Dodla Dairy Ltd
Incorporated in the year 1995, Dodla Dairy Limited is an integrated dairy company based in Telangana. The company derives the majority of its revenue from the sale of Milk and diary-based value added products in the branded consumer Market. Currently, its procurement is centered in 5 states and its products are available for purchase in 11 states. It has 94 milk chilling centers. Some of their plants are ISO 22000:2005 Certified while two are ISO 50001:2011 (EnMS) Certified.
- Market Cap ₹ 7,423 Cr.
- Current Price ₹ 1,246
- High / Low ₹ 1,346 / 651
- Stock P/E 41.0
- Book Value ₹ 174
- Dividend Yield 0.00 %
- ROCE 20.8 %
- ROE 15.6 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Stock is trading at 7.15 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding has decreased over last quarter: -1.68%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: FMCG Industry: Food - Processing - Indian
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|
1,018 | 1,182 | 1,410 | 1,537 | 1,598 | 1,988 | 1,837 | 2,096 | 2,584 | 2,907 | 2,972 | |
990 | 1,087 | 1,324 | 1,432 | 1,482 | 1,888 | 1,619 | 1,909 | 2,433 | 2,660 | 2,688 | |
Operating Profit | 29 | 95 | 86 | 105 | 116 | 99 | 218 | 187 | 151 | 247 | 284 |
OPM % | 3% | 8% | 6% | 7% | 7% | 5% | 12% | 9% | 6% | 8% | 10% |
8 | 7 | 8 | 6 | 7 | 12 | 7 | 32 | 23 | 25 | 25 | |
Interest | 8 | 13 | 8 | 10 | 11 | 17 | 13 | 7 | 2 | 2 | 1 |
Depreciation | 13 | 16 | 18 | 25 | 34 | 46 | 47 | 49 | 58 | 64 | 65 |
Profit before tax | 16 | 74 | 68 | 75 | 79 | 48 | 165 | 163 | 115 | 206 | 243 |
Tax % | 2% | 52% | 33% | 33% | 33% | 41% | 34% | 16% | 17% | 25% | |
16 | 36 | 46 | 51 | 52 | 28 | 108 | 137 | 95 | 154 | 181 | |
EPS in Rs | 49.35 | 108.65 | 140.10 | 154.42 | 9.41 | 5.11 | 18.58 | 22.96 | 15.97 | 25.87 | 30.43 |
Dividend Payout % | 0% | 23% | 0% | 0% | 0% | 102% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 13% |
3 Years: | 17% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 24% |
3 Years: | 11% |
TTM: | 72% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 28% |
1 Year: | 62% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 15% |
3 Years: | 15% |
Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 3 | 3 | 3 | 56 | 56 | 58 | 59 | 59 | 59 |
Reserves | 214 | 241 | 287 | 340 | 341 | 341 | 546 | 728 | 824 | 977 |
122 | 109 | 136 | 126 | 158 | 160 | 98 | 13 | 14 | 13 | |
72 | 82 | 104 | 132 | 169 | 176 | 200 | 205 | 217 | 253 | |
Total Liabilities | 411 | 436 | 531 | 601 | 723 | 733 | 903 | 1,005 | 1,114 | 1,302 |
125 | 160 | 232 | 296 | 461 | 482 | 495 | 510 | 563 | 578 | |
CWIP | 5 | 36 | 30 | 15 | 11 | 8 | 8 | 4 | 30 | 12 |
Investments | 85 | 95 | 109 | 109 | 67 | 55 | 104 | 228 | 309 | 238 |
197 | 145 | 159 | 181 | 185 | 187 | 296 | 263 | 211 | 474 | |
Total Assets | 411 | 436 | 531 | 601 | 723 | 733 | 903 | 1,005 | 1,114 | 1,302 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
131 | 59 | 83 | 118 | 103 | 217 | 145 | 140 | -15 | ||
-96 | -79 | -61 | -140 | -45 | -166 | -129 | -166 | 32 | ||
-37 | 19 | -40 | 62 | -26 | 11 | -49 | -3 | -3 | ||
Net Cash Flow | -2 | -1 | -18 | 39 | 33 | 61 | -33 | -29 | 13 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Inventory Days | 62 | 36 | 27 | 39 | 36 | 26 | 24 | 26 | 18 | 60 |
Days Payable | 16 | 14 | 16 | 18 | 21 | 16 | 23 | 21 | 20 | 21 |
Cash Conversion Cycle | 46 | 22 | 11 | 22 | 15 | 11 | 2 | 5 | -1 | 40 |
Working Capital Days | 34 | 6 | 7 | 9 | 0 | -5 | -9 | -7 | -8 | 20 |
ROCE % | 25% | 19% | 18% | 17% | 11% | 28% | 22% | 13% | 21% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Press Release / Media Release 5h
- Announcement under Regulation 30 (LODR)-Investor Presentation 5h
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
5h - Allotment of equity shares as per the covering letter
- Unaudited Standalone And Consolidated Financial Results Of The Company For The Quarter Ended 30 June 2024 6h
- Board Meeting Outcome for Outcome Of The Board Meeting Held On 22 July 2024 6h
Annual reports
Concalls
-
Jul 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Oct 2023Transcript PPT
-
Jul 2023Transcript PPT
-
May 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Oct 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Jan 2022TranscriptNotesPPT
-
Oct 2021Transcript PPT
-
Aug 2021TranscriptPPT
-
Jul 2021Transcript PPT
Integrated Dairy Company
Dodla Dairy Limited is an integrated dairy company based in South India. It is the 3rd largest player in terms of milk procurement in South India and has the 3rd highest market presence across 12 states in India. [1]