DODLA DAIRY LIMITED
DODLA · General/Diversified · NSE
₹1,093
Current Market Price
Fair Value (DCF)
₹1,541
Margin of Safety
+41.0%
Updated 15h ago
YieldIQ Score
95/100
Piotroski F-Score
9/9
Economic Moat
Wide
Confidence
55%
ROE
—
Debt/Equity
0.04
WACC
11.1%
Market Cap
₹6,593 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.2%
Return on capital employed
EV / EBITDA
18.0×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
151.1×
EBIT covers interest
Current Ratio
3.71×
Short-term liquidity
Asset Turnover
2.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,092.9
Bear case
₹835.34
MoS -30.8%
Base case
₹1,540.83
MoS +29.1%
Bull case
₹1,771.34
MoS +38.3%
Ratio Trends
DODLA · last 5 annual periods
ROE
18.5%
ROCE
29.9%
Operating Margin
—
Debt / Equity
0.03×
PE
22.9×
EV / EBITDA
12.7×
Historical Financials
DODLA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1944 Cr | ₹2243 Cr | ₹2812 Cr | ₹3125 Cr | ₹3718 Cr | +17.6% |
| EBITDA | — | ₹222 Cr | ₹214 Cr | ₹316 Cr | ₹433 Cr | +18.2% |
| EBIT | ₹198 Cr | ₹172 Cr | ₹153 Cr | ₹246 Cr | — | +5.6% |
| PAT | ₹126 Cr | ₹133 Cr | ₹122 Cr | ₹167 Cr | ₹260 Cr | +19.9% |
| EPS (diluted) | ₹22.33 | ₹22.24 | ₹20.39 | ₹27.75 | — | +5.6% |
| CFO | ₹245 Cr | ₹171 Cr | ₹161 Cr | ₹-0.7 Cr | ₹520 Cr | +20.7% |
| CapEx | — | — | — | — | ₹-110 Cr | — |
| FCF | — | — | — | — | ₹410 Cr | +0.0% |
| Total Assets | — | ₹1088 Cr | ₹1251 Cr | ₹1478 Cr | ₹1731 Cr | +12.3% |
| Total Debt | — | — | ₹3.6 Cr | ₹5.5 Cr | ₹42.4 Cr | +85.6% |
| Shareholders' Equity | — | — | ₹972 Cr | ₹1139 Cr | ₹1406 Cr | +9.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DODLA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GAEL GUJARAT AMBUJA EXPORTS LT | -46.6% | 9 | Above Fair Value | 8.3% | — |
| BAJAJCON BAJAJ CONSUMER CARE LTD | +69.5% | 86 | Below Fair Value | 25.3% | — |
| KWIL KWIL | — | — | Pending | — | — |
| GOKULAGRO GOKUL AGRO RESOURCES LTD | +15.0% | 58 | Near Fair Value | 23.7% | — |
| RENUKA SHREE RENUKA SUGARS LTD | +41.5% | 37 | Data Limited | 17.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DODLA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DODLA DAIRY LIMITED (DODLA.NS) trades at 1092.90 vs a model fair value of 1540.83, a gap of 41.0%. Piotroski F-score: 9/9. Moat label: Wi...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DODLA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DODLA →
Compare
Head-to-head with peers
Compare DODLA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DODLANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.