Dodla Dairy Limited
Fast Moving Consumer Goods›Fast Moving Consumer Goods›Food Products›Dairy Products
Key metrics
Price as of 2026-07-17
Stock price
₹1083.70
Market cap
6,538 Cr
Stock P/E
24.0
P/B
3.91
Dividend yield
0.2%
Sign in for full ratios and TTM. Learn about these metrics →
Share price
NSE closing price from historical market data.
Loading price history…
Statement tables · Consolidated
Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.
Amounts in ₹ Cr · NSE preferred when both exchanges report the same period · tap + to expand rows
Quarterly results
Quarterly · ₹ Cr · tap + rows to expand
| Metric | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 823 Cr | 1,591 Cr | 2,338 Cr | 3,125 Cr | 912 Cr | 1,909 Cr | 901 Cr | 910 Cr | 1,007 Cr | 1,019 Cr | 1,025 Cr | 1,074 Cr |
| Operating expenses (approx.) | 756 Cr | 1,447 Cr | 2,105 Cr | 2,809 Cr | 800 Cr | 1,691 Cr | 794 Cr | 800 Cr | 907 Cr | 915 Cr | 939 Cr | 997 Cr |
| EBITDA | 68 Cr | 144 Cr | 233 Cr | 316 Cr | 112 Cr | 218 Cr | 107 Cr | 109 Cr | 99 Cr | 104 Cr | 86 Cr | 77 Cr |
| OPM % | 8.2% | 9.1% | 10.0% | 10.1% | 12.3% | 11.4% | 11.9% | 12.0% | 9.9% | 10.2% | 8.3% | 7.2% |
| Other income | 7 Cr | 14 Cr | 20 Cr | 27 Cr | 7 Cr | 17 Cr | 11 Cr | 26 Cr | 17 Cr | 11 Cr | 12 Cr | 20 Cr |
| Interest | 0.37 Cr | 0.76 Cr | 2 Cr | 2 Cr | 1 Cr | 2 Cr | 0.94 Cr | 0.87 Cr | 0.69 Cr | 0.83 Cr | 0.84 Cr | 0.99 Cr |
| Depreciation | 16 Cr | 34 Cr | 52 Cr | 70 Cr | 18 Cr | 37 Cr | 20 Cr | 18 Cr | 18 Cr | 21 Cr | 22 Cr | 22 Cr |
| Profit before tax | 51 Cr | 110 Cr | 180 Cr | 244 Cr | 93 Cr | 179 Cr | 86 Cr | 90 Cr | 81 Cr | 83 Cr | 63 Cr | 54 Cr |
| Tax % | 31.1% | 28.6% | 33.3% | 31.6% | 29.9% | 28.3% | 26.4% | 24.7% | 22.4% | 20.7% | -9.5% | -28.7% |
| Net profit | 35 Cr | 79 Cr | 120 Cr | 167 Cr | 65 Cr | 128 Cr | 64 Cr | 68 Cr | 63 Cr | 66 Cr | 69 Cr | 70 Cr |
| EPS (₹) | ₹5.88 | ₹13.21 | ₹20.15 | ₹28.03 | ₹10.93 | ₹21.47 | ₹10.54 | ₹11.27 | ₹10.42 | ₹10.89 | ₹11.39 | ₹11.56 |
Profit & loss (annual)
Annual · last column is TTM · ₹ Cr · tap + to expand
| Metric | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
| Sales | 1,944 Cr | 2,243 Cr | 2,812 Cr | 3,125 Cr | 3,720 Cr | 4,125 Cr | Sign in for TTM |
| Operating expenses (approx.) | 1,695 Cr | 2,019 Cr | 2,621 Cr | 2,837 Cr | 3,286 Cr | 3,759 Cr | Sign in for TTM |
| EBITDA | 249 Cr | 224 Cr | 191 Cr | 289 Cr | 434 Cr | 366 Cr | Sign in for TTM |
| OPM % | 12.8% | 10.0% | 6.8% | 9.2% | 11.7% | 8.9% | Sign in for TTM |
| Other income | 6 Cr | 14 Cr | 23 Cr | 27 Cr | 53 Cr | 60 Cr | Sign in for TTM |
| Interest | 12 Cr | 7 Cr | 1 Cr | 2 Cr | 4 Cr | 3 Cr | Sign in for TTM |
| Depreciation | 51 Cr | 52 Cr | 61 Cr | 70 Cr | 75 Cr | 82 Cr | Sign in for TTM |
| Profit before tax | 186 Cr | 166 Cr | 152 Cr | 244 Cr | 356 Cr | 281 Cr | Sign in for TTM |
| Tax % | 32.4% | 19.8% | 19.5% | 31.6% | 26.9% | 4.9% | Sign in for TTM |
| Net profit | 126 Cr | 133 Cr | 122 Cr | 167 Cr | 260 Cr | 267 Cr | Sign in for TTM |
| EPS (₹) | ₹22.48 | ₹22.43 | ₹20.55 | ₹28.03 | ₹43.27 | ₹44.26 | Sign in for TTM |
| Dividend payout % | — | 0.0% | 0.0% | 0.0% | 7.0% | 4.5% | Sign in for TTM |
Sign in for TTM
Trailing twelve months totals and margin rows
Balance sheet
Annual · ₹ Cr · tap + rows to expand
| Metric | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 58 Cr | 59 Cr | 59 Cr | 59 Cr | 60 Cr | 60 Cr |
| Reserves | 600 Cr | 784 Cr | 913 Cr | 1,079 Cr | 1,346 Cr | 1,614 Cr |
| Borrowings | 53 Cr | 13 Cr | 22 Cr | 46 Cr | 9 Cr | 11 Cr |
| Other liabilities | 246 Cr | 205 Cr | 258 Cr | 293 Cr | 316 Cr | 411 Cr |
| Total liabilities | 903 Cr | 1,005 Cr | 1,251 Cr | 1,478 Cr | 1,731 Cr | 2,096 Cr |
| Fixed assets (net) | 450 Cr | 468 Cr | 559 Cr | 654 Cr | 695 Cr | 800 Cr |
| CWIP | 8 Cr | 4 Cr | 58 Cr | 12 Cr | 12 Cr | 109 Cr |
| Investments | 104 Cr | 228 Cr | 260 Cr | 196 Cr | 644 Cr | 411 Cr |
| Other assets | 333 Cr | 322 Cr | 474 Cr | 708 Cr | 924 Cr | 768 Cr |
| Total assets | 903 Cr | 1,005 Cr | 1,251 Cr | 1,478 Cr | 1,731 Cr | 2,096 Cr |
Cash flows
Annual · ₹ Cr · tap + rows to expand · last column includes FCF
| Metric | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Cash from operating activity | — | 171 Cr | 161 Cr | -0.71 Cr | 520 Cr | 295 Cr |
| Cash from investing | — | -138 Cr | -214 Cr | 30 Cr | -528 Cr | -286 Cr |
| Cash from financing | — | -49 Cr | 15 Cr | -1 Cr | -8 Cr | -25 Cr |
| Net cash flow | — | -14 Cr | -35 Cr | 28 Cr | -14 Cr | -12 Cr |
| Free cash flow (OCF − Capex) | — | 99 Cr | 52 Cr | -107 Cr | 410 Cr | 133 Cr |
Ratios
Ratios as reported or derived per annual period.
| Metric | Mar 2021Standalone only | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| ROCE % | 30.1% | 20.4% | 13.1% | 18.5% | 25.4% | 16.9% |
| ROE % | 19.1% | 15.8% | 12.6% | 14.6% | 18.5% | 15.9% |
| Debtor days | 1 | 1 | 1 | 1 | — | — |
| Inventory days | 24 | 26 | 21 | 55 | 24 | 19 |
| Days payable | 23 | 21 | 22 | 21 | — | — |
| Cash conversion cycle | 2 | 5 | -0 | 35 | 24 | 19 |
| Debt / equity | 0.09 | 0.02 | 0.02 | 0.04 | 0.0061 | 0.0066 |
| Current ratio | 1.75 | 1.89 | 2.20 | 2.70 | 3.71 | 2.44 |
| Net debt / EBITDA | 0.00 | 0.00 | -0.28 | -0.20 | -0.19 | -0.19 |
Compare with peers
Loading peers…