Vadilal Peer Comparison

NSE: VADILALIND | BSE: 519156

₹7,444.50

₹21.50 (0.29%)

As on 27-Aug-2026IST

Market cap

₹5,352 Cr

Revenue (TTM)

₹1,675 Cr

P/E Ratio

24.4

P/B Ratio

5.9

Div. Yield

0.6 %

Edit

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Market cap (₹ Cr)	5,352	25,739	6,588	3,505	3,053
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	24.43	69.21	26.91	25.95	23.57
Price-To-Book	5.91	12.39	3.84	3.12	2.38

Income Statement (₹ Cr)

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Operating Revenue	1,503.12	8,699.76	4,125.20	4,525.99	3,432.21
Total Income	1,524.84	8,719.32	4,185.57	4,550.22	3,511.32
Total Expenditure	1,254.33	7,689.65	3,815.99	4,258.50	3,218.39
EBITDA	248.79	1,010.11	309.22	267.50	213.82
Depreciation	48.82	470.48	82.34	80.98	67.22
EBIT	199.97	539.63	226.88	186.51	146.60
Interest	16.38	181.89	4.11	18.45	93.12
Other Income	21.72	19.56	60.37	24.23	79.11
Exceptional Items	--	--	-2.48	10.14	--
Profit before Tax	205.31	377.30	280.66	201.12	132.59
Provision for Tax	50.20	98.49	13.66	50.98	13.80
Profit after Tax	155.11	278.81	267.00	150.14	118.79

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Shareholder's Funds	850.31	1,717.56	1,674.08	1,103.32	1,023.41
Minority Interest	0.32	--	--	4.79	--
Non-Current Liabilities	206.27	2,011.83	97.59	347.88	298.49
Current Liabilities	211.46	1,801.83	314.14	493.82	710.74
Total Liabilities	1,268.36	5,531.22	2,085.81	1,949.81	2,032.64

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Non-Current Assets	633.75	4,395.65	1,317.93	1,256.25	674.62
Current Assets	634.61	1,135.57	767.88	693.56	1,358.02
Total Assets	1,268.36	5,531.22	2,085.81	1,949.81	2,032.64
Total Debt*	91.35	2,096.51	29.77	324.13	615.49
Net Current Assets	423.15	-666.26	453.75	199.74	647.28
Contingent Liabilities	3.88	172.60	18.91	16.07	65.63

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Cash From Operating Activities	143.07	1,450.20	294.86	237.18	212.04
Cash Flow from Investing Activities	-107.55	-882.30	-285.53	-374.73	-132.39
Cash from Financing Activities	-37.68	-564.15	-24.68	137.78	-78.32
Net Cash Inflow / Outflow	-2.16	3.75	-15.35	0.23	1.33

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
ROCE (%)	28.26	14.60	18.15	17.32	14.40
ROE (%)	22.24	16.95	17.34	14.51	12.28
ROA (%)	13.13	5.15	13.99	8.56	6.07
EBIT Margin (%)	18.00	11.84	8.96	6.45	8.53
Net Margin (%)	10.17	3.20	6.38	3.30	3.38
Cash Profit Margin (%)	13.28	8.61	8.34	4.92	5.11

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Revenue Growth (%)	21.19	8.88	10.89	9.47	9.35
EBIT Growth (%)	5.85	11.73	-14.96	-19.07	29.90
Net Profit Growth (%)	3.18	4.32	2.72	-20.26	31.13
EPS Growth (%)	3.17	4.32	2.72	-20.06	31.13
Book Value Growth (%)	25.00	9.24	19.07	13.56	12.17

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Price / Earnings	18.96	77.09	21.94	18.12	15.03
Price / Book Value	3.79	12.51	3.50	2.48	1.74
Dividend Yield (%)	1.05	0.62	0.51	0.85	0.67
EV/EBITDA	11.05	22.84	15.29	10.22	8.11
Market Cap (₹ Cr)	2,941.31	21,493.63	5,858.61	2,726.91	1,785.09

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Debt to Equity	0.12	1.22	0.02	0.29	0.60
Short term debt to equity ratio	0.02	0.44	0.00	0.05	0.32
Current Ratio	3.00	0.63	2.44	1.40	1.91
Quick Ratio	1.41	0.08	1.95	0.76	1.10
Interest Coverage	13.53	3.07	69.34	11.90	2.42

	Vadilal	Hatsun Agro	Dodla Dairy	Heritage Foods	Parag Milk Foods
Debtors to sales (%)	11.81	0.09	0.33	1.57	7.56
Asset Turnover	1.30	1.61	2.20	2.68	1.86
Receivable days	35.71	0.38	1.13	4.24	25.24
Inventory Days	76.87	51.37	13.81	26.17	59.79
Payable days	69.51	13.34	20.44	20.81	38.07
Cash Conversion Cycle	43.07	38.40	-5.50	9.60	46.96

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