DODLA DAIRY LIMITED
DODLA · General/Diversified · NSE
₹1,072
Current Market Price
Fair Value (DCF)
₹1,346
Discount to FV
+25.6%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
52%
ROE
15.9%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹6,465 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.2%
Return on capital employed
EV / EBITDA
20.2×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
151.1×
EBIT covers interest
Current Ratio
3.71×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,071.7
Bear case
Discount -31.5%
Base case
Discount +20.4%
Bull case
Discount +37.7%
Ratio Trends
DODLA · last 6 annual periods
ROE
15.9%
ROCE
21.2%
Operating Margin
—
Debt / Equity
0.03×
PE
22.9×
EV / EBITDA
12.9×
Historical Financials
DODLA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2242 Cr | ₹2810 Cr | ₹3124 Cr | ₹3720 Cr | ₹4125 Cr | +16.5% |
| EBITDA | ₹222 Cr | ₹214 Cr | ₹316 Cr | ₹434 Cr | ₹366 Cr | +13.3% |
| EBIT | ₹172 Cr | ₹153 Cr | ₹246 Cr | — | — | +9.4% |
| PAT | ₹133 Cr | ₹122 Cr | ₹167 Cr | ₹260 Cr | ₹267 Cr | +19.1% |
| EPS (diluted) | ₹22.24 | ₹20.39 | ₹27.75 | — | — | +5.7% |
| CFO | ₹171 Cr | ₹161 Cr | ₹-0.7 Cr | ₹520 Cr | ₹295 Cr | +14.6% |
| CapEx | ₹-71.8 Cr | ₹-108 Cr | ₹-107 Cr | ₹-110 Cr | ₹-162 Cr | — |
| FCF | ₹99.4 Cr | ₹52.3 Cr | ₹-107 Cr | ₹410 Cr | ₹133 Cr | +7.5% |
| Total Assets | ₹1088 Cr | ₹1251 Cr | ₹1478 Cr | ₹1731 Cr | ₹2096 Cr | +17.8% |
| Total Debt | ₹12.9 Cr | ₹32.3 Cr | ₹45.8 Cr | ₹42.4 Cr | ₹57.0 Cr | +45.1% |
| Shareholders' Equity | ₹843 Cr | ₹972 Cr | ₹1139 Cr | ₹1406 Cr | ₹1674 Cr | +18.7% |
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 |
|---|---|---|---|---|---|
KWIL KWIL | — | — | Pending | — | — |
GOKULAGRO GOKULAGRO | — | — | Pending | 26.0% | — |
 GAEL GAEL | — | — | Pending | 9.2% | 20.5× |
 BAJAJCON BAJAJCON | — | — | Pending | 25.2% | 23.9× |
PICCADIL PICCADIL | — | — | Pending | 15.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.00/sh
Last payout
2025-07-07
₹2.00
Peak payout
₹3.00
Trailing yield
0.19%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DODLA DAIRY LIMITED (DODLA.NS) trades at 1071.70 vs a model fair value of 1345.89, a gap of 25.6%. Piotroski F-score: 4/9. Moat label: Na...
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.