Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Dodla Dairy Ltd

DODLA
NSE
1,120.00
2.34%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Dodla Dairy Ltd

DODLA
NSE
1,120.00
2.34%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
6,757Cr
Close
Close Price
1,120.00
Industry
Industry
FMCG - Dairy Products
PE
Price To Earnings
25.47
PS
Price To Sales
1.71
Revenue
Revenue
3,960Cr
Rev Gr TTM
Revenue Growth TTM
10.07%
PAT Gr TTM
PAT Growth TTM
11.08%
Peer Comparison
How does DODLA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DODLA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
7248237687477879129989019101,0071,0191,025
Growth YoY
Revenue Growth YoY%
22.814.810.410.68.710.729.920.715.510.42.113.7
Expenses
ExpensesCr
691763698664712806901805826924926946
Operating Profit
Operating ProfitCr
3460708375105969684839379
OPM
OPM%
4.77.39.211.19.611.59.710.69.28.29.17.7
Other Income
Other IncomeCr
67768710112617116
Interest Expense
Interest ExpenseCr
000111111111
Depreciation
DepreciationCr
151617181818192018182122
PBT
PBTCr
255159706493868690818363
Tax
TaxCr
216162817282323221817-6
PAT
PATCr
233544414765636468636669
Growth YoY
PAT Growth YoY%
-44.340.310.516.8107.985.945.453.845.1-3.33.68.1
NPM
NPM%
3.14.35.75.56.07.16.37.07.56.26.56.7
EPS
EPS
3.85.97.37.07.910.910.510.511.310.410.911.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,5901,6922,1391,9442,2432,8123,1253,7203,960
Growth
Revenue Growth%
6.426.5-9.115.425.411.219.06.5
Expenses
ExpensesCr
1,4781,5581,9981,7022,0332,6212,8373,3393,622
Operating Profit
Operating ProfitCr
113134141242211191289381338
OPM
OPM%
7.17.96.612.59.46.89.210.28.5
Other Income
Other IncomeCr
78661423275360
Interest Expense
Interest ExpenseCr
1112161271243
Depreciation
DepreciationCr
283749515261707579
PBT
PBTCr
809382186166152244356317
Tax
TaxCr
243132603330779652
PAT
PATCr
576350126133122167260265
Growth
PAT Growth%
10.4-20.5152.65.4-7.936.455.92.0
NPM
NPM%
3.63.72.36.55.94.35.37.06.7
EPS
EPS
10.211.39.022.522.420.628.043.344.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
35656585959596060
Reserves
ReservesCr
3363513786007849131,0791,3461,471
Current Liabilities
Current LiabilitiesCr
210192216195188215262249298
Non Current Liabilities
Non Current LiabilitiesCr
5915314312058647776104
Total Liabilities
Total LiabilitiesCr
6097527939721,0881,2511,4781,7311,934
Current Assets
Current AssetsCr
226206223402402474708924761
Non Current Assets
Non Current AssetsCr
3835465705706877777698061,173
Total Assets
Total AssetsCr
6097527939721,0881,2511,4781,7311,934

Cash Flow

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
87136166245171161-1520
Investing Cash Flow
Investing Cash FlowCr
-66-148-77-200-138-21430-528
Financing Cash Flow
Financing Cash FlowCr
-4160-2611-4915-1-8
Net Cash Flow
Net Cash FlowCr
-20486356-16-3828-16
Free Cash Flow
Free Cash FlowCr
16397118910156-105412
CFO To PAT
CFO To PAT%
153.8216.0332.0194.5128.8131.5-0.4200.0
CFO To EBITDA
CFO To EBITDA%
77.6101.1117.5101.181.284.0-0.3136.5

Ratios

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00002,6662,7624,7706,980
Price To Earnings
Price To Earnings
0.00.00.00.020.122.628.626.9
Price To Sales
Price To Sales
0.00.00.00.01.21.01.51.9
Price To Book
Price To Book
0.00.00.00.03.22.84.25.0
EV To EBITDA
EV To EBITDA
1.01.00.5-0.512.114.016.318.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
22.625.723.330.527.523.927.027.4
OPM
OPM%
7.17.96.612.59.46.89.210.2
NPM
NPM%
3.63.72.36.55.94.35.37.0
ROCE
ROCE%
19.718.817.226.220.115.220.824.8
ROE
ROE%
16.715.411.519.115.812.614.618.5
ROA
ROA%
9.38.36.313.012.29.811.315.0
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