Vadilal Dairy International Ltd (519451) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519451 | NSE: | Consumer Food | Small Cap

BSE Share Price
Not Listed

Vadilal Dairy International Ltd (519451) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519451 | NSE: | Consumer Food | Small Cap

DeciZen - make an informed investing decision on Vadilal Dairy

Based on:

M-Cap below 100cr DeciZen not available

Vadilal Dairy International stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
1.4 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Vadilal Dairy:

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

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 42.8%25.6%20.2%14.3%-3.3%-18.7%-9.1%-5.4%-7.8%-3.4%-
Value Creation
Index
2.10.80.40.0-1.2-2.3-1.7-1.4-1.6-1.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 42.945.843.246.237.610.51828.82526.629
Sales YoY Gr.-6.9%-5.7%6.9%-18.6%-72%70.8%60.4%-13.2%6.4%-
Adj EPS 9.77.99.15.6-5.3-9-4.9-2.8-5.6-2.8-2.8
YoY Gr.--17.9%14.9%-38.4%-193.9%NANANANANA-
BVPS (₹) 21.239.348.450.343.534.229.627.121.318.6-158.9
Adj Net
Profit
3.12.52.91.8-1.7-2.9-1.6-0.9-1.8-0.9-1
Cash Flow from Ops. 9.41.4-1.16.50.1-1.3-1.5-2.5-1.50.2-
Debt/CF from Ops. 1.16.4-111.5105.7-6.3-5.8-3.9-8.161.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -5.2%-6.7%14%6.4%
Adj EPS -187.1%NANANA
BVPS-1.5%-15.7%-14.5%-12.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
60.126.220.811.4-11.2-23.3-15.3-9.7-23.1-143.9
Op. Profit
Mgn %
13.89.511.510.83.7-21.91.42.20.42.1-1.4
Net Profit
Mgn %
7.25.56.73.9-4.5-27.4-8.7-3.1-7.1-3.3-3.1
Debt to
Equity
1.60.70.80.60.60.80.91.11.82.32.7
Working Cap
Days
8390117120139430230175236233143
Cash Conv.
Cycle
4832322826130546310510930

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Vadilal Dairy International Ltd.

Standalone Consolidated
TTM EPS (₹) -2.8 -
TTM Sales (₹ Cr.) 28.8 -
BVPS (₹.) -158.9 -
Reserves (₹ Cr.) -54 -
P/BV -0.03 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 1.25 / 90.00
Market Cap (₹ Cr.) 1.4
Equity (₹ Cr.) 3.2
Face Value (₹) 10
Industry PE 59.8

Management X-Ray of Vadilal 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 Vadilal 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 Vadilal 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
Sales42.8945.8343.2146.2137.6310.5217.9728.8325.0226.63
Operating Expenses 36.9941.5038.3541.3437.0912.9517.7228.2024.9126.07
Manufacturing Costs9.279.287.717.827.061.9935.704.374.56
Material Costs14.9116.0815.1116.6514.495.686.4310.5410.4810.73
Employee Cost 3.273.394.184.634.070.982.493.463.313.46
Other Costs 9.5412.7511.3512.2511.484.295.818.516.757.33
Operating Profit 5.904.334.854.870.53-2.430.250.620.110.55
Operating Profit Margin (%) 13.8%9.5%11.2%10.5%1.4%-23.1%1.4%2.2%0.4%2.1%
Other Income 0.942.221.890.930.920.780.260.350.440.55
Interest 0.300.940.930.850.960.040.090.160.300.39
Depreciation 1.141.541.792.032.252.222.211.9621.75
Exceptional Items 0000000000
Profit Before Tax 5.404.074.022.91-1.76-3.90-1.79-1.15-1.75-1.04
Tax 2.111.121.201.200.23-0.93-0.27-0.270.03-0.15
Profit After Tax 3.282.952.831.71-1.99-2.97-1.52-0.88-1.78-0.89
PAT Margin (%) 7.7%6.4%6.5%3.7%-5.3%-28.2%-8.5%-3.1%-7.1%-3.3%
Adjusted EPS (₹)10.39.28.95.4-6.2-9.3-4.8-2.8-5.6-2.8
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 6.7712.5515.4616.0613.8910.929.478.646.795.93
Share Capital 3.193.193.193.193.193.193.193.193.193.19
Reserves 3.579.3612.2712.8710.697.726.275.453.592.73
Minority Interest0000000000
Debt10.679.2811.749.638.318.158.839.8211.9713.59
Long Term Debt5.485.367.255.957.266.837.147.017.399.38
Short Term Debt5.193.924.493.671.051.321.692.814.584.21
Trade Payables4.685.743.847.075.093.993.474.843.634.14
Others Liabilities 9.217.767.695.795.283.011.991.971.822
Total Liabilities 31.3335.3438.7238.5432.5726.0723.7625.2724.2125.67

Fixed Assets

Gross Block18.7421.6823.1526.6327.4027.4227.8829.6930.4332.51
Accumulated Depreciation7.238.6810.3812.4314.6716.8919.1021.0523.0624.81
Net Fixed Assets 11.511312.7714.2112.7310.538.788.637.377.70
CWIP 00.110.120.150.150.150000
Investments 1.133.193.793.640.810.230.130.130.140.12
Inventories4.366.906.756.875.963.265.509.328.648.41
Trade Receivables1.872.253.193.213.012.721.532.263.074.10
Cash Equivalents 8.036.636.625.695.114.173.220.530.320.30
Others Assets 4.423.255.494.784.815.024.614.404.675.03
Total Assets 31.3335.3438.7238.5432.5726.0723.7625.2724.2125.67

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 9.421.44-1.066.510.08-1.30-1.53-2.52-1.490.22
PBT 5.403.904.043.16-2.01-3.90-1.79-1.15-1.75-1.04
Adjustment 0.590.620.962.113.642.252.171.131.731.22
Changes in Working Capital 3.44-3.07-6.061.24-1.560.35-1.92-2.5-1.460.04
Tax Paid 0000000000
Cash Flow From Investing Activity -8.87-1.64-0.95-2.601.620.56-0.02-1.84-0.81-2.07
Capex -3.25-3.15-1.57-3.50-0.77-0.01-0.31-1.80-0.79-2.08
Net Investments -0.561.02-1.110.611.980.460.16-0-0.010.02
Others -5.060.491.730.280.410.110.13-0.03-0-0.01
Cash Flow From Financing Activity -0.070.421.59-4.25-2.28-0.200.601.672.081.84
Net Proceeds from Shares 00000000.31-0.100.18
Net Proceeds from Borrowing 0.240.612.53-3.40-1.32-0.160.691.201.881.26
Interest Paid -0.30-0.18-0.93-0.85-0.96-0.04-0.090.160.300.39
Dividend Paid 0000000000
Others 00-0-000-0-000
Net Cash Flow 0.480.22-0.42-0.35-0.58-0.94-0.95-2.69-0.21-0.01

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)64.0230.5420.1810.87-13.29-23.95-14.92-9.73-23.08-13.98
ROCE (%)42.7525.5620.2114.25-3.32-18.71-9.1-5.38-7.8-3.39
Asset Turnover Ratio1.681.41.181.21.060.360.721.181.011.07
PAT to CFO Conversion(x)2.870.49-0.373.81N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days12162325309943243949
Inventory Days37445754621608994131117
Payable Days065116120153292212144148132

Vadilal Dairy International Ltd Stock News

Vadilal Dairy International Ltd FAQs

The current trading price of Vadilal 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 Vadilal Dairy stood at ₹1.36.
The latest P/E ratio of Vadilal Dairy as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Vadilal Dairy as of 31-Dec-1969 is -0.03.
The 52-week high of Vadilal 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 Vadilal Dairy is ₹28.83 ( Cr.) .

About Vadilal Dairy International Ltd

Vadilal Dairy International Ltd was incorporated on July 20, 1993 , as Super Milk Makers Pvt Ltd. The main object of the company includes production of Ice-Creams, Milk, Butter, Cheese, Ghee, malted milk food, Infant milk food, skimmed milk powder and casein.

The company took up a diversification project to set up an integrated dairy in Sinnar, Maharashtra to manufacture Milk, butter, cheese, ghee, milkfood, skim milk powder and casein in 1994. Performance of the company suffered due to problems faced by the Dairy Division in 1997.

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.

×