Interactive Financial Charts Not Available

Modern Dairies (MODAIRY) | Financial Analysis & Statements

Modern Dairies Ltd. | Small-cap | Consumer Defensive

₹48.94

0.25%

Modern Dairies vs Nestle India Modern Dairies vs Britannia Industries Modern Dairies vs Gokul Agro Resources Modern Dairies vs Gujarat Ambuja Modern Dairies vs Gopal Snacks Modern Dairies vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 783.0M

Gross Profit 170.0M 21.71%

Operating Income 21.9M 2.80%

Net Income 16.5M 2.11%

EPS (Diluted) ₹0.60

Balance Sheet Metrics

Total Assets 1.2B

Total Liabilities 765.6M

Shareholders Equity 403.6M

Debt to Equity 1.90

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Modern Dairies Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	3.5B	3.6B	2.2B	2.4B	6.1B
Cost of Goods Sold i	2.9B	2.9B	1.6B	1.9B	5.6B
Gross Profit i	611.9M	700.4M	562.5M	492.4M	464.8M
Gross Margin % i	17.6%	19.5%	26.0%	20.5%	7.6%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	25.0M	23.9M	19.0M	25.3M	43.6M
Other Operating Expenses i	300.0M	329.7M	261.2M	246.4M	216.9M
Total Operating Expenses i	325.0M	353.6M	280.1M	271.7M	260.4M
Operating Income i	109.8M	183.5M	134.5M	46.1M	-122.1M
Operating Margin % i	3.2%	5.1%	6.2%	1.9%	-2.0%
Non-Operating Items
Interest Income i	989.0K	965.0K	597.0K	616.0K	1.2M
Interest Expense i	18.3M	38.2M	24.8M	823.0K	385.0K
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	657.3M	342.3M	121.6M	49.5M	-347.3M
Income Tax i	-172.3M	0	0	0	0
Effective Tax Rate % i	-26.2%	0.0%	0.0%	0.0%	0.0%
Net Income i	829.6M	342.3M	121.6M	49.5M	-347.3M
Net Margin % i	23.9%	9.5%	5.6%	2.1%	-5.7%
Key Metrics
EBITDA i	147.5M	221.9M	179.7M	113.7M	332.7M
EPS (Basic) i	₹35.46	₹14.68	₹5.21	₹2.12	₹-14.89
EPS (Diluted) i	₹35.32	₹14.68	₹5.21	₹2.12	₹-14.89
Basic Shares Outstanding i	23395477	23319861	23319861	23319861	23319861
Diluted Shares Outstanding i	23395477	23319861	23319861	23319861	23319861

Income Statement Trend

Modern Dairies Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	85.8M	15.5M	2.4M	69.6M	10.8M
Short-term Investments i	-	-	276.0K	-	5.7M
Accounts Receivable i	205.2M	187.5M	189.3M	32.1M	91.9M
Inventory i	273.3M	286.0M	271.6M	141.4M	237.7M
Other Current Assets	4.2M	3.8M	6.5M	11.0M	8.8M
Total Current Assets i	626.9M	535.6M	509.4M	284.9M	388.5M
Non-Current Assets
Property, Plant & Equipment i	310.2M	297.0M	285.6M	297.2M	339.5M
Goodwill i	0	130.0K	220.0K	306.0K	487.0K
Intangible Assets i	-	130.0K	220.0K	306.0K	487.0K
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	1.0K	2.0K	4.0K	-1.0K	-
Total Non-Current Assets i	542.2M	362.2M	341.8M	332.4M	356.0M
Total Assets i	1.2B	897.8M	851.1M	617.4M	744.5M
Liabilities
Current Liabilities
Accounts Payable i	438.0M	423.1M	329.1M	49.0M	155.5M
Short-term Debt i	0	633.2M	1.3B	1.4B	1.6B
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	30.6M	22.1M	19.0M	18.1M	17.4M
Total Current Liabilities i	678.0M	1.4B	1.8B	1.7B	1.9B
Non-Current Liabilities
Long-term Debt i	72.5M	78.6M	0	-	0
Deferred Tax Liabilities i	-	-	0	0	0
Other Non-Current Liabilities	-	-	-	-	1.0K
Total Non-Current Liabilities i	87.6M	91.6M	12.7M	11.8M	10.9M
Total Liabilities i	765.6M	1.5B	1.8B	1.7B	1.9B
Equity
Common Stock i	256.6M	233.6M	233.6M	233.6M	233.6M
Retained Earnings i	-353.5M	-1.2B	-1.5B	-1.6B	-1.7B
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	403.6M	-617.2M	-959.2M	-1.1B	-1.1B
Key Metrics
Total Debt i	72.5M	711.9M	1.3B	1.4B	1.6B
Working Capital i	-51.1M	-887.8M	-1.3B	-1.4B	-1.5B

Balance Sheet Composition

Modern Dairies Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	95.3M	342.0M	121.3M	50.7M	-347.6M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	35.2M	5.7M	-305.0M	156.8M	142.1M
Operating Cash Flow i	145.8M	383.5M	-159.3M	206.6M	-207.2M
Investing Activities
Capital Expenditures i	-36.0M	-49.5M	-30.3M	-19.6M	-34.8M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	0
Investing Cash Flow i	-36.0M	-49.5M	-30.3M	-19.6M	-34.8M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	-	78.6M	0	0	0
Debt Repayment i	-6.1M	-7.7M	0	0	-30.0M
Financing Cash Flow i	187.7M	-130.0M	4.2M	-3.1M	-31.0M
Free Cash Flow i	165.0M	425.0M	120.5M	148.3M	31.7M
Net Change in Cash i	297.5M	204.0M	-185.4M	183.9M	-273.0M

Cash Flow Trend

Modern Dairies Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 1.42

Price to Book 3.10

Price to Sales 0.38

PEG Ratio -0.02

Profitability Ratios

Profit Margin 24.29%

Operating Margin 2.97%

Return on Equity 205.57%

Return on Assets 70.96%

Financial Health

Current Ratio 0.92

Debt to Equity 17.98

Beta 1.12

Per Share Data

EPS (TTM) ₹34.27

Book Value per Share ₹15.75

Revenue per Share ₹138.54

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
modairy	1.3B	1.42	3.10	205.57%	24.29%	17.98
Nestle India	2.2T	71.96	55.92	79.99%	15.21%	29.11
Britannia Industries	1.3T	61.22	30.79	49.73%	12.02%	28.45
Gokul Agro Resources	48.3B	18.27	4.67	23.71%	1.31%	52.50
Gujarat Ambuja	47.5B	19.96	1.57	8.30%	4.94%	7.62
Gopal Snacks	45.2B	237.52	11.15	4.69%	-0.19%	16.43

Financial data is updated regularly. All figures are in the company's reporting currency.