| Dodla Dairy Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 543306 |
NSE Symbol : DODLA |
P/E(TTM) : 29.41 |
|
ISIN Demat : INE021O01019 |
Div & Yield% : 0.41 |
EPS(TTM) : 41.35 |
|
Book Value(₹) : 229.64 |
Market Cap(₹Cr) : 7,335.26 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 3,341.53 | 2,906.90 | 2,584.12 | 2,096.48 | 1,836.90 |
| Other Income | 70.64 | 25.34 | 23.92 | 32.53 | 7.79 |
| Stock Adjustments | -232.36 | 298.96 | -23.02 | 0.84 | 14.83 |
| Total Income | 3,179.81 | 3,231.20 | 2,585.02 | 2,129.85 | 1,859.52 |
| EXPENDITURE : | |||||
| Raw Materials | 2,238.70 | 2,462.59 | 1,979.25 | 1,538.09 | 1,312.39 |
| Power and Fuel Cost | 56.46 | 58.04 | 45.15 | 38.39 | 34.10 |
| Other Manufacturing Expenses | 39.12 | 32.29 | 33.78 | 28.56 | 22.73 |
| Selling and Administration Expenses | 300.74 | 273.82 | 235.81 | 206.06 | 177.70 |
| Miscellaneous Expenses | 13.37 | 9.73 | 7.91 | 5.60 | 5.42 |
| Employee Benefit Expenses | 141.49 | 123.05 | 108.64 | 93.63 | 81.65 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 389.94 | 271.69 | 174.50 | 219.53 | 225.54 |
| Interest | 1.31 | 1.58 | 1.95 | 7.33 | 12.71 |
| Gross Profit | 388.63 | 270.11 | 172.55 | 212.20 | 212.83 |
| Depreciation | 64.36 | 64.28 | 57.62 | 48.86 | 47.35 |
| Profit Before Tax | 324.27 | 205.83 | 114.93 | 163.34 | 165.48 |
| Current Tax | 74.35 | 53.24 | 29.64 | 38.58 | 50.30 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 2.94 | -1.28 | -9.70 | -11.86 | 6.78 |
| Reported Net Profit | 246.98 | 153.88 | 94.99 | 136.62 | 108.39 |
| Extraordinary Items | 7.89 | 3.74 | 2.59 | 1.50 | -0.25 |
| Adjusted Net Profit | 239.09 | 150.14 | 92.40 | 135.12 | 108.64 |
| Adjustment below Net Profit | -0.98 | -0.51 | 0.76 | -0.37 | 0.34 |
| Profit/Loss Balance carried down | 774.73 | 621.35 | 525.61 | 384.28 | 279.01 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 18.10 | 0.00 | 0.00 | -5.08 | 3.46 |
| P & L Balance carried down | 1,002.63 | 774.73 | 621.35 | 525.61 | 384.28 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 50.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 5.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 40.94 | 25.87 | 15.97 | 22.96 | 18.58 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 212.54 | 174.22 | 148.44 | 132.35 | 103.60 |
| Book Value(Adj)-Unit Curr | 212.54 | 174.22 | 148.44 | 132.35 | - |