Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,831Cr
Rev Gr TTM
Revenue Growth TTM
14.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PARAGMILK
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% | 42.5 | 8.5 | 20.1 | 8.8 | -1.4 | 1.1 | 9.2 | 10.5 | 16.2 | 12.3 | 15.7 | 14.5 |
| 764 | 709 | 743 | 736 | 753 | 702 | 802 | 811 | 856 | 794 | 937 | 944 |
Operating Profit Operating ProfitCr |
| 4.7 | 5.4 | 7.0 | 8.1 | 4.7 | 7.4 | 8.0 | 8.4 | 6.8 | 6.8 | 7.1 | 6.7 |
Other Income Other IncomeCr | 9 | 6 | 6 | 6 | 8 | 6 | 7 | 5 | 13 | 8 | 18 | 3 |
Interest Expense Interest ExpenseCr | 12 | 17 | 21 | 22 | 16 | 19 | 23 | 26 | 25 | 20 | 20 | 21 |
Depreciation DepreciationCr | 18 | 15 | 15 | 15 | 15 | 16 | 18 | 16 | 17 | 16 | 19 | 18 |
| 16 | 15 | 24 | 33 | 14 | 27 | 36 | 38 | 33 | 29 | 50 | 33 |
| -6 | -6 | -1 | -1 | 4 | 0 | 6 | 2 | 6 | 2 | 5 | 3 |
|
Growth YoY PAT Growth YoY% | 103.8 | 108.9 | 121.2 | 268.9 | -56.1 | 27.5 | 16.0 | 5.6 | 166.9 | 1.0 | 56.3 | -18.0 |
| 2.8 | 2.9 | 3.2 | 4.3 | 1.2 | 3.6 | 3.4 | 4.1 | 2.9 | 3.2 | 4.5 | 2.9 |
| 1.9 | 1.8 | 2.1 | 2.9 | 0.8 | 2.3 | 2.5 | 3.0 | 2.2 | 2.3 | 3.8 | 2.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 13.9 | 5.2 | 12.9 | 22.6 | 1.8 | -24.4 | 12.5 | 39.6 | 8.5 | 9.3 | 10.4 |
| 1,337 | 1,497 | 1,643 | 1,761 | 2,172 | 2,227 | 1,717 | 2,510 | 2,774 | 2,938 | 3,180 | 3,531 |
Operating Profit Operating ProfitCr |
| 7.4 | 9.0 | 5.1 | 9.9 | 9.3 | 8.7 | 6.8 | -21.2 | 4.1 | 6.4 | 7.4 | 6.8 |
Other Income Other IncomeCr | 2 | 2 | -6 | 12 | 10 | 8 | 14 | 21 | 45 | 25 | 40 | 42 |
Interest Expense Interest ExpenseCr | 47 | 50 | 33 | 36 | 36 | 38 | 46 | 51 | 55 | 79 | 93 | 86 |
Depreciation DepreciationCr | 28 | 33 | 49 | 51 | 50 | 54 | 52 | 54 | 57 | 60 | 67 | 71 |
| 34 | 67 | -1 | 119 | 148 | 127 | 41 | -522 | 51 | 86 | 133 | 145 |
| 2 | 19 | -6 | 32 | 27 | 33 | 20 | 10 | -2 | -5 | 14 | 16 |
|
| | 46.9 | -90.0 | 1,730.5 | 38.7 | -22.4 | -77.9 | -2,671.8 | 110.0 | 70.1 | 31.1 | 8.6 |
| 2.2 | 2.9 | 0.3 | 4.5 | 5.0 | 3.8 | 1.1 | -25.7 | 1.8 | 2.9 | 3.5 | 3.4 |
| 5.5 | 7.2 | 0.6 | 10.4 | 14.4 | 11.2 | 2.5 | -56.9 | 4.9 | 7.7 | 10.0 | 10.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 16 | 70 | 84 | 84 | 84 | 84 | 84 | 95 | 117 | 119 | 119 | 125 |
| 108 | 291 | 540 | 628 | 743 | 827 | 844 | 446 | 675 | 782 | 894 | 1,079 |
Current Liabilities Current LiabilitiesCr | 600 | 475 | 578 | 595 | 546 | 715 | 708 | 563 | 588 | 701 | 711 | 810 |
Non Current Liabilities Non Current LiabilitiesCr | 200 | 154 | 84 | 74 | 69 | 64 | 46 | 278 | 271 | 278 | 298 | 222 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 536 | 602 | 837 | 905 | 921 | 1,177 | 1,186 | 897 | 1,129 | 1,304 | 1,358 | 1,521 |
Non Current Assets Non Current AssetsCr | 388 | 389 | 450 | 476 | 521 | 513 | 497 | 498 | 539 | 586 | 675 | 714 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 88 | 59 | -17 | 19 | 140 | -66 | 100 | -149 | -190 | 102 | 212 |
Investing Cash Flow Investing Cash FlowCr | -29 | -32 | -87 | -16 | -73 | -30 | -47 | -26 | -88 | -53 | -132 |
Financing Cash Flow Financing Cash FlowCr | -58 | -26 | 140 | -12 | -91 | 111 | -69 | 248 | 212 | -53 | -78 |
|
Free Cash Flow Free Cash FlowCr | 58 | 31 | -111 | -44 | 52 | -97 | 57 | -185 | -190 | 41 | 88 |
| 273.3 | 124.1 | -348.3 | 21.4 | 116.1 | -70.9 | 482.7 | 28.0 | -356.9 | 112.9 | 178.5 |
CFO To EBITDA CFO To EBITDA% | 82.1 | 39.6 | -18.9 | 9.7 | 62.7 | -31.4 | 80.1 | 34.0 | -160.6 | 51.0 | 83.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | 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 | 1,919 | 2,101 | 2,200 | 538 | 888 | 920 | 853 | 2,484 | 1,788 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 400.2 | 24.1 | 18.2 | 5.7 | 42.7 | 0.0 | 16.0 | 27.4 | 15.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 1.1 | 1.1 | 0.9 | 0.2 | 0.5 | 0.4 | 0.3 | 0.8 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 3.1 | 3.0 | 2.7 | 0.6 | 0.9 | 1.7 | 1.1 | 2.8 | 1.8 |
| 3.9 | 2.4 | 23.2 | 12.0 | 10.8 | 4.2 | 9.8 | -3.1 | 12.2 | 15.3 | 9.6 |
Profitability Ratios Profitability Ratios |
| 26.5 | 26.9 | 27.3 | 30.0 | 30.8 | 25.6 | 26.1 | -0.4 | 19.7 | 24.5 | 25.8 |
| 7.4 | 9.0 | 5.1 | 9.9 | 9.3 | 8.7 | 6.8 | -21.2 | 4.1 | 6.4 | 7.4 |
| 2.2 | 2.9 | 0.3 | 4.5 | 5.0 | 3.8 | 1.1 | -25.7 | 1.8 | 2.9 | 3.5 |
| 14.9 | 16.1 | 3.8 | 15.9 | 17.6 | 12.9 | 6.8 | -44.3 | 7.6 | 10.9 | 13.5 |
| 26.0 | 13.1 | 0.8 | 12.2 | 14.6 | 10.3 | 2.2 | -98.5 | 6.7 | 10.1 | 11.7 |
| 3.5 | 4.8 | 0.4 | 6.3 | 8.4 | 5.5 | 1.2 | -38.2 | 3.2 | 4.8 | 5.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Parag Milk Foods Limited (PMFL), established in 1992 by Chairman Devendra Shah, is **India’s largest private dairy FMCG company** with a national footprint. Headquartered in Maharashtra, the company is distinguished by its **fully integrated, farm-to-fork business model**, combining large-scale dairy farming, advanced manufacturing, and a robust distribution network. With a mission to evolve into a **global nutrition provider**, PMFL is strategically repositioning itself beyond traditional dairy into premium, health-driven consumer segments through innovation, technology, and strong brand stewardship.
---
### **Core Business & Brands**
Parag Milk Foods offers a diversified portfolio of over 170 SKUs across 15+ consumer categories, all made from **100% cow’s milk**—a key differentiator in a fragmented market. The company operates under four flagship brands:
- **Gowardhan**: A mass-market brand offering traditional dairy essentials—ghee, milk, paneer, dahi (curd), butter, dairy whitener, and butter milk—positioned as nutritious and pure, with **22% market share in branded cow ghee**, making it a category leader.
- **Go**: A modern, youth-centric brand serving urban, on-the-go consumers and HoReCa (Hotels, Restaurants & Catering) with UHT milk, flavored milkshakes, cheese, yogurt, and dairy-based beverages. Go Cheese commands a **35% market share in India**.
- **Pride of Cows (POC)**: A premium, **farm-to-home, direct-to-consumer (D2C)** brand leveraging **single-origin milk from Parag’s own Bhagyalaxmi Dairy Farm**. Targeting high-income households (SEC A+), POC is built on traceability, purity, and premium freshness.
- **Avvatar Sports Nutrition**: India’s **first domestically manufactured 100% vegetarian whey protein brand**, marking Parag’s entry into the high-growth health and protein nutrition segment.
---
### **New Age Business: A Strategic Pivot to Premiumization**
The **“New Age Business”** segment—comprising Pride of Cows and Avvatar—is now a high-growth, high-margin engine for the company.
- As of November 2025, this stream contributes **9% of total revenue** (up from 6% in FY25), growing **79% YoY in Q2FY26**, and maintaining a **45% CAGR over the last several years**.
- The segment's growth is fueled by rising demand for **traceable, high-protein, and health-oriented nutrition** products, especially among urban, fitness-conscious, and quality-aware consumers.
#### **Pride of Cows: Leading the Premium Dairy Wave**
- Operates via **subscription model** and **mobile app**, delivering direct to consumers in **Mumbai, Delhi, Pune, Bangalore, Ahmedabad, Surat, Vadodara, and Chandigarh**.
- Products include **whole milk, fat-free milk, ghee, curd, paneer, Greek yogurt, and fresh cheese**.
- Achieved **36% value growth** (as of July 2025), driven by expanded quick-commerce partnerships (Zepto, Blinkit) and new high-protein SKUs.
- Launched the **"What’s the Source?"** marketing campaign, emphasizing **single-origin milk authenticity**, featuring fashion designers **Manish Malhotra** and **Falguni Shane Peacock**, to reinforce premium positioning.
#### **Avvatar: India’s Fastest-Growing Whey Protein Brand**
- Positioned as a **science-backed, protein-rich, Indian-made** alternative for health, fitness, and everyday wellness.
- Growth highlights:
- **6x revenue increase** from FY21–22 to FY24–25.
- **8x sales growth** in three recent quarters.
- E-commerce contributes **over 65% of Avvatar’s sales**, with **4x revenue growth** from H1FY23 to H1FY25 and a projected **6x rise by H1FY26**.
- Product Portfolio: Whey Blend, 100% Performance Whey, Isorich, Alpha Whey, Creatine Monohydrate, Protein Bars, and wafer variants.
- Brand Engagement: Sponsored by **fitness influencers** and integrated into Amazon Prime series **Rise and Fall**, **Zee Cine Awards**, and **India Health & Fitness Festival (IHFF)**.
---
### **Manufacturing & Infrastructure**
Parag Milk Foods operates a **vertically integrated, technology-driven supply chain**, ensuring end-to-end control over quality, purity, and traceability.
- **Manufacturing Facilities**:
- **Manchar, Maharashtra** (1992): Ghee, Paneer, Curd, Cheese.
- **Palamaner, Andhra Pradesh** (2010): UHT Milk, Beverages, Ghee.
- **Sonipat, Haryana** (ex-Danone): Fresh Milk, Curd, Paneer (acquired 2018).
- **Daily Processing Capacity**:
- **3.4 million liters of milk**
- **1 million liters of whey**
- **110 MT each of ghee and cheese; 20 MT of paneer**
- **Lactose Plant** (2020): 40 MT/day capacity, producing lactose for infant and clinical nutrition—supporting **Atmanirbhar Bharat** goals and reducing import dependency.
- **Cheese & Whey**: Among the largest integrated cheese-to-whey plants in India, enabling co-product monetization.
---
### **Bhagyalaxmi Dairy Farm: The Backbone of Premiumization**
- Wholly-owned, **35+ acre, state-of-the-art automated dairy farm** in Manchar, housing **over 5,000 Holstein Friesian cows**.
- Pioneered the **“farm-to-home” model** with **zero human intervention** in milking, feeding, and processing.
- Achieves milk yield of **~25 liters per cow per day** (4x national average).
- Expected to scale to **15,000 cows by FY2026–27**.
- A second **500-acre greenfield farm** is being developed near Nashik (Bota) to support future expansion.
---
### **Distribution & Route-to-Market**
Parag Milk Foods has a **multi-channel, omnichannel distribution strategy** with deep urban and rural reach.
- **Reach**: Serves **460,000+ retail touchpoints** via **29 depots, 4,500+ distributors, and 500+ super stockists**.
- **E-commerce & Quick Commerce**:
- DTC sales via **website and mobile app** in 8 key cities.
- Over **100,000 direct consumers** served.
- E-commerce contributes **>65% of Avvatar’s revenue**.
- Partnerships with **Zepto, Blinkit, and others** to deliver freshness within hours.
- **B2B Segment (30%)**: Supplies HoReCa, QSRs, and institutional clients (e.g., pizza chains, hotels).
- **B2C Segment (70%)**: General trade, modern trade, e-commerce, and quick commerce.
---
### **Product Innovation & Expansion**
The company is aggressively expanding into **value-added, health-focused, and premium nutrition products**:
- **Gowardhan Sweets**: Launched **Kaju Katli, Malai Pedha, Mysore Pak, Mawa Gujiya**, etc., targeting domestic and export markets.
- **Avvatar Innovations**: Launched **Protein Wafer Bars, Creatine Monohydrate, 100% Performance Whey**, and functional snacks.
- **Go Brand Expansion**: Flavored yogurts (Mango, Strawberry, Blueberry), high-protein paneer, and premium cheese formats.
- **R&D Pipeline**: Colostrum-based nutraceuticals, Dulce de Leche spread, coffee-flavored protein wafers, and puffed protein snacks.
- **Growth in VADPs**: Value-added products now account for **~73% of total revenue**, up from 68% in prior years.
---
### **Marketing & Brand Building**
Parag has invested heavily in **360-degree marketing**, allocating approximately **4% of annual revenue** to brand building.
- **High-visibility sponsorships**:
- **Kaun Banega Crorepati (KBC)** for **four consecutive years**.
- Bigg Boss, MTV Roadies, Maharashtrachi Hasyajatra, Zee Cine Awards, Rise and Fall (Amazon Prime).
- **Celebrity Collaborations**:
- **Malaika Arora** (Pride of Cows), **The Great Khali & KBC** (Avvatar).
- **Digital Engagement**:
- Instagram, YouTube, influencer campaigns focused on fitness, health, and lifestyle.
- Event tie-ins and seasonal campaigns (e.g., Navratri, Diwali).
---
### **Financial & Growth Highlights (Nov 2025)**
- **Revenue Growth**: 23% CAGR in overall revenue (FY22–FY25).
- **Value Growth**:
- Core categories (ghee, cheese, paneer): 17% volume growth in FY25.
- Liquid milk: 19% CAGR.
- Ingredients (B2B): 26% CAGR.
- **Profitability**: Operating margins improved to **7.9% in 9MFY25**, up from 6.8% (9MFY24).
- **Debt & Funding**: Raised **₹161 crores via convertible warrants** (May 2025) from **Utpal Sheth** and internal leadership.
---
### **Strategic Vision & Future Roadmap**
- **Become a global nutrition leader** while retaining leadership in the domestic dairy FMCG space.
- **Expand internationally** via **Parag Milk Foods Middle East FZE (Dubai)** to serve global Indian communities and tap into Gulf markets.
- **Grow retail footprint** from 4.6 lakh to **1.3–1.5 million touchpoints by FY2027**.
- **Deepen innovation** in health, nutrition, and protein-enriched functional foods.
- **Optimize operations** through **digitalization (SFA, DMS), automation**, and **asset utilization**.
---
### **Governance & Leadership**
- Transitioned from **promoter-led to professionally managed organization**.
- Senior management averages **46 years**, blending experience with modern leadership.
- Key executive: **Ms. Akshali Shah**, with over **12 years at Parag**, has led the transformation into a tech-driven FMCG powerhouse focused on health, branding, and innovation.
---