Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹6,757Cr
Rev Gr TTM
Revenue Growth TTM
10.07%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DODLA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 22.8 | 14.8 | 10.4 | 10.6 | 8.7 | 10.7 | 29.9 | 20.7 | 15.5 | 10.4 | 2.1 | 13.7 |
| 691 | 763 | 698 | 664 | 712 | 806 | 901 | 805 | 826 | 924 | 926 | 946 |
Operating Profit Operating ProfitCr |
| 4.7 | 7.3 | 9.2 | 11.1 | 9.6 | 11.5 | 9.7 | 10.6 | 9.2 | 8.2 | 9.1 | 7.7 |
Other Income Other IncomeCr | 6 | 7 | 7 | 6 | 8 | 7 | 10 | 11 | 26 | 17 | 11 | 6 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 15 | 16 | 17 | 18 | 18 | 18 | 19 | 20 | 18 | 18 | 21 | 22 |
| 25 | 51 | 59 | 70 | 64 | 93 | 86 | 86 | 90 | 81 | 83 | 63 |
| 2 | 16 | 16 | 28 | 17 | 28 | 23 | 23 | 22 | 18 | 17 | -6 |
|
Growth YoY PAT Growth YoY% | -44.3 | 40.3 | 10.5 | 16.8 | 107.9 | 85.9 | 45.4 | 53.8 | 45.1 | -3.3 | 3.6 | 8.1 |
| 3.1 | 4.3 | 5.7 | 5.5 | 6.0 | 7.1 | 6.3 | 7.0 | 7.5 | 6.2 | 6.5 | 6.7 |
| 3.8 | 5.9 | 7.3 | 7.0 | 7.9 | 10.9 | 10.5 | 10.5 | 11.3 | 10.4 | 10.9 | 11.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 6.4 | 26.5 | -9.1 | 15.4 | 25.4 | 11.2 | 19.0 | 6.5 |
| 1,478 | 1,558 | 1,998 | 1,702 | 2,033 | 2,621 | 2,837 | 3,339 | 3,622 |
Operating Profit Operating ProfitCr |
| 7.1 | 7.9 | 6.6 | 12.5 | 9.4 | 6.8 | 9.2 | 10.2 | 8.5 |
Other Income Other IncomeCr | 7 | 8 | 6 | 6 | 14 | 23 | 27 | 53 | 60 |
Interest Expense Interest ExpenseCr | 11 | 12 | 16 | 12 | 7 | 1 | 2 | 4 | 3 |
Depreciation DepreciationCr | 28 | 37 | 49 | 51 | 52 | 61 | 70 | 75 | 79 |
| 80 | 93 | 82 | 186 | 166 | 152 | 244 | 356 | 317 |
| 24 | 31 | 32 | 60 | 33 | 30 | 77 | 96 | 52 |
|
| | 10.4 | -20.5 | 152.6 | 5.4 | -7.9 | 36.4 | 55.9 | 2.0 |
| 3.6 | 3.7 | 2.3 | 6.5 | 5.9 | 4.3 | 5.3 | 7.0 | 6.7 |
| 10.2 | 11.3 | 9.0 | 22.5 | 22.4 | 20.6 | 28.0 | 43.3 | 44.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 56 | 56 | 58 | 59 | 59 | 59 | 60 | 60 |
| 336 | 351 | 378 | 600 | 784 | 913 | 1,079 | 1,346 | 1,471 |
Current Liabilities Current LiabilitiesCr | 210 | 192 | 216 | 195 | 188 | 215 | 262 | 249 | 298 |
Non Current Liabilities Non Current LiabilitiesCr | 59 | 153 | 143 | 120 | 58 | 64 | 77 | 76 | 104 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 226 | 206 | 223 | 402 | 402 | 474 | 708 | 924 | 761 |
Non Current Assets Non Current AssetsCr | 383 | 546 | 570 | 570 | 687 | 777 | 769 | 806 | 1,173 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 87 | 136 | 166 | 245 | 171 | 161 | -1 | 520 |
Investing Cash Flow Investing Cash FlowCr | -66 | -148 | -77 | -200 | -138 | -214 | 30 | -528 |
Financing Cash Flow Financing Cash FlowCr | -41 | 60 | -26 | 11 | -49 | 15 | -1 | -8 |
|
Free Cash Flow Free Cash FlowCr | 16 | 39 | 71 | 189 | 101 | 56 | -105 | 412 |
| 153.8 | 216.0 | 332.0 | 194.5 | 128.8 | 131.5 | -0.4 | 200.0 |
CFO To EBITDA CFO To EBITDA% | 77.6 | 101.1 | 117.5 | 101.1 | 81.2 | 84.0 | -0.3 | 136.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 2,666 | 2,762 | 4,770 | 6,980 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 20.1 | 22.6 | 28.6 | 26.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.0 | 1.5 | 1.9 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 2.8 | 4.2 | 5.0 |
| 1.0 | 1.0 | 0.5 | -0.5 | 12.1 | 14.0 | 16.3 | 18.2 |
Profitability Ratios Profitability Ratios |
| 22.6 | 25.7 | 23.3 | 30.5 | 27.5 | 23.9 | 27.0 | 27.4 |
| 7.1 | 7.9 | 6.6 | 12.5 | 9.4 | 6.8 | 9.2 | 10.2 |
| 3.6 | 3.7 | 2.3 | 6.5 | 5.9 | 4.3 | 5.3 | 7.0 |
| 19.7 | 18.8 | 17.2 | 26.2 | 20.1 | 15.2 | 20.8 | 24.8 |
| 16.7 | 15.4 | 11.5 | 19.1 | 15.8 | 12.6 | 14.6 | 18.5 |
| 9.3 | 8.3 | 6.3 | 13.0 | 12.2 | 9.8 | 11.3 | 15.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Dodla Dairy Ltd is a leading **integrated dairy company** headquartered in Hyderabad, Telangana, with a fully vertically integrated "grass-to-glass" business model. Founded in 1995 (operations commenced in 1998), the company operates across the entire dairy value chain—from milk procurement and processing to distribution and branding. It has established a strong footprint in **South India**, is expanding into **Eastern and Western India**, and has successful international operations in **Uganda and Kenya**.
Dodla also leverages **backward integration through Orgafeed**, its cattle feed and agri-input subsidiary, which strengthens its supply chain and supports farmer productivity. The company follows a **farmer-first philosophy**, ensuring fair pricing, veterinary support, and reliable markets for over **1.4 lakh dairy farmers**.
---
### **Strategic Growth Initiatives (Nov 2025)**
#### **1. Acquisition of OSAM Dairy – Expansion into Eastern India**
In November 2025, the acquisition of **HR Food Processing Private Limited (operating as 'Osam')** for ₹2,710 crore marked a major strategic milestone:
- **Geographic expansion**: Strengthens Dodla's presence in **Bihar and Jharkhand**, entering high-potential eastern Indian markets.
- **Distribution leverage**: OSAM brings an established network, enabling **rapid market penetration** and **brand consolidation** under the premium 'Osam' brand.
- **Product portfolio synergy**: Adds complementary value-added products, supporting **VAP (Value-Added Product) premiumization**.
- **Supply chain gains**: Acquires **processing plants, chilling centers, and collection infrastructure**, with OSAM operating at **1.8 lakh litres per day (LLPD)** and 10% regional market share.
- **Procurement network**: Expands farmer base and milk sourcing capabilities in East India, creating **supply chain synergies**.
**Post-acquisition outlook**:
- OSAM currently operates at 2–3% EBITDA margin; Dodla aims to **bring margins in line with group levels (~12–13%) within 2–3 years** through operational improvements, higher VAP mix, and economies of scale.
- Target to scale milk procurement from **1.2 to 2.0 lakh liters/day by FY27**.
---
#### **2. Maharashtra Expansion – Diversifying Procurement & Sales**
Dodla is executing a **large-scale greenfield project** in Solapur, Maharashtra:
- **Investment**: ₹280 crore for a fully integrated facility with **10 lakh liters per day processing capacity**.
- **Current procurement**: Already sourcing **2.4 lakh liters/day (H1 FY26)**, with milk initially sold in bulk.
- **Strategic benefits**:
- **Reduced dependency on South India**.
- Access to **structurally lower milk procurement costs**.
- Strengthens **B2B and bulk supply chain** in Western India.
- Will eventually support **regional liquid and VAP distribution**.
This marks a shift toward a **balanced growth strategy**: ~50% volume growth from **new geographies** and 50% from **deeper penetration in existing markets**.
---
### **Core Business Model & Operations**
#### **Integrated "Grass-to-Glass" Model**
- Direct procurement from **~140,000+ farmers** across **8,800+ villages** through **7,800+ Village-Level Collection Centers (VLCCs)**.
- **16 advanced processing plants** across India (Andhra Pradesh, Telangana, Karnataka, Tamil Nadu), Uganda, and Kenya.
- Daily processing capacity exceeds **24 lakh liters/day** (India: ~20 LLD pre-Maharashtra, expanding to 30 LLD).
- End-to-end control ensures **traceability, quality, cost efficiency, and margin stability**.
#### **Global Footprint**
Dodla Dairy operates in **Africa** through three subsidiaries:
1. **Lakeside Dairy Ltd (Uganda)**
2. **Dodla Dairy Kenya Ltd**
3. **Country Delight Dairy Ltd (Kenya)**
- **Brands**: 'Dairy Top', 'Dodla +', 'Pride of Cows'.
- **Products**: Milk, yogurt, curd, paneer, cheese, ghee, UHT milk.
- **Africa performance**:
- **11.3% of total revenue in Q2 FY26**.
- **Two processing plants**, 433 distributors.
- Benefits from **limited competition**, **low input costs (grazing land, low milk prices)**, and **high per-capita growth in dairy demand**.
- Holding via Singapore enables **tax optimization**: effective tax rate reduced from **30% to 15%** after repatriation.
---
### **Product Portfolio & Value-Added Products (VAP) Focus**
#### **Key Products**
- **Liquid Milk** (packaged, pasteurized, UHT)
- **Value-Added Products (VAPs):**
Curd, paneer, lassi, butter milk, flavored milk, ghee, ice cream, doodh peda, yogurt, milk-based sweets.
#### **VAP Growth Drivers**
- **High-margin focus**: VAPs like **probiotic curd, spiced buttermilk, ready-to-drink lassi, high-yield paneer**, and fortified milk.
- In **OSAM segment alone**, VAP sales reached **₹14.8 crores (Nov 2025)**.
- **Paneer demand** has doubled in South India; a key growth segment.
- Expansion into **e-commerce, modern trade, and quick commerce**, with pilot launches in Tier-II cities.
#### **Branding & Marketing**
- Television campaigns (e.g., Pongal/Makar Sankranti) to strengthen **brand recall**.
- Retail push via **839+ Dodla Retail Parlors (DRPs)** and presence in **1,000+ modern trade outlets**.
---
### **Orgafeed – Backward Integration & Agri-Synergy**
Dodla’s subsidiary, **Orgafeed Private Limited**, is a critical part of its integrated strategy:
- **Operations**: Kadapa and Kuppam, Andhra Pradesh.
- **Capacity**: **480 MTPD (metric tons per day)** of cattle feed.
- **Products**: Cattle feed, groundnut, sesame (gingerly), cottonseed, and oilseed crushing.
- **Revenue & Profit (Q2 FY26)**: ₹414 million (revenue), ₹57 million (EBITDA).
- **Farmer engagement**:
- Feed sold directly to farmers via milk collection network.
- Payments adjusted **against milk supply value** (credit offset).
- Partnerships with veterinarians for livestock health services.
- **Impact**: Boosts farmer milk yield by **15–20%**, strengthens loyalty, and reduces input cost volatility.
Orgafeed has **significant headroom for growth**, currently serving ~30% of Dodla’s farmers with <50% capacity utilization.
---
### **Capacity & Distribution Network (Nov 2025)**
| **Metric** | **Details** |
|-----------|-----------|
| **Processing Plants** | 16 (India: 14, Uganda: 1, Kenya: 1) – expanding to 17 with Maharashtra |
| **Daily Processing Capacity** | 24+ lakh liters, targeted to reach **30 LLD** with Solapur plant |
| **Chilling & Collection** | 190+ chilling centers, 7,800+ VLCCs |
| **Distribution Reach** | 13 Indian states, 433 distributors in Africa |
| **Sales Network** | 65+ sales offices, 2,900+ agents, 2,100+ distributors |
| **Retail Presence** | **839 Dodla Retail Parlours (DRPs)**, modern trade, e-commerce |
| **Employee & Dealer Network** | 839 DRPs, 104 modern trade partners, online delivery pilots |
---
### **Financial & Strategic Highlights (Nov 2025)**
- **Dual-market strategy**: Strong integration between Indian and African operations, replicating the same low-cost, high-efficiency model.
- **Capital discipline**: Funding expansion via **internal accruals and debt**, with benefits from **interest subvention, GST offsets, and utility savings**.
- **Margin resilience**: Transitioned to **net seller of milk solids (SMP, butter)**, using in-house production to manage seasonality and boost margins.
- **ROCE & ROE**: Historically strong (e.g., **ROCE: 19.1%, ROE: 15.8% in FY22**) with disciplined reinvestment.
- **Revenue diversification**:
- **India** (core, expanding east & west)
- **Africa** (high-margin contributor: **11.3% of revenue in Q2 FY26**)
- **Orgafeed & VAPs** – emerging high-growth verticals