Dodla Dairy Peer Comparison

NSE: DODLA | BSE: 543306

₹1,093.40

₹2.90 (0.27%)

As on 28-Aug-2026IST

Market cap

₹6,551 Cr

Revenue (TTM)

₹4,316 Cr

P/E Ratio

26.8

P/B Ratio

3.8

Div. Yield

0.5 %

Edit

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Market cap (₹ Cr)	6,551	26,177	5,681	3,443	3,003
Revenue (₹ Cr)	4,316	10,364	1,675	4,727	3,911
Net Profit (₹ Cr)	244.77	371.90	219.04	134.51	129.51
Net Margin (%)	5.60	3.58	12.72	2.83	3.27
RoE (%)	15.40	19.56	26.79	11.87	10.94
Price to Earnings	26.77	70.39	25.94	25.49	23.18
Price-To-Book	3.82	12.60	6.27	3.06	2.34

Income Statement (₹ Cr)

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Operating Revenue	4,125.20	8,699.76	1,503.12	4,525.99	3,432.21
Total Income	4,185.57	8,719.32	1,524.84	4,550.22	3,511.32
Total Expenditure	3,815.99	7,689.65	1,254.33	4,258.50	3,218.39
EBITDA	309.22	1,010.11	248.79	267.50	213.82
Depreciation	82.34	470.48	48.82	80.98	67.22
EBIT	226.88	539.63	199.97	186.51	146.60
Interest	4.11	181.89	16.38	18.45	93.12
Other Income	60.37	19.56	21.72	24.23	79.11
Exceptional Items	-2.48	--	--	10.14	--
Profit before Tax	280.66	377.30	205.31	201.12	132.59
Provision for Tax	13.66	98.49	50.20	50.98	13.80
Profit after Tax	267.00	278.81	155.11	150.14	118.79

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Shareholder's Funds	1,674.08	1,717.56	850.31	1,103.32	1,023.41
Minority Interest	--	--	0.32	4.79	--
Non-Current Liabilities	97.59	2,011.83	206.27	347.88	298.49
Current Liabilities	314.14	1,801.83	211.46	493.82	710.74
Total Liabilities	2,085.81	5,531.22	1,268.36	1,949.81	2,032.64

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Non-Current Assets	1,317.93	4,395.65	633.75	1,256.25	674.62
Current Assets	767.88	1,135.57	634.61	693.56	1,358.02
Total Assets	2,085.81	5,531.22	1,268.36	1,949.81	2,032.64
Total Debt*	29.77	2,096.51	91.35	324.13	615.49
Net Current Assets	453.75	-666.26	423.15	199.74	647.28
Contingent Liabilities	18.91	172.60	3.88	16.07	65.63

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Cash From Operating Activities	294.86	1,450.20	143.07	237.18	212.04
Cash Flow from Investing Activities	-285.53	-882.30	-107.55	-374.73	-132.39
Cash from Financing Activities	-24.68	-564.15	-37.68	137.78	-78.32
Net Cash Inflow / Outflow	-15.35	3.75	-2.16	0.23	1.33

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
ROCE (%)	18.15	14.60	28.26	17.32	14.40
ROE (%)	17.34	16.95	22.24	14.51	12.28
ROA (%)	13.99	5.15	13.13	8.56	6.07
EBIT Margin (%)	8.96	11.84	18.00	6.45	8.53
Net Margin (%)	6.38	3.20	10.17	3.30	3.38
Cash Profit Margin (%)	8.34	8.61	13.28	4.92	5.11

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Revenue Growth (%)	10.89	8.88	21.19	9.47	9.35
EBIT Growth (%)	-14.96	11.73	5.85	-19.07	29.90
Net Profit Growth (%)	2.72	4.32	3.18	-20.26	31.13
EPS Growth (%)	2.72	4.32	3.17	-20.06	31.13
Book Value Growth (%)	19.07	9.24	25.00	13.56	12.17

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Price / Earnings	21.94	77.09	18.96	18.12	15.03
Price / Book Value	3.50	12.51	3.79	2.48	1.74
Dividend Yield (%)	0.51	0.62	1.05	0.85	0.67
EV/EBITDA	15.29	22.84	11.05	10.22	8.11
Market Cap (₹ Cr)	5,858.61	21,493.63	2,941.31	2,726.91	1,785.09

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Debt to Equity	0.02	1.22	0.12	0.29	0.60
Short term debt to equity ratio	0.00	0.44	0.02	0.05	0.32
Current Ratio	2.44	0.63	3.00	1.40	1.91
Quick Ratio	1.95	0.08	1.41	0.76	1.10
Interest Coverage	69.34	3.07	13.53	11.90	2.42

	Dodla Dairy	Hatsun Agro	Vadilal	Heritage Foods	Parag Milk Foods
Debtors to sales (%)	0.33	0.09	11.81	1.57	7.56
Asset Turnover	2.20	1.61	1.30	2.68	1.86
Receivable days	1.13	0.38	35.71	4.24	25.24
Inventory Days	13.81	51.37	76.87	26.17	59.79
Payable days	20.44	13.34	69.51	20.81	38.07
Cash Conversion Cycle	-5.50	38.40	43.07	9.60	46.96

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.