| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 768 | 747 | 787 | 912 | 998 | 901 | 910 | 1,007 | 1,019 | 1,025 | 1,074 | 1,198 | |
Growth YoY Revenue Growth YoY% | 10.4 | 10.6 | 8.7 | 10.7 | 29.9 | 20.7 | 15.5 | 10.4 | 2.1 | 13.7 | 18.1 | 19.0 |
| 698 | 664 | 712 | 806 | 901 | 805 | 826 | 924 | 926 | 946 | 1,021 | 1,133 | |
| 70 | 83 | 75 | 105 | 96 | 96 | 84 | 83 | 93 | 79 | 54 | 65 | |
OPM OPM% | 9.2 | 11.1 | 9.6 | 11.5 | 9.7 | 10.6 | 9.2 | 8.2 | 9.1 | 7.7 | 5.0 | 5.4 |
| 7 | 6 | 8 | 7 | 10 | 11 | 26 | 17 | 11 | 6 | 23 | 14 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 17 | 18 | 18 | 18 | 19 | 20 | 18 | 18 | 21 | 22 | 22 | 23 |
PBT PBTCr | 59 | 70 | 64 | 93 | 86 | 86 | 90 | 81 | 83 | 63 | 54 | 55 |
| 16 | 28 | 17 | 28 | 23 | 23 | 22 | 18 | 17 | -6 | -16 | 14 | |
| 44 | 41 | 47 | 65 | 63 | 64 | 68 | 63 | 66 | 69 | 70 | 41 | |
Growth YoY PAT Growth YoY% | 10.5 | 16.8 | 107.9 | 85.9 | 45.4 | 53.8 | 45.1 | -3.3 | 3.6 | 8.1 | 2.6 | -35.4 |
NPM NPM% | 5.7 | 5.5 | 6.0 | 7.1 | 6.3 | 7.0 | 7.5 | 6.2 | 6.5 | 6.7 | 6.5 | 3.4 |
| 7.3 | 7.0 | 7.9 | 10.9 | 10.5 | 10.5 | 11.3 | 10.4 | 10.9 | 11.4 | 11.6 | 6.7 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 768 | 747 | 787 | 912 | 998 | 901 | 910 | 1,007 | 1,019 | 1,025 | 1,074 | 1,198 | |
Growth YoY Revenue Growth YoY% | 10.4 | 10.6 | 8.7 | 10.7 | 29.9 | 20.7 | 15.5 | 10.4 | 2.1 | 13.7 | 18.1 | 19.0 |
| 698 | 664 | 712 | 806 | 901 | 805 | 826 | 924 | 926 | 946 | 1,021 | 1,133 | |
| 70 | 83 | 75 | 105 | 96 | 96 | 84 | 83 | 93 | 79 | 54 | 65 | |
OPM OPM% | 9.2 | 11.1 | 9.6 | 11.5 | 9.7 | 10.6 | 9.2 | 8.2 | 9.1 | 7.7 | 5.0 | 5.4 |
| 7 | 6 | 8 | 7 | 10 | 11 | 26 | 17 | 11 | 6 | 23 | 14 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 17 | 18 | 18 | 18 | 19 | 20 | 18 | 18 | 21 | 22 | 22 | 23 |
PBT PBTCr | 59 | 70 | 64 | 93 | 86 | 86 | 90 | 81 | 83 | 63 | 54 | 55 |
| 16 | 28 | 17 | 28 | 23 | 23 | 22 | 18 | 17 | -6 | -16 | 14 | |
| 44 | 41 | 47 | 65 | 63 | 64 | 68 | 63 | 66 | 69 | 70 | 41 | |
Growth YoY PAT Growth YoY% | 10.5 | 16.8 | 107.9 | 85.9 | 45.4 | 53.8 | 45.1 | -3.3 | 3.6 | 8.1 | 2.6 | -35.4 |
NPM NPM% | 5.7 | 5.5 | 6.0 | 7.1 | 6.3 | 7.0 | 7.5 | 6.2 | 6.5 | 6.7 | 6.5 | 3.4 |
| 7.3 | 7.0 | 7.9 | 10.9 | 10.5 | 10.5 | 11.3 | 10.4 | 10.9 | 11.4 | 11.6 | 6.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,590 | 1,692 | 2,139 | 1,944 | 2,243 | 2,812 | 3,125 | 3,720 | 4,125 | 4,316 |
Growth Revenue Growth% | 6.4 | 26.5 | -9.1 | 15.4 | 25.4 | 11.2 | 19.0 | 10.9 | 13.1 | |
| 1,478 | 1,558 | 1,998 | 1,702 | 2,033 | 2,621 | 2,837 | 3,339 | 3,817 | 4,025 | |
| 113 | 134 | 141 | 242 | 211 | 191 | 289 | 381 | 308 | 291 | |
OPM OPM% | 7.1 | 7.9 | 6.6 | 12.5 | 9.4 | 6.8 | 9.2 | 10.2 | 7.5 | 6.7 |
| 7 | 8 | 6 | 6 | 14 | 23 | 27 | 53 | 58 | 55 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 16 | 12 | 7 | 1 | 2 | 4 | 3 | 4 |
Depreciation DepreciationCr | 28 | 37 | 49 | 51 | 52 | 61 | 70 | 75 | 82 | 87 |
PBT PBTCr | 80 | 93 | 82 | 186 | 166 | 152 | 244 | 356 | 281 | 254 |
| 24 | 31 | 32 | 60 | 33 | 30 | 77 | 96 | 14 | 10 | |
PAT PATCr | 57 | 63 | 50 | 126 | 133 | 122 | 167 | 260 | 267 | 245 |
Growth PAT Growth% | 10.4 | -20.5 | 152.6 | 5.4 | -7.9 | 36.4 | 55.9 | 2.7 | -5.0 | |
NPM NPM% | 3.6 | 3.7 | 2.3 | 6.5 | 5.9 | 4.3 | 5.3 | 7.0 | 6.5 | 5.7 |
| 10.2 | 11.3 | 9.0 | 22.5 | 22.4 | 20.6 | 28.0 | 43.3 | 44.3 | 40.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,590 | 1,692 | 2,139 | 1,944 | 2,243 | 2,812 | 3,125 | 3,720 | 4,125 | 4,316 |
Growth Revenue Growth% | 6.4 | 26.5 | -9.1 | 15.4 | 25.4 | 11.2 | 19.0 | 10.9 | 13.1 | |
| 1,478 | 1,558 | 1,998 | 1,702 | 2,033 | 2,621 | 2,837 | 3,339 | 3,817 | 4,025 | |
| 113 | 134 | 141 | 242 | 211 | 191 | 289 | 381 | 308 | 291 | |
OPM OPM% | 7.1 | 7.9 | 6.6 | 12.5 | 9.4 | 6.8 | 9.2 | 10.2 | 7.5 | 6.7 |
| 7 | 8 | 6 | 6 | 14 | 23 | 27 | 53 | 58 | 55 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 16 | 12 | 7 | 1 | 2 | 4 | 3 | 4 |
Depreciation DepreciationCr | 28 | 37 | 49 | 51 | 52 | 61 | 70 | 75 | 82 | 87 |
PBT PBTCr | 80 | 93 | 82 | 186 | 166 | 152 | 244 | 356 | 281 | 254 |
| 24 | 31 | 32 | 60 | 33 | 30 | 77 | 96 | 14 | 10 | |
PAT PATCr | 57 | 63 | 50 | 126 | 133 | 122 | 167 | 260 | 267 | 245 |
Growth PAT Growth% | 10.4 | -20.5 | 152.6 | 5.4 | -7.9 | 36.4 | 55.9 | 2.7 | -5.0 | |
NPM NPM% | 3.6 | 3.7 | 2.3 | 6.5 | 5.9 | 4.3 | 5.3 | 7.0 | 6.5 | 5.7 |
| 10.2 | 11.3 | 9.0 | 22.5 | 22.4 | 20.6 | 28.0 | 43.3 | 44.3 | 40.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 56 | 56 | 58 | 59 | 59 | 59 | 60 | 60 |
Reserves ReservesCr | 336 | 351 | 378 | 600 | 784 | 913 | 1,079 | 1,346 | 1,614 |
| 210 | 192 | 216 | 195 | 188 | 215 | 262 | 249 | 314 | |
| 59 | 153 | 143 | 120 | 58 | 64 | 77 | 76 | 108 | |
| 609 | 752 | 793 | 972 | 1,088 | 1,251 | 1,478 | 1,731 | 2,096 | |
| 226 | 206 | 223 | 402 | 402 | 474 | 708 | 924 | 768 | |
| 383 | 546 | 570 | 570 | 687 | 777 | 769 | 806 | 1,329 | |
| 609 | 752 | 793 | 972 | 1,088 | 1,251 | 1,478 | 1,731 | 2,096 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 56 | 56 | 58 | 59 | 59 | 59 | 60 | 60 |
Reserves ReservesCr | 336 | 351 | 378 | 600 | 784 | 913 | 1,079 | 1,346 | 1,614 |
| 210 | 192 | 216 | 195 | 188 | 215 | 262 | 249 | 314 | |
| 59 | 153 | 143 | 120 | 58 | 64 | 77 | 76 | 108 | |
| 609 | 752 | 793 | 972 | 1,088 | 1,251 | 1,478 | 1,731 | 2,096 | |
| 226 | 206 | 223 | 402 | 402 | 474 | 708 | 924 | 768 | |
| 383 | 546 | 570 | 570 | 687 | 777 | 769 | 806 | 1,329 | |
| 609 | 752 | 793 | 972 | 1,088 | 1,251 | 1,478 | 1,731 | 2,096 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 87 | 136 | 166 | 245 | 171 | 161 | -1 | 520 | 295 | |
| -66 | -148 | -77 | -200 | -138 | -214 | 30 | -528 | -286 | |
| -41 | 60 | -26 | 11 | -49 | 15 | -1 | -8 | -25 | |
Net Cash Flow Net Cash FlowCr | -20 | 48 | 63 | 56 | -16 | -38 | 28 | -16 | -15 |
Free Cash Flow Free Cash FlowCr | 16 | 39 | 71 | 189 | 101 | 56 | -105 | 412 | 135 |
CFO To PAT CFO To PAT% | 153.8 | 216.0 | 332.0 | 194.5 | 128.8 | 131.5 | -0.4 | 200.0 | 110.4 |
CFO To EBITDA CFO To EBITDA% | 77.6 | 101.1 | 117.5 | 101.1 | 81.2 | 84.0 | -0.3 | 136.5 | 95.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 87 | 136 | 166 | 245 | 171 | 161 | -1 | 520 | 295 | |
| -66 | -148 | -77 | -200 | -138 | -214 | 30 | -528 | -286 | |
| -41 | 60 | -26 | 11 | -49 | 15 | -1 | -8 | -25 | |
Net Cash Flow Net Cash FlowCr | -20 | 48 | 63 | 56 | -16 | -38 | 28 | -16 | -15 |
Free Cash Flow Free Cash FlowCr | 16 | 39 | 71 | 189 | 101 | 56 | -105 | 412 | 135 |
CFO To PAT CFO To PAT% | 153.8 | 216.0 | 332.0 | 194.5 | 128.8 | 131.5 | -0.4 | 200.0 | 110.4 |
CFO To EBITDA CFO To EBITDA% | 77.6 | 101.1 | 117.5 | 101.1 | 81.2 | 84.0 | -0.3 | 136.5 | 95.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,666 | 2,762 | 4,770 | 6,980 | 5,858 | 6,320 | ||||
Price To Earnings Price To Earnings | 20.1 | 22.6 | 28.6 | 26.9 | 21.9 | 25.8 | ||||
Price To Sales Price To Sales | 1.2 | 1.0 | 1.5 | 1.9 | 1.4 | 1.5 | ||||
Price To Book Price To Book | 3.2 | 2.8 | 4.2 | 5.0 | 3.5 | 3.8 | ||||
EV To EBITDA EV To EBITDA | 12.1 | 14.0 | 16.3 | 18.2 | 18.4 | 21.1 | ||||
GPM GPM% | 17.1 | 19.4 | 18.4 | 27.4 | 24.3 | 20.8 | 23.8 | 24.5 | 22.6 | 22.6 |
OPM OPM% | 7.1 | 7.9 | 6.6 | 12.5 | 9.4 | 6.8 | 9.2 | 10.2 | 7.5 | 6.7 |
NPM NPM% | 3.6 | 3.7 | 2.3 | 6.5 | 5.9 | 4.3 | 5.3 | 7.0 | 6.5 | 5.7 |
ROCE ROCE% | 19.7 | 18.8 | 17.2 | 26.2 | 20.1 | 15.2 | 20.8 | 24.8 | 16.4 | 16.4 |
ROE ROE% | 16.7 | 15.4 | 11.5 | 19.1 | 15.8 | 12.6 | 14.6 | 18.5 | 15.9 | 15.9 |
ROA ROA% | 9.3 | 8.3 | 6.3 | 13.0 | 12.2 | 9.8 | 11.3 | 15.0 | 12.7 | 12.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,666 | 2,762 | 4,770 | 6,980 | 5,858 | 6,320 | ||||
Price To Earnings Price To Earnings | 20.1 | 22.6 | 28.6 | 26.9 | 21.9 | 25.8 | ||||
Price To Sales Price To Sales | 1.2 | 1.0 | 1.5 | 1.9 | 1.4 | 1.5 | ||||
Price To Book Price To Book | 3.2 | 2.8 | 4.2 | 5.0 | 3.5 | 3.8 | ||||
EV To EBITDA EV To EBITDA | 12.1 | 14.0 | 16.3 | 18.2 | 18.4 | 21.1 | ||||
GPM GPM% | 17.1 | 19.4 | 18.4 | 27.4 | 24.3 | 20.8 | 23.8 | 24.5 | 22.6 | 22.6 |
OPM OPM% | 7.1 | 7.9 | 6.6 | 12.5 | 9.4 | 6.8 | 9.2 | 10.2 | 7.5 | 6.7 |
NPM NPM% | 3.6 | 3.7 | 2.3 | 6.5 | 5.9 | 4.3 | 5.3 | 7.0 | 6.5 | 5.7 |
ROCE ROCE% | 19.7 | 18.8 | 17.2 | 26.2 | 20.1 | 15.2 | 20.8 | 24.8 | 16.4 | 16.4 |
ROE ROE% | 16.7 | 15.4 | 11.5 | 19.1 | 15.8 | 12.6 | 14.6 | 18.5 | 15.9 | 15.9 |
ROA ROA% | 9.3 | 8.3 | 6.3 | 13.0 | 12.2 | 9.8 | 11.3 | 15.0 | 12.7 | 12.7 |
Documents — Dodla Dairy Ltd
Concall Transcript Summaries — Dodla Dairy Ltd