Dodla Dairy Peer Comparison

NSE: DODLA | BSE: 543306

₹965.60

₹1.55 (0.16%)

As on 12-Nov-2026IST

Market cap

₹5,829 Cr

Revenue (TTM)

₹4,493 Cr

P/E Ratio

P/B Ratio

3.4

Div. Yield

0.5 %

Edit

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Market cap (₹ Cr)	5,829	23,625	5,036	4,123	3,587
Revenue (₹ Cr)	4,493	10,880	1,796	4,143	4,934
Net Profit (₹ Cr)	215.69	367.41	240.44	125.86	114.37
Net Margin (%)	4.74	3.37	13.04	3.01	2.31
RoE (%)	12.83	18.76	26.06	10.21	10.25
Price to Earnings	27.02	64.30	20.95	32.76	31.10
Price-To-Book	3.39	11.97	5.48	3.15	3.16

Income Statement (₹ Cr)

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Operating Revenue	4,493.47	10,880.39	1,796.47	4,143.49	4,934.39
Total Income	4,550.07	10,893.18	1,843.66	4,174.58	4,957.96
Total Expenditure	4,231.36	9,705.86	1,450.78	3,848.88	4,683.42
EBITDA	262.12	1,174.53	345.69	294.61	250.97
Depreciation	90.35	588.68	55.56	72.99	96.14
EBIT	171.77	585.85	290.13	221.62	154.83
Interest	3.69	127.96	17.46	89.82	24.67
Other Income	56.59	12.79	47.19	31.09	23.57
Exceptional Items	-2.48	0.00	0.00	-5.72	0.78
Profit before Tax	222.19	470.68	319.86	157.17	154.50
Provision for Tax	6.50	103.27	79.42	31.31	40.13
Profit after Tax	215.69	367.41	240.44	125.86	114.37

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Shareholder's Funds	1,721.65	1,973.14	995.01	1,309.40	1,136.79
Minority Interest	0.00	0.00	-0.01	0.00	0.97
Non-Current Liabilities	124.03	938.95	272.62	374.34	411.82
Current Liabilities	355.08	1,539.46	237.72	855.86	445.84
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	1,227.15	3,133.64	516.48	525.91	1,291.81
Current Assets	860.50	663.08	791.14	1,525.73	629.46
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	505.42	-876.38	553.42	669.87	183.61
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 (%)	12.83	18.76	26.06	10.21	10.25
ROA (%)	10.43	8.26	18.07	5.27	6.25
EBIT Margin (%)	3.82	5.38	16.15	5.35	3.14
Net Margin (%)	4.74	3.37	13.04	3.01	2.31
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 (%)	17.12	17.37	35.33	13.13	13.91
EBIT Growth (%)	-38.37	-2.24	67.12	12.65	-32.86
Net Profit Growth (%)	-17.06	11.78	78.99	-7.12	-35.54
EPS Growth (%)	-16.25	11.78	78.98	-7.90	-33.20
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	26.76	64.30	20.95	31.15	31.26
Price / Book Value	3.39	11.97	5.48	3.15	3.16
Dividend Yield (%)	0.52	0.57	0.61	0.34	0.65
EV/EBITDA	20.20	21.20	14.66	15.77	14.57
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	0.02	0.24	0.12	0.21	0.24
Short term debt to equity ratio	0.00	0.18	0.02	0.27	0.05
Current Ratio	2.42	0.43	3.33	1.78	1.41
Quick Ratio	1.77	0.09	2.17	0.74	0.83
Interest Coverage	61.18	4.68	19.32	2.75	7.26

	Dodla Dairy	Hatsun Agro	Vadilal	Parag Milk Foods	Heritage Foods
Debtors to sales (%)	0.38	0.07	10.26	7.08	1.59
Asset Turnover	2.17	2.45	1.35	1.74	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.