Modern Dairies Financials

BSE: 519287

₹36.43

₹0.24 (0.66%)

As on 07-Sep-2026IST

Market cap

₹109 Cr

Revenue (TTM)

₹353 Cr

P/E Ratio

20.4

P/B Ratio

1.8

Div. Yield

0 %

Annual
Quarterly

Income Statement (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Operating Revenue	352.89	348.09	361.50	217.49	240.52	610.08
Total Income	354.34	348.92	362.04	218.76	242.17	610.44
Total Expenditure	342.28	334.15	339.86	200.76	230.69	599.91
EBITDA	10.61	13.95	21.64	16.73	9.83	10.17
Depreciation	3.22	3.15	3.43	3.35	6.44	22.45
EBIT	7.40	10.80	18.21	13.38	3.39	-12.28
Interest	1.16	1.83	3.82	2.48	0.08	0.04
Other Income	1.46	0.82	0.55	1.27	1.65	0.36
Exceptional Items	--	55.94	19.29	-0.01	--	-22.78
Profit before Tax	7.69	65.73	34.23	12.16	4.95	-34.73
Provision for Tax	2.32	-17.23	--	--	--	--
Profit after Tax	5.37	82.96	34.23	12.16	4.95	-34.73

Liabilities (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Shareholder's Funds	55.36	40.36	-61.72	-95.92	-108.04	-113.11
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	8.60	-8.48	9.16	1.27	1.18	1.09
Current Liabilities	67.65	77.71	152.35	185.67	174.52	192.38
Total Liabilities	131.62	126.82	99.79	91.02	67.65	80.36

Assets (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Non-Current Assets	50.97	36.99	36.22	34.18	33.24	35.60
Current Assets	74.84	72.59	63.56	56.83	34.39	44.75
Total Assets	131.62	126.82	99.79	91.02	67.65	80.36
Total Debt*	--	7.25	71.19	125.50	164.84	164.84
Net Current Assets	7.19	-5.12	-88.79	-128.84	-140.13	-147.63
Contingent Liabilities	--	531.31	531.31	442.97	1.99	2.42

Cashflow (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Cash From Operating Activities	--	20.13	28.16	15.12	16.78	6.69
Cash Flow from Investing Activities	--	-3.50	-4.86	-2.97	-1.89	-3.36
Cash from Financing Activities	--	-9.60	-21.99	-18.88	-9.01	-3.14
Net Cash Inflow / Outflow	--	7.03	1.31	-6.73	5.88	0.19

Financials Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Adjusted EPS (₹)	2.00	32.38	14.68	5.21	2.12	-14.89
Cash EPS (₹)	1.79	33.61	16.15	6.65	4.88	-5.27
Adjusted Book Value (₹)	20.35	12.66	-26.48	-41.15	-46.35	-48.52
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	7.86	12.07	6.48	7.20	2.87
Free Cash Flow per Share (₹)	--	34.28	16.59	4.14	6.29	-8.77

Profitability Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
ROCE (%)	--	236.72	194.86	33.88	9.28	-50.19
ROE (%)	10.85	--	--	--	--	--
ROA (%)	4.32	79.24	35.88	15.92	6.69	-32.08
EBIT Margin (%)	2.10	3.10	5.04	6.15	1.41	-2.01
Net Margin (%)	1.52	23.78	9.45	5.56	2.04	-5.69
Cash Profit Margin (%)	--	24.74	10.42	7.13	4.74	-2.01

Growth Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Revenue Growth (%)	6.30	-3.71	66.21	-9.58	-60.58	-20.31
EBIT Growth (%)	-15.47	-40.71	36.12	294.72	127.61	-485.59
Net Profit Growth (%)	-78.94	142.37	181.57	145.47	114.26	-1,095.86
EPS Growth (%)	-94.09	120.61	181.57	145.47	114.26	-1,095.85
Book Value Growth (%)	--	152.53	35.64	11.22	4.48	-44.38

Valuation Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Price / Earnings	20.36	1.64	2.03	3.61	3.58	--
Price / Book Value	1.79	4.20	-1.12	-0.46	-0.16	-0.21
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	9.17	9.14	6.27	9.40	15.31	17.78
Close Price (₹)	31.77	53.21	29.75	18.81	7.60	10.07
High Price (₹)	59.00	76.00	40.30	32.00	18.86	14.45
Low Price (₹)	30.00	28.85	16.36	7.00	7.12	1.88
Market Cap (₹ Cr)	109.36	136.31	69.37	43.87	17.73	23.49

Solvency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Debt to Equity	0.13	0.22	-1.15	-1.31	-1.53	-1.46
Short term debt to equity ratio	--	--	--	-0.01	0.00	0.00
Current Ratio	1.11	0.93	0.42	0.31	0.20	0.23
Quick Ratio	0.64	0.58	0.23	0.16	0.12	0.11
Interest Coverage	7.61	36.94	9.96	5.91	61.17	-901.20

Operating Efficiency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Debtors to sales (%)	6.81	5.89	5.19	8.70	1.34	1.51
Asset Turnover	2.84	3.33	3.79	2.85	3.25	5.63
Receivable days	--	20.59	19.02	18.58	9.41	9.65
Inventory Days	--	29.32	28.15	34.65	28.76	14.77
Payable days	--	59.96	51.63	50.59	22.16	16.94
Cash Conversion Cycle	--	-10.05	-4.46	2.65	16.01	7.48

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