Vadilal Peer Comparison

NSE: VADILALIND | BSE: 519156

₹6,853.50

₹-178.50 (-2.54%)

As on 13-Nov-2026IST

Market cap

₹4,912 Cr

Revenue (TTM)

₹1,796 Cr

P/E Ratio

20.4

P/B Ratio

5.3

Div. Yield

0.6 %

Edit

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
Market cap (₹ Cr)	4,912	22,583	5,768	4,192	3,576
Revenue (₹ Cr)	1,796	10,880	4,493	4,143	4,934
Net Profit (₹ Cr)	240.44	367.41	215.69	125.86	114.37
Net Margin (%)	13.04	3.37	4.74	3.01	2.31
RoE (%)	26.06	18.76	12.83	10.21	10.25
Price to Earnings	20.43	61.47	26.74	33.31	31.00
Price-To-Book	5.34	11.45	3.35	3.20	3.15

Income Statement (₹ Cr)

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

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
Shareholder's Funds	995.01	1,973.14	1,721.65	1,309.40	1,136.79
Minority Interest	-0.01	0.00	0.00	0.00	0.97
Non-Current Liabilities	272.62	938.95	124.03	374.34	411.82
Current Liabilities	237.72	1,539.46	355.08	855.86	445.84
Total Liabilities	1,268.36	5,239.42	2,085.81	2,280.63	1,949.81

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
Non-Current Assets	516.48	3,133.64	1,227.15	525.91	1,291.81
Current Assets	791.14	663.08	860.50	1,525.73	629.46
Total Assets	1,268.36	5,239.42	2,085.81	2,280.63	1,949.81
Total Debt*	91.35	1,331.95	29.77	540.43	324.13
Net Current Assets	553.42	-876.38	505.42	669.87	183.61
Contingent Liabilities	3.88	158.91	18.91	113.17	16.07

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

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
ROCE (%)	28.26	17.40	18.15	13.60	17.32
ROE (%)	26.06	18.76	12.83	10.21	10.25
ROA (%)	18.07	8.26	10.43	5.27	6.25
EBIT Margin (%)	16.15	5.38	3.82	5.35	3.14
Net Margin (%)	13.04	3.37	4.74	3.01	2.31
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
Revenue Growth (%)	35.33	17.37	17.12	13.13	13.91
EBIT Growth (%)	67.12	-2.24	-38.37	12.65	-32.86
Net Profit Growth (%)	78.99	11.78	-17.06	-7.12	-35.54
EPS Growth (%)	78.98	11.78	-16.25	-7.90	-33.20
Book Value Growth (%)	25.00	13.21	19.07	18.53	13.56

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
Price / Earnings	20.43	61.47	26.48	31.67	31.16
Price / Book Value	5.34	11.45	3.35	3.20	3.15
Dividend Yield (%)	0.63	0.59	0.52	0.33	0.65
EV/EBITDA	14.31	20.32	19.97	16.00	14.52
Market Cap (₹ Cr)	2,941.31	20,502.05	5,858.61	2,245.84	2,726.91

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
Debt to Equity	0.12	0.24	0.02	0.21	0.24
Short term debt to equity ratio	0.02	0.18	0.00	0.27	0.05
Current Ratio	3.33	0.43	2.42	1.78	1.41
Quick Ratio	2.17	0.09	1.77	0.74	0.83
Interest Coverage	19.32	4.68	61.18	2.75	7.26

	Vadilal	Hatsun Agro	Dodla Dairy	Parag Milk Foods	Heritage Foods
Debtors to sales (%)	10.26	0.07	0.38	7.08	1.59
Asset Turnover	1.35	2.45	2.17	1.74	2.70
Receivable days	35.71	0.24	1.13	22.72	4.24
Inventory Days	76.87	29.10	13.81	58.98	26.17
Payable days	69.51	15.25	20.44	37.07	20.81
Cash Conversion Cycle	43.07	14.08	-5.50	44.63	9.60

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