Dodla Dairy Peer Comparison

NSE: DODLA | BSE: 543306

₹995.90

₹0.20 (0.02%)

As on 12-Oct-2026IST

Market cap

₹5,997 Cr

Revenue (TTM)

₹4,316 Cr

P/E Ratio

24.5

P/B Ratio

3.5

Div. Yield

0.5 %

Edit

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Market cap (₹ Cr)	5,997	24,576	5,264	3,862	3,639
Revenue (₹ Cr)	4,316	10,364	1,675	3,911	4,727
Net Profit (₹ Cr)	244.77	371.90	219.04	129.51	134.51
Net Margin (%)	5.60	3.58	12.72	3.27	2.83
RoE (%)	15.40	19.56	26.79	10.94	11.87
Price to Earnings	24.50	66.08	24.03	29.82	26.94
Price-To-Book	3.50	11.83	5.81	3.12	3.23

Income Statement (₹ Cr)

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Operating Revenue	4,316.28	10,364.07	1,675.21	3,910.55	4,727.33
Total Income	4,373.31	10,376.07	1,721.72	3,957.78	4,752.70
Total Expenditure	4,025.43	9,190.29	1,362.06	3,643.41	4,473.14
EBITDA	290.84	1,173.78	313.15	267.14	254.19
Depreciation	87.40	571.55	52.45	72.89	88.78
EBIT	203.44	602.23	260.70	194.25	165.41
Interest	3.61	134.46	16.99	83.27	21.25
Other Income	57.03	12.00	46.51	47.23	25.37
Exceptional Items	-2.48	0.00	0.00	-5.72	10.14
Profit before Tax	254.38	479.77	290.22	152.49	179.67
Provision for Tax	9.62	107.87	71.18	22.98	45.16
Profit after Tax	244.77	371.90	219.04	129.51	134.51

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Shareholder's Funds	1,674.08	1,944.52	850.31	1,258.56	1,103.32
Minority Interest	0.00	0.00	-0.01	0.00	0.55
Non-Current Liabilities	108.22	1,108.28	211.24	245.13	347.88
Current Liabilities	314.14	1,389.71	211.46	776.94	493.82
Total Liabilities	2,085.81	5,239.42	1,268.36	2,280.63	1,949.81

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Non-Current Assets	1,222.02	3,144.70	435.73	509.45	1,181.07
Current Assets	767.88	722.20	634.61	1,331.19	693.56
Total Assets	2,085.81	5,239.42	1,268.36	2,280.63	1,949.81
Total Debt*	29.77	1,331.95	91.35	540.43	324.13
Net Current Assets	453.75	-667.51	423.15	554.25	199.74
Contingent Liabilities	18.91	158.91	3.88	113.17	16.07

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Cash From Operating Activities	294.86	1,556.54	143.07	149.48	237.18
Cash Flow from Investing Activities	-285.53	-434.67	-107.55	-98.01	-374.73
Cash from Financing Activities	-24.68	-1,130.22	-37.68	-60.08	137.78
Net Cash Inflow / Outflow	-15.35	-8.35	-2.16	-8.61	0.23

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
ROCE (%)	18.15	17.40	28.26	13.60	17.32
ROE (%)	15.40	19.56	26.79	10.94	11.87
ROA (%)	12.79	8.02	18.49	6.01	7.67
EBIT Margin (%)	4.71	5.81	15.56	4.97	3.50
Net Margin (%)	5.60	3.58	12.72	3.27	2.83
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Revenue Growth (%)	13.13	16.25	30.78	10.91	11.53
EBIT Growth (%)	-28.37	10.69	42.61	4.17	-30.91
Net Profit Growth (%)	-5.05	31.20	56.58	8.77	-24.03
EPS Growth (%)	-4.23	31.20	56.57	9.63	-27.76
Book Value Growth (%)	19.07	13.21	25.00	18.53	13.56

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Price / Earnings	24.29	66.08	24.03	27.90	28.56
Price / Book Value	3.50	11.83	5.81	3.12	3.23
Dividend Yield (%)	0.50	0.54	0.59	0.36	0.64
EV/EBITDA	18.79	22.03	16.92	16.41	14.59
Market Cap (₹ Cr)	5,858.61	20,502.05	2,941.31	2,245.84	2,726.91

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Debt to Equity	0.01	0.35	0.06	0.13	0.20
Short term debt to equity ratio	0.00	0.18	0.02	0.27	0.05
Current Ratio	2.44	0.52	3.00	1.71	1.40
Quick Ratio	1.95	0.09	1.41	0.77	0.76
Interest Coverage	71.51	4.57	18.08	2.83	9.45

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Debtors to sales (%)	0.31	0.05	10.59	6.25	1.51
Asset Turnover	2.26	2.24	1.41	1.81	2.70
Receivable days	1.13	0.24	35.71	22.72	4.24
Inventory Days	13.81	29.10	76.87	58.98	26.17
Payable days	20.44	15.25	69.51	37.07	20.81
Cash Conversion Cycle	-5.50	14.08	43.07	44.63	9.60

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