Milky Mist Dairy Food Peer Comparison

NSE: MILKYMIST | BSE: 544868

₹307.40

₹3.40 (1.12%)

As on 06-Oct-2026 10:34IST

Market cap

₹23,357 Cr

Revenue (TTM)

₹3,138 Cr

P/E Ratio

183.9

P/B Ratio

10.1

Div. Yield

0 %

Edit

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Market cap (₹ Cr)	23,357	25,421	6,127	5,117	3,670
Revenue (₹ Cr)	3,138	10,364	4,316	1,675	4,727
Net Profit (₹ Cr)	127.01	371.90	244.77	219.04	134.51
Net Margin (%)	4.04	3.58	5.60	12.72	2.83
RoE (%)	32.52	19.56	15.40	26.79	11.87
Price to Earnings	183.90	68.35	25.03	23.36	27.17
Price-To-Book	10.13	12.23	3.57	5.65	3.26

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Operating Revenue	3,138.36	9,959.22	4,125.20	1,503.12	4,525.99
Total Income	3,145.01	9,976.05	4,185.57	1,524.84	4,550.22
Total Expenditure	2,709.79	8,785.71	3,815.99	1,254.33	4,258.50
EBITDA	428.57	1,173.51	309.22	248.79	267.50
Depreciation	170.46	573.58	82.34	48.82	80.98
EBIT	258.11	599.93	226.88	199.97	186.51
Interest	106.27	146.30	4.11	16.38	18.45
Other Income	6.65	16.83	60.37	21.72	24.23
Exceptional Items	--	--	-2.48	--	10.14
Profit before Tax	158.49	470.46	280.66	205.31	201.12
Provision for Tax	31.48	114.26	13.66	50.20	50.98
Profit after Tax	127.01	356.20	267.00	155.11	150.14

Liabilities (₹ Cr)

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Shareholder's Funds	463.02	1,944.52	1,674.08	850.31	1,103.32
Minority Interest	--	--	--	0.32	4.79
Non-Current Liabilities	1,392.58	1,902.57	97.59	206.27	347.88
Current Liabilities	820.87	1,389.71	314.14	211.46	493.82
Total Liabilities	2,676.46	5,239.42	2,085.81	1,268.36	1,949.81

Assets (₹ Cr)

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Non-Current Assets	2,084.20	4,514.60	1,317.93	633.75	1,256.25
Current Assets	592.26	722.20	767.88	634.61	693.56
Total Assets	2,676.46	5,239.42	2,085.81	1,268.36	1,949.81
Total Debt*	1,671.85	1,331.95	29.77	91.35	324.13
Net Current Assets	-228.61	-667.51	453.75	423.15	199.74
Contingent Liabilities	229.01	158.91	18.91	3.88	16.07

Cashflow (₹ Cr)

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Cash From Operating Activities	301.79	1,556.54	294.86	143.07	237.18
Cash Flow from Investing Activities	-469.69	-434.67	-285.53	-107.55	-374.73
Cash from Financing Activities	164.48	-1,130.22	-24.68	-37.68	137.78
Net Cash Inflow / Outflow	-3.42	-8.35	-15.35	-2.16	0.23

Ratios

Profitability Ratios

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
ROCE (%)	13.79	17.40	18.15	28.26	17.32
ROE (%)	32.52	19.45	17.34	22.24	14.51
ROA (%)	5.26	6.62	13.99	13.13	8.56
EBIT Margin (%)	13.87	11.95	8.96	18.00	6.45
Net Margin (%)	4.04	3.57	6.38	10.17	3.30
Cash Profit Margin (%)	8.51	9.34	8.34	13.28	4.92

Growth Ratios

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Revenue Growth (%)	33.58	14.48	10.89	21.19	9.47
EBIT Growth (%)	40.24	15.60	-14.96	5.85	-19.07
Net Profit Growth (%)	175.66	27.76	2.72	3.18	-20.26
EPS Growth (%)	170.41	27.76	2.72	3.17	-20.06
Book Value Growth (%)	40.07	13.21	19.07	25.00	13.56

Valuation Ratios

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Price / Earnings	0.00	57.56	21.94	18.96	18.12
Price / Book Value	0.00	10.54	3.50	3.79	2.48
Dividend Yield (%)	--	0.65	0.51	1.05	0.85
EV/EBITDA	4.11	18.30	15.29	11.05	10.22
Market Cap (₹ Cr)	0.00	20,502.05	5,858.61	2,941.31	2,726.91

Solvency Ratios

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debt to Equity	3.67	0.69	0.02	0.12	0.29
Short term debt to equity ratio	0.54	0.18	0.00	0.02	0.05
Current Ratio	0.72	0.52	2.44	3.00	1.40
Quick Ratio	0.30	0.09	1.95	1.41	0.76
Interest Coverage	2.49	4.22	69.34	13.53	11.90

Operating Efficiency Ratios

	Milky Mist Dairy Food	Hatsun Agro	Dodla Dairy	Vadilal	Heritage Foods
Debtors to sales (%)	5.62	0.05	0.33	11.81	1.57
Asset Turnover	1.45	1.85	2.20	1.30	2.68
Receivable days	14.56	0.24	1.13	35.71	4.24
Inventory Days	31.67	29.10	13.81	76.87	26.17
Payable days	19.33	15.25	20.44	69.51	20.81
Cash Conversion Cycle	26.90	14.08	-5.50	43.07	9.60