Dodla Dairy Ltd IPO

RHP
View
DRHP
View
Open Date

2021-06-16

Close Date

2021-06-18

Company Financials

You can get the following financial statements of Dodla Dairy Ltd as of now.

Profit & Loss (All Figures in Cr. Adjusted EPS in Rs.)

PARTICULARS Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Net Sales 1987.62 1836.9 2096.48 2584.12 2906.9
Total Expenditure 1889.2 1619.5 1910.35 2433.93 2660.55
Operating Profit 98.42 217.41 186.14 150.19 246.35
Other Income 12.63 8.13 33.39 24.3 25.34
Interest 16.84 12.71 7.33 1.95 1.58
Depreciation 46.34 47.35 48.86 57.62 64.28
Exceptional Items 0 0 0 0 0
Profit Before Tax 47.87 165.48 163.34 114.93 205.84
Provision for Tax 19.4 57.08 26.72 19.94 51.96
Net Profit 28.47 108.39 136.62 94.99 153.88
Adjusted EPS (Rs.) 0.51 1.86 2.3 1.6 2.59

Balance Sheet (All Figures are in Crores.)

Particulars Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity and Liabilities
Share Capital 55.67 58.33 59.49 59.49 59.49
Total Reserves 341.31 545.93 727.9 823.64 977.02
Borrowings 86.73 52.97 0 0 0
Other N/C liabilities 50.27 59.12 48.95 39.2 37.5
Current liabilities 198.92 186.63 168.76 191.34 228.41
Total Liabilities 732.9 902.97 1005.1 1113.68 1302.42
Assets
Net Block 484.42 494.75 510.36 562.63 578.16
Capital WIP 8.5 8.26 4.08 30.37 12.25
Intangible WIP 0 0 0 0 0
Investments 43.78 43.78 99.63 119.36 54.46
Loans & Advances 30.62 29.08 71.8 45.35 51.79
Other N/C Assets 0.25 0.21 2.18 4.09 1.28
Current Assets 165.33 326.9 317.05 351.88 604.49
Total Assets 732.9 902.97 1005.1 1113.68 1302.42
* Other Non-current Liabilities include Net deferred Liabilities

Quarterly Result (All Figures in Cr.)

PARTICULARS Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Other Income 6.77 7.31 6.84 6.08 5.11
Profit Before Tax 17.71 36.26 53.48 66.01 50.09
Tax 1.46 9.21 13.52 16.63 12.59
Profit After Tax 16.25 27.04 39.96 49.38 37.5
Adjusted EPS (Rs) 2.73 4.55 6.72 8.3 6.3

Share Holding Pattern

Promoter Pledging %

Date Promoter % Pledge %
Mar 2024 62.21 0
Dec 2023 62.21 0
Sep 2023 62.21 0
Jun 2023 62.21 0
Mar 2023 62.21 0
* Figures given above are % of equity capital

Cash Flows (All Figures are in Crores.)

PARTICULARS Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Profit from operations 47.87 165.48 163.34 114.93 205.84
Adjustment 52.85 54.2 27.19 39.32 46.33
Changes in Assets & Liabilities 4.7 47.21 -6.43 15.96 -223.42
Tax Paid -1.96 -50.11 -39.24 -30.34 -43.69
Operating Cash Flow 103.46 216.78 144.86 139.87 -14.94
Investing Cash Flow -44.84 -166.06 -128.95 -165.75 31.61
Financing Cash Flow -25.55 10.74 -48.78 -3.33 -3.45
Net Cash Flow 33.08 61.46 -32.87 -29.21 13.22
X