Vadilal Peer Comparison

NSE: VADILALIND | BSE: 519156

₹7,534.50

₹121.00 (1.63%)

As on 25-Sep-2026IST

Market cap

₹5,415 Cr

Revenue (TTM)

₹1,675 Cr

P/E Ratio

24.7

P/B Ratio

Div. Yield

0.6 %

Edit

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Market cap (₹ Cr)	5,415	25,910	6,291	3,777	3,405
Revenue (₹ Cr)	1,675	10,364	4,316	4,727	3,911
Net Profit (₹ Cr)	219.04	371.90	244.77	134.51	129.51
Net Margin (%)	12.72	3.58	5.60	2.83	3.27
RoE (%)	26.79	19.56	15.40	11.87	10.94
Price to Earnings	24.72	69.67	25.70	27.97	26.29
Price-To-Book	5.98	12.47	3.67	3.36	2.75

Income Statement (₹ Cr)

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

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

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

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

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

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

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Price / Earnings	24.72	69.67	25.48	29.64	24.59
Price / Book Value	5.98	12.47	3.67	3.36	2.75
Dividend Yield (%)	0.57	0.52	0.48	0.61	0.41
EV/EBITDA	17.40	23.17	19.80	15.13	14.70
Market Cap (₹ Cr)	2,941.31	20,502.05	5,858.61	2,726.91	2,245.84

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

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

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