DODLA DAIRY
|
DODLA DAIRY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹60 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹58 Cr |
| Equity - Authorised | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
| Equity - Issued | ₹60 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹58 Cr |
| Equity Paid Up | ₹60 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹58 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | ₹3.07 Cr | ₹3.07 Cr | ₹3.07 Cr | ₹3.00 Cr |
| Total Reserves | ₹1,346 Cr | ₹1,076 Cr | ₹910 Cr | ₹781 Cr | ₹597 Cr |
| Securities Premium | ₹218 Cr | ₹198 Cr | ₹198 Cr | ₹198 Cr | ₹152 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹1,106 Cr | ₹865 Cr | ₹699 Cr | ₹576 Cr | ₹438 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹22 Cr | ₹13 Cr | ₹13 Cr | ₹6.83 Cr | ₹6.05 Cr |
| Reserve excluding Revaluation Reserve | ₹1,346 Cr | ₹1,076 Cr | ₹910 Cr | ₹781 Cr | ₹597 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,406 Cr | ₹1,139 Cr | ₹972 Cr | ₹843 Cr | ₹658 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹24 Cr | ₹29 Cr | ₹18 Cr | - | ₹53 Cr |
| Non Convertible Debentures | - | - | - | - | ₹42 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹24 Cr | ₹29 Cr | ₹18 Cr | - | ₹11 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹26 Cr | ₹24 Cr | ₹23 Cr | ₹35 Cr | ₹45 Cr |
| Deferred Tax Assets | ₹13 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹16 Cr |
| Deferred Tax Liability | ₹39 Cr | ₹38 Cr | ₹36 Cr | ₹47 Cr | ₹61 Cr |
| Other Long Term Liabilities | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹14 Cr | ₹11 Cr | ₹9.94 Cr | ₹11 Cr | ₹8.76 Cr |
| Total Non-Current Liabilities | ₹76 Cr | ₹77 Cr | ₹64 Cr | ₹58 Cr | ₹120 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹156 Cr | ₹148 Cr | ₹127 Cr | ₹103 Cr | ₹86 Cr |
| Sundry Creditors | ₹156 Cr | ₹148 Cr | ₹127 Cr | ₹103 Cr | ₹86 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹71 Cr | ₹65 Cr | ₹57 Cr | ₹51 Cr | ₹81 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.09 Cr | ₹3.77 Cr | ₹3.85 Cr | ₹5.74 Cr | ₹3.91 Cr |
| Interest Accrued But Not Due | - | - | - | - | ₹0.25 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹67 Cr | ₹61 Cr | ₹53 Cr | ₹45 Cr | ₹77 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹23 Cr | ₹49 Cr | ₹32 Cr | ₹34 Cr | ₹27 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹16 Cr | ₹33 Cr | ₹17 Cr | ₹20 Cr | ₹16 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹7.02 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr |
| Total Current Liabilities | ₹249 Cr | ₹262 Cr | ₹215 Cr | ₹188 Cr | ₹195 Cr |
| Total Liabilities | ₹1,731 Cr | ₹1,478 Cr | ₹1,251 Cr | ₹1,088 Cr | ₹972 Cr |
| ASSETS | |||||
| Gross Block | ₹1,150 Cr | ₹1,052 Cr | ₹902 Cr | ₹791 Cr | ₹724 Cr |
| Less: Accumulated Depreciation | ₹399 Cr | ₹339 Cr | ₹279 Cr | ₹225 Cr | ₹175 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹750 Cr | ₹713 Cr | ₹624 Cr | ₹566 Cr | ₹549 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹12 Cr | ₹12 Cr | ₹58 Cr | ₹4.10 Cr | ₹8.28 Cr |
| Non Current Investments | ₹13 Cr | ₹13 Cr | ₹70 Cr | ₹56 Cr | - |
| Long Term Investment | ₹13 Cr | ₹13 Cr | ₹70 Cr | ₹56 Cr | - |
| Quoted | ₹13 Cr | ₹13 Cr | - | - | - |
| Unquoted | ₹3.87 Cr | ₹3.87 Cr | ₹74 Cr | ₹60 Cr | ₹3.87 Cr |
| Long Term Loans & Advances | ₹29 Cr | ₹29 Cr | ₹25 Cr | ₹59 Cr | ₹13 Cr |
| Other Non Current Assets | ₹1.33 Cr | ₹1.38 Cr | ₹1.05 Cr | ₹2.18 Cr | ₹0.21 Cr |
| Total Non-Current Assets | ₹806 Cr | ₹769 Cr | ₹777 Cr | ₹687 Cr | ₹570 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹631 Cr | ₹183 Cr | ₹190 Cr | ₹129 Cr | ₹60 Cr |
| Quoted | ₹631 Cr | ₹183 Cr | ₹159 Cr | ₹47 Cr | ₹60 Cr |
| Unquoted | - | - | ₹31 Cr | ₹81 Cr | - |
| Inventories | ₹162 Cr | ₹389 Cr | ₹120 Cr | ₹121 Cr | ₹96 Cr |
| Raw Materials | ₹45 Cr | ₹46 Cr | ₹80 Cr | ₹60 Cr | ₹38 Cr |
| Work-in Progress | ₹51 Cr | ₹171 Cr | ₹13 Cr | ₹25 Cr | ₹24 Cr |
| Finished Goods | ₹46 Cr | ₹156 Cr | ₹12 Cr | ₹20 Cr | ₹21 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹18 Cr | ₹13 Cr | ₹9.37 Cr | ₹7.85 Cr | ₹5.90 Cr |
| Other Inventory | ₹1.23 Cr | ₹2.97 Cr | ₹4.82 Cr | ₹7.82 Cr | ₹7.82 Cr |
| Sundry Debtors | ₹12 Cr | ₹11 Cr | ₹8.66 Cr | ₹4.77 Cr | ₹4.89 Cr |
| Debtors more than Six months | ₹1.83 Cr | ₹0.81 Cr | ₹0.62 Cr | ₹0.37 Cr | ₹1.38 Cr |
| Debtors Others | ₹12 Cr | ₹10 Cr | ₹9.02 Cr | ₹4.71 Cr | ₹4.20 Cr |
| Cash and Bank | ₹102 Cr | ₹103 Cr | ₹125 Cr | ₹132 Cr | ₹224 Cr |
| Cash in hand | ₹3.18 Cr | ₹1.91 Cr | ₹0.99 Cr | ₹1.31 Cr | ₹1.74 Cr |
| Balances at Bank | ₹98 Cr | ₹102 Cr | ₹124 Cr | ₹131 Cr | ₹223 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹12 Cr | ₹9.77 Cr | ₹9.40 Cr | ₹5.49 Cr | ₹7.05 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹4.17 Cr | - | - | - | ₹0.01 Cr |
| Interest accrued and or due on loans | ₹2.11 Cr | ₹4.51 Cr | ₹5.19 Cr | ₹1.14 Cr | ₹0.35 Cr |
| Prepaid Expenses | ₹5.23 Cr | ₹5.26 Cr | ₹4.21 Cr | ₹1.95 Cr | ₹2.24 Cr |
| Other current_assets | ₹0.37 Cr | - | - | ₹2.40 Cr | ₹4.46 Cr |
| Short Term Loans and Advances | ₹6.13 Cr | ₹12 Cr | ₹21 Cr | ₹9.96 Cr | ₹8.92 Cr |
| Advances recoverable in cash or in kind | ₹6.62 Cr | ₹6.97 Cr | ₹23 Cr | ₹9.63 Cr | ₹11 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹-0.48 Cr | ₹5.28 Cr | ₹-2.02 Cr | ₹0.33 Cr | ₹-2.38 Cr |
| Total Current Assets | ₹924 Cr | ₹708 Cr | ₹474 Cr | ₹402 Cr | ₹402 Cr |
| Net Current Assets (Including Current Investments) | ₹675 Cr | ₹446 Cr | ₹258 Cr | ₹214 Cr | ₹207 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,731 Cr | ₹1,478 Cr | ₹1,251 Cr | ₹1,088 Cr | ₹972 Cr |
| Contingent Liabilities | ₹0.92 Cr | ₹0.86 Cr | ₹0.94 Cr | ₹0.47 Cr | ₹8.22 Cr |
| Total Debt | ₹29 Cr | ₹30 Cr | ₹18 Cr | - | ₹87 Cr |
| Book Value | 233.05 | 190.91 | 162.90 | 141.21 | 112.30 |
| Adjusted Book Value | 233.05 | 190.91 | 162.90 | 141.21 | 112.30 |
Compare Balance Sheet of peers of DODLA DAIRY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DODLA DAIRY | ₹7,775.4 Cr | -1.7% | -2.7% | 3.5% | Stock Analytics | |
| NESTLE INDIA | ₹245,195.0 Cr | -0.9% | 10.3% | 12.6% | Stock Analytics | |
| VARUN BEVERAGES | ₹158,852.0 Cr | 2.2% | 5.9% | -19.6% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,679.0 Cr | -1.3% | -2.5% | 2.3% | Stock Analytics | |
| MARICO | ₹93,496.8 Cr | -0.4% | 3.4% | 13.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,478.5 Cr | 0.4% | -3.2% | 4.9% | Stock Analytics | |
DODLA DAIRY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DODLA DAIRY | -1.7% |
-2.7% |
3.5% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses