Powder. Leveraging its strong distribution reach, the company also undertakes distribution of third party products.

The company's R&D Centre has developed many food products like Low Bulk Density Milk Powder, Flavoured Milk Powders, Malted Milkfood, High Protein Beverages, Carbonated Lemonade Powder, Weaning Foods and Fresh Cream. Umang Dairies Ltd. also  manufactures and supplies milk ingredients for tea and coffee beverages – both for hot and cold applications.

A fully developed R&D centre constantly works for improving systems of milk collection, processing and product upgradation. Extensive market coverage through 600 distributors servicing over 2.5 lac retail outlets.

Dairy Top Instant Dairy Whitener is the undisputed market leader in its segment.

Product range of the company includes:

  • Skimmed Milk Powder (SMP)
  • Whole Milk Powder (WMP)
  • Dairy Creamers
  • Dairy Whiteners
  • Tea & Coffee Premixes (especially developed for vending machines)
  • Pure Ghee (clarified butter)
  • Fresh Cream

Consumer Packs

  • White Magik Dairy Creamer
  • Dairy Top Instant Dairy Powder
  • Milkstar Instant Dairy Powder
  • Umang Danedar Pure Ghee

Bulk Packs

  • Umang Dairy Whitener (UDW)
  • Goldstar Instant Dairy Powder
  • Umang Whole Milk Powder
  • Umang Skimmed Milk Powder
  • Tea & Coffee Premixes
  • Fresh Cream

Achievements/ recognition:-

  • The first dairy plant from the private sector to have received ISO 9002 Certification
  • HACCP Certification from DNV.
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.

×