Modern Dairies Ltd - Stock Valuation and Financial Performance

BSE: 519287 | NSE: | Consumer Food | Small Cap

Modern Dairies Share Price

57.22 -1.64 -2.79%
as on 24-Apr'25 16:59

DeciZen - make an informed investing decision on Modern Dairies

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Modern Dairies stock performance -

P/E Ratio (SA):
2.11
Market Cap:
150.8 Cr.
52-wk low:
33.5
52-wk high:
76

Is Modern Dairies Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Modern Dairies: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Modern Dairies Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -4.3%-5.1%4.7%-19.6%7.7%4.3%-50.2%9.3%33.9%194.9%-
Value Creation
Index
NANANANA-0.5-0.7NA-0.31.412.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 625497457467560766610241217362355
Sales YoY Gr.--20.5%-8%2.1%20.1%36.6%-20.3%-60.6%-9.6%66.2%-
Adj EPS -9.9-10.4-9-82.61.5-8.12.15.28.927.9
YoY Gr.-NANANANA-42.5%-640.3%NA145.8%70.6%-
BVPS (₹) -14.5-24.9-29.8-37.7-35.1-33.6-48.5-46.4-41.2-26.55.8
Adj Net
Profit
-23-24.3-21-18.663.5-18.84.912.220.771
Cash Flow from Ops. 1730.22.615.93.66.36.716.815.147.5-
Debt/CF from Ops. 10.65.868.710.545.726.324.69.88.31.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -5.9%-8.4%-16%66.2%
Adj EPS NA28%NA70.6%
BVPSNANANANA
Share Price 14.6% 82.7% 86.8% 64.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
102.253.13323.6-7.1-4.319.6-4.5-11.9-26.3-269.7
Op. Profit
Mgn %
-0.6-0.4-0.8-2.921.11.74.17.765.5
Net Profit
Mgn %
-3.7-4.9-4.6-41.10.5-3.12.15.65.720.1
Debt to
Equity
-5.3-3-2.6-1.9-2-2.1-1.5-1.5-1.3-1.2-
Working Cap
Days
6975644331283158776512
Cash Conv.
Cycle
46443317881021217-20

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Modern Dairies Ltd.

Standalone Consolidated
TTM EPS (₹) 27.9 -
TTM Sales (₹ Cr.) 355 -
BVPS (₹.) 5.8 -
Reserves (₹ Cr.) -11 -
P/BV 10.16 -
PE 2.11 -
From the Market
52 Week Low / High (₹) 33.52 / 76.00
All Time Low / High (₹) 0.25 / 114.85
Market Cap (₹ Cr.) 151
Equity (₹ Cr.) 25.6
Face Value (₹) 10
Industry PE 64.7

Quarterly Results

 Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %Mar'25 YoY Gr. Rt. %
Sales (₹ Cr.) 0 N/A0 N/A0 N/A0 N/A
Adj EPS (₹) 0 N/A0 N/A0 N/A0 N/A
Op. Profit Mgn % N/A N/AN/A N/AN/A N/AN/A N/A
Net Profit Mgn % N/A N/AN/A N/AN/A N/AN/A N/A

Management X-Ray of Modern Dairies:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:50.59%Institutions:0.04%Non-Institutions:49.38%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec24Mar250%10%20%30%40%50%60%
Pledged *100.0099.9599.9599.9599.9599.9599.9599.95100.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Modern Dairies

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Modern Dairies

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Hatsun Agro Product 936.9 -20 (-2.1%) Small Cap 7,990 12.9 3.2 74 12.7
LT Foods 365.2 -2.7 (-0.7%) Small Cap 7,772 17.1 7.7 21.5 3.4
KRBL 316.4 -0.1 (-0%) Small Cap 5,385 19 10.9 16.6 1.4
Avanti Feeds 901.9 27.2 (3.1%) Small Cap 5,369 35.3 7.2 24.8 4.5
HMA Agro Indus 34.7 -0.2 (-0.5%) Small Cap 4,665 1 2.1 36.4 2.2
Heritage Foods 416.3 -6.3 (-1.5%) Small Cap 3,734 18.4 2.6 22.9 4.2
Parag Milk Foods 190.9 0.5 (0.3%) Small Cap 3,139 8.6 2.6 22.2 2.3
Devyani Internatl. 179.4 4 (2.3%) Small Cap 2,998 0.2 9.2 954.5 18.3
Dodla Dairy 1,146.6 16.1 (1.4%) Small Cap 2,907 37.8 5.3 29.9 5.5
Sapphire Foods India 340.1 1.5 (0.4%) Small Cap 2,594 0.6 2 548.2 7.9
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales625497457467560766610241217361
Operating Expenses 629499461480549757600231201340
Manufacturing Costs47373336424642444653
Material Costs567448414428489694538168136266
Employee Cost 778991011121214
Other Costs 8858978767
Operating Profit -3-2-4-1411910101722
Operating Profit Margin (%) -0.6%-0.4%-0.8%-2.9%2.0%1.1%1.7%4.1%7.7%6.0%
Other Income 2000000211
Interest 1718170000024
Depreciation 55555622633
Exceptional Items 0014000-230019
Profit Before Tax -24-24-11-1963-3551234
Tax -2000000000
Profit After Tax -22-24-11-1963-3551234
PAT Margin (%) -3.6%-4.9%-2.5%-4.0%1.1%0.5%-5.7%2.1%5.6%9.5%
Adjusted EPS (₹)-9.5-10.4-4.9-8.02.61.5-14.92.15.214.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund -34-58-69-88-82-78-113-108-96-62
Share Capital 23232323232323232323
Reserves -57-81-93-111-105-102-136-131-119-85
Minority Interest0000000000
Debt1651541771000018
Long Term Debt97851081000008
Short Term Debt6870690000010
Trade Payables3029251827341653342
Others Liabilities 384921186190180178171153111
Total Liabilities 199174153117136136806891100

Fixed Assets

Gross Block14715084879295100102104109
Accumulated Depreciation6671510152166737679
Net Fixed Assets82797977767434302930
CWIP 0000020011
Investments 0000000000
Inventories74453416142624142729
Trade Receivables313028103123931919
Cash Equivalents 0613211702
Others Assets11131212131112141520
Total Assets 199174153117136136806891100

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 1730316467171547
PBT -24-24-11-1964-3551234
Adjustment 22222286646778
Changes in Working Capital 1932-826-8-4-55-36
Tax Paid 0000000-1-1-1
Cash Flow From Investing Activity -2-2-5-3-4-5-3-2-3-5
Capex -2-2-5-3-5-5-3-2-3-5
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity -16-22-3-110-2-3-9-19-41
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -4-84-1071-50008
Interest Paid -16-1630-14-3-9-19-29
Dividend Paid 0000000000
Others 41-9961-2000-20
Net Cash Flow -16-51-1-106-71
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio3.12.672.83.464.445.635.633.252.853.79
PAT to CFO Conversion(x)N/AN/AN/AN/A0.672N/A3.41.251.38
Working Capital Days
Receivable Days1523231413131091919
Inventory Days4444311910915293528
Payable Days16242418171617225152

Modern Dairies Ltd Stock News

Modern Dairies Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Modern Dairies on 24-Apr-2025 16:59 is ₹57.22.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 24-Apr-2025 16:59 the market cap of Modern Dairies stood at ₹150.8.
The latest P/E ratio of Modern Dairies as of 24-Apr-2025 16:59 is 2.11.
The latest P/B ratio of Modern Dairies as of 24-Apr-2025 16:59 is 10.16.
The 52-week high of Modern Dairies is ₹76.00 and the 52-week low is ₹33.52.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Modern Dairies is ₹354.9 ( Cr.) .

About Modern Dairies Ltd

Modern Dairies, incorporated as Modern Dairies Limited on April 22,1992 under the Companies Act, 1956. The company obtained fresh certificate on February 13,1996 consequent to change of registered office from UT of Chandigarh to State of Haryana with effect from March 20,1996 from Registrar of Companies, NCT of Delhi & Haryana. It is a part of the Modern Business Group, headquarted in Chandigarh.

The company has been promoted by Amarjit Goyal, S/o Late Lala Badri Dass Goyal of Nabha, Krishan Kumar Goyal, Alka Goyal , Modern Steels Limited and Chandigarh Finance (P) Ltd. However, MSL does not hold any shares in the company at present, hence ceased to be promoter. If it acquires any shares of the company, that will be in the capacity of Person Acting in Concert.

The company came with an IPO of Rs.433.00 lakh in the year 1993 to part finance the cost of project and got listed its securities on BSE, DSE and LSE, but the shares of the company got voluntarily delisted from DSE with effect from January 23 ,2004 and LSE with effect from March 26, 2004.

In 1993-94 the company set up a plant with capacity of 3.25 lacs kgs of milk per day based on three shifts (about 21 working hours per day) and is now processing 2.50 Lakh Kgs of milk per day on an average basis for the manufacture of milk products viz. skimmed milk powder, whole milk powder, dairy whitener, mozzarella cheese, pasteurized butter, pure ghee and pasteurized milk in pouches.

In 1997 the company made a reference to BIFR under section 15(1) of the Sick Industrial Companies (Special Provision) Act, 1985. BIFR registered MDL as a sick industrial company under section 3(1) (o) of SICA and appointed IFCI as the operating agency. Various concessions were given by IFCI, Punjab National Bank & Govt. of India (Ministry of Defence) & various steps were also initiated by the company and ultimately the company’s net worth became positive and BIFR in its meeting held on 08.12.2000 decided to take out the company out of the purview of BIFR and as such the nominee director was withdrawn.

In the year 1997, the company started manufacturing table butter and in the year 1998, the company started manufacturing mozzarella cheese. The company commissioned in the year 2002 its state-of-the-art facilities for mozzarella cheese. The company is already selling its dairy products to Glaxo SmithKline Consumer Healthcare Ltd, Britannia New Zealand Foods Pvt. Ltd., Nestle India Ltd., Hindustan Lever Ltd., and Domino’s Pizza.

The company was basically established to carry on the business of manufacturers, producers and processors of and dealers in milk, cream butter , ghee, cheese, condensed milk, malted milk , milk powder, skimmed milk powder, whole milk powder, ice milk, ice cream , milk foods, baby foods, invalids foods and milk products and milk preparations of all kind.

With stringent self-regulation, prudent economic foresight and sheer hardwork, the company has established a significant presence in the food and health space. They have over the years won the appreciation of renowned companies in their domain. 

Product range of the company includes:

Milk & Milk products

  • Skimmed Milk Powder 
  • Partially Skimmed Milk Powder 
  • Full Cream Milk Powder 
  • Coffee Whiteners 
  • Pasteurized Milk in sachets of all variants 

Cheese

  • Cheddar
  • Mozzarella
  • Cottage Cheese

Nutritional Ingredients

  • Edible Casein 
  • Milk Protein Concentrates 
  • Whey Protein Concentrates 
  • Lactose 

Milk Fats

  • Butter
  • Ghee

Customized Products 

Clientele:

  • Glaxo SmithKline Consumer Healthcare 
  • Nestle India 
  • Britannia - New Zealand Milk 
  • Mother Dairies 
  • Domino's Pizza 
  • Pizza Hut 
  • Britannia Industries 
  • Coca Cola - India 
  • Cadbury's 
  • Raptakos Brett 
  • Hindustan Lever 

Achievements/ recognition:

  • Quality Policy - September1997 
  • ISO 9001 - July 1998 
  • HACCP (Food Safety) - December 2000 
  • ISO 9001:2000 - September 2001 
  • Nestec Audit First Priority Level - March 2003 
  • ISO 14001 (Environment)- March 2003 
Read More Read Less
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
×
Please wait your portfolio is updating...