MODERN DAIRIES Financial Statement Analysis
|
||
|
The Revenues of MODERN DAIRIES have increased by 66.21% YoY .
The Earnings Per Share (EPS) of MODERN DAIRIES has increased by 120.57 % YoY. |
||
| REVENUES |
| OPERATING MARGIN |
| PROFIT AFTER TAX |
| EPS |
| ROCE |
MODERN DAIRIES Last 5 Annual Financial Results
[BOM: 519287]
| Standalone | Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 |
|---|---|---|---|---|---|
| Revenues | ₹361 Cr | ₹217 Cr | ₹241 Cr | ₹610 Cr | ₹766 Cr |
| Expenses | ₹340 Cr | ₹201 Cr | ₹231 Cr | ₹600 Cr | ₹757 Cr |
| Operating Profit (Excl OI) | ₹22 Cr | ₹17 Cr | ₹9.83 Cr | ₹10 Cr | ₹8.70 Cr |
| Other Income | ₹0.55 Cr | ₹1.27 Cr | ₹1.65 Cr | ₹0.36 Cr | ₹0.43 Cr |
| Interest | ₹3.82 Cr | ₹2.48 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.12 Cr |
| Depreciation | ₹3.43 Cr | ₹3.35 Cr | ₹6.44 Cr | ₹22 Cr | ₹5.51 Cr |
| Profit Before Tax | ₹34 Cr | ₹12 Cr | ₹4.95 Cr | ₹-35 Cr | ₹3.49 Cr |
| Profit After Tax | ₹34 Cr | ₹12 Cr | ₹4.95 Cr | ₹-35 Cr | ₹3.49 Cr |
| Earnings Per Share (Rs) | ₹32.38 | ₹14.68 | ₹5.21 | ₹2.12 | ₹-14.89 |
| PAT Margin (%) | 23.83 | 9.47 | 5.59 | 2.06 | -5.69 |
| ROE(%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| ROCE(%) | 236.72 | 194.86 | 33.88 | 9.28 | -50.19 |
| Total Debt/Equity(x) | 0.22 | -1.15 | -1.31 | -1.53 | -1.46 |
Key Financials |
||
| Market Cap | : | ₹ 142.6 Cr |
| Revenue (TTM) | : | ₹ 348.1 Cr |
| Net Profit(TTM) | : | ₹ 83.0 Cr |
| EPS (TTM) | : | ₹ 32.4 |
| P/E (TTM) | : | 1.7 |
| Industry Peers & Returns | 1W | 1M | 1Y |
| MODERN DAIRIES | 1.1% | 2% | 7.2% |
| NESTLE INDIA | 3.3% | 6.6% | -6.1% |
| VARUN BEVERAGES | 5.1% | 8.2% | -23.3% |
| BRITANNIA INDUSTRIES | -0.5% | 3.4% | -1% |
| MARICO | -1% | 4.3% | 10% |
| JUBILANT FOODWORKS | 0.5% | 0% | 17.5% |
| HATSUN AGRO PRODUCT | 1.2% | 0.6% | -23.5% |
| DEVYANI INTERNATIONAL | 4% | 3.9% | 0.4% |
| BIKAJI FOODS INTERNATIONAL | 5% | 6.7% | 5.9% |
MODERN DAIRIES Revenues
[BOM: 519287]
| Y-o-Y | 66.21 % |
| 5 Yr CAGR | -17.11 % |
| Years | Revenues | % Change | |
|---|---|---|---|
| Mar2025 | ₹361 Cr | 66.21 | |
| Mar2024 | ₹217 Cr | -9.58 | |
| Mar2023 | ₹241 Cr | -60.58 | |
| Mar2022 | ₹610 Cr | -20.31 | |
| Mar2021 | ₹766 Cr | - | |
MODERN DAIRIES Operating Profit
[BOM: 519287]
| Y-o-Y | 29.33 % |
| 5 Yr CAGR | 25.59 % |
| Years | Operating Profit | % Change | |
|---|---|---|---|
| Mar2025 | ₹22 Cr | 29.33 | |
| Mar2024 | ₹17 Cr | 70.25 | |
| Mar2023 | ₹9.83 Cr | -3.38 | |
| Mar2022 | ₹10 Cr | 16.96 | |
| Mar2021 | ₹8.70 Cr | - | |
| Operating Margins | |
|---|---|
| Y-o-Y | -22.11 % |
| 5 Yr CAGR | 51.40 % |
| Years | Operating Margin% | % Change | |
|---|---|---|---|
| Mar2025 | 5.99% | -22.11 | |
| Mar2024 | 7.69% | 88.02 | |
| Mar2023 | 4.09% | 144.91 | |
| Mar2022 | 1.67% | 46.49 | |
| Mar2021 | 1.14% | - | |
MODERN DAIRIES Profit After Tax
[BOM: 519287]
| Y-o-Y | 181.58 % |
| 5 Yr CAGR | 76.99 % |
| Years | Profit After Tax | % Change | |
|---|---|---|---|
| Mar2025 | ₹34 Cr | 181.58 | |
| Mar2024 | ₹12 Cr | 145.48 | |
| Mar2023 | ₹4.95 Cr | Positive | |
| Mar2022 | ₹-35 Cr | Negative | |
| Mar2021 | ₹3.49 Cr | - | |
| PAT Margins | |
|---|---|
| Y-o-Y | 151.64 % |
| 5 Yr CAGR | Positive |
| Years | PAT Margin(%) | % Change | |
|---|---|---|---|
| Mar2025 | 23.83 % | 151.64 | |
| Mar2024 | 9.47 % | 69.41 | |
| Mar2023 | 5.59 % | 171.36 | |
| Mar2022 | 2.06 % | Positive | |
| Mar2021 | -5.69 % | - | |
MODERN DAIRIES Earnings Per Share (EPS)
[BOM: 519287]
| Y-o-Y | 120.57 % |
| 5 Yr CAGR | Positive |
| Years | EPS | % Change | |
|---|---|---|---|
| Mar2025 | ₹32 | 120.57 | |
| Mar2024 | ₹15 | 181.77 | |
| Mar2023 | ₹5.21 | 145.75 | |
| Mar2022 | ₹2.12 | Positive | |
| Mar2021 | ₹-15 | - | |
MODERN DAIRIES Return on Capital Employed (ROCE)
[BOM: 519287]
| Y-o-Y | 21.48 % |
| 5 Yr CAGR | Positive |
| Years | ROCE | % Change | |
|---|---|---|---|
| Mar2025 | 236.72% | 21.48 | |
| Mar2024 | 194.86% | 475.15 | |
| Mar2023 | 33.88% | 265.09 | |
| Mar2022 | 9.28% | Positive | |
| Mar2021 | -50.19% | - | |
MODERN DAIRIES Share Price vs Sensex
| Current Share Price | : | ₹55.7 |
| Current MarketCap | : | ₹ 142.6 Cr |
| Updated EOD on | : | Jul 18,2025 |
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODERN DAIRIES | 1.1% |
2% |
7.2% |
| SENSEX | -0.9% |
0.4% |
1.4% |
MODERN DAIRIES related INDICES
No BSE index found!
No NSE index found
You may also like the below Video Courses
FAQ about MODERN DAIRIES Financials
How the annual revenues of MODERN DAIRIES have changed ?
The Revenues of MODERN DAIRIES have increased by 66.21% YoY .
How the Earnings per Share (EPS) of MODERN DAIRIES have changed?
The Earnings Per Share (EPS) of MODERN DAIRIES has increased by 120.57 % YoY .
Check out Intrinsic Value of Peers of MODERN DAIRIES
|
Intrinsic Value of NESTLE INDIA LTD Intrinsic Value of VARUN BEVERAGES LTD Intrinsic Value of BRITANNIA INDUSTRIES LTD Intrinsic Value of MARICO LTD Intrinsic Value of JUBILANT FOODWORKS LTD |
Compare Stock Analytics of Peers of MODERN DAIRIES
NESTLE INDIA LTD vs VARUN BEVERAGES LTD vs BRITANNIA INDUSTRIES LTD
MARICO LTD vs JUBILANT FOODWORKS LTD vs
NESTLE INDIA LTD vs VARUN BEVERAGES LTD vs BRITANNIA INDUSTRIES LTD
MARICO LTD vs JUBILANT FOODWORKS LTD vs
