• SENSEX 80,242.24
    -46.14 (--0.06%)
  • BANKNIFTY 55,087.15
    -304.10 (--0.55%)
  • Reliance Industr
    1,411.85 1,608.95(%)
  • Mazagon Dock
    3,149.70 3,149.70(%)
  • Bajaj Finance
    8,560.00 6,376.55(%)
  • Garden Reach Sh.
    1,855.00 890.05(%)
  • Cochin Shipyard
    1,575.50 1,169.00(%)
  • Tata Motors
    641.10 542.55(%)
  • Hind.Aeronautics
    4,466.00 3,045.95(%)
  • Paras Defence
    1,469.00 1,592.75(%)
  • Torrent Pharma.
    3,300.00 2,513.05(%)
  • Sonata Software
    446.50 762.00(%)
  • Data Pattern
    2,450.00 1,350.50(%)
  • IndusInd Bank
    843.10 1,550.00(%)
  • Samvardh. Mothe.
    131.75 107.30(%)
  • Bharat Electron
    312.50 221.00(%)
  • Trent
    5,130.00 4,197.50(%)
  • Varun Beverages
    507.45 419.40(%)
  • ICICI Bank
    1,415.10 1,051.50(%)
  • Vedanta
    423.20 527.00(%)
  • Hitachi Energy
    14,879.00 16,534.50(%)
  • Tech Mahindra
    1,510.60 1,807.40(%)
  • Overview
  • Key Ratios
  • Financials
  • Shareholding
  • Company Info
  • Peer Comparison
Overview
  • Overview
  • Key Ratios
  • Financials
  • Shareholding
  • Company Info
  • Peer Comparison

Modern Dairies Ltd Food - Processing - Indian

  • Modern
  • BSE Code : 3343.0
  • ISIN : INE617B01011
52.07 0 (-0.63%)
  • As on 30 Apr 2025 (EOD)

  • Today’s Low

    51.25

  • Today’s High

    55.05

  • Open

    55.05

  • Perv Close

    52.40

  • 52W Low

    34.60

  • 52W High

    76.00

Key Indicators

  • P/E(TTM)

    8.61

  • Mar.Cap (₹Cr.)

    133.40

  • Div & Yield %

    0.00

  • Book Value(₹)

    -16.82

  • Debt-Equity Ratio

    -0.63

  • AGM Date

    30-Apr-2025

  • EPS

    6.05

  • P/E Ratio

    8.61

Financials Ratios

  • Debt-Equity Ratio

    -

  • Mar.Cap (₹Cr.)

    133.40

  • RONW (%)

    -

  • ROCE (%)

    -

Score Board

  • Equity (₹ in Cr.)

    25.62

  • BV (₹)

    -16.80

  • Sales( ₹ in Cr.)

    361.50

  • NP (in Cr.)

    14.94

  • NP Var(%)

    23.0

  • Div%

    0.0

  • CPS (₹)

    7.20

  • EPS (₹)

    5.80

  • Traded Value (₹ in Lakhs)

    133.40

  • 52 Week High

    76.00

  • 52 Week Low

    34.60

  • Price BSE

    52.0

  • Price NSE

    0.00

  • Market Capital( in Cr.)

    133.40

  • P/C Ratio

    7.30

  • P/E Ratio

    8.90

  • Price Vs.BV

    5.80

View More
Invest Now!

Navigate The Market With Confidence

Your all-in-one destination for expert investment guidance and streamlined portfolio management solutions

Financials

All Values are in (₹Cr)
Particulars(INCOME) 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar
INCOME :            
Sales Turnover 361.50 217.49 240.52 610.08 765.61 560.43
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00
Net Sales 361.50 217.49 240.52 610.08 765.61 560.43
Other Income 28.50 1.27 1.65 0.36 0.43 0.27
Stock Adjustments 2.08 11.01 -9.81 -0.26 10.49 -4.67
Total Income 392.08 229.77 232.36 610.18 776.53 556.03
EXPENDITURE :            
Raw Materials 267.97 147.43 158.69 538.10 704.05 484.45
Power and Fuel Cost 27.83 21.68 19.23 16.79 18.81 17.72
Employee Cost 13.80 12.40 11.80 11.33 10.17 9.38
Other Manufacturing Expenses 25.44 24.65 24.43 25.22 26.96 23.84
Selling and Administration Expenses 3.73 3.07 4.36 5.55 5.22 4.98
Miscellaneous Expenses 11.83 2.54 2.38 25.43 2.19 4.13
Employee Benefit Expenses 13.80 12.40 11.80 11.33 10.17 9.38
Less: Preoperative Expenditure 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenses 350.60 211.78 220.89 622.43 767.40 544.50
Operating Profit 41.48 17.99 11.47 -12.25 9.12 11.53
Interest 3.82 2.48 0.08 0.04 0.12 0.20
Gross Profit 37.66 15.51 11.39 -12.29 9.00 11.33
Depreciation 3.43 3.35 6.44 22.45 5.51 5.27
Profit Before Tax 34.23 12.16 4.95 -34.74 3.49 6.06
Current Tax 0.00 0.00 0.00 0.00 0.00 0.00
Fringe Benefit tax 0.00 0.00 0.00 0.00 0.00 0.00
Deferred Tax 0.00 0.00 0.00 0.00 0.00 0.00
Reported Net Profit 34.23 12.16 4.95 -34.73 3.49 6.06
Extraordinary Items 19.29 0.01 0.00 -22.80 0.03 0.00
Adjusted Net Profit 14.94 12.15 4.95 -11.93 3.46 6.06
Adjustment below Net Profit -0.03 -0.03 0.11 -0.03 0.07 0.01
P & L Balance brought forward -152.25 -164.37 -169.44 -134.68 -138.21 -144.29
Statutory Appropriations 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 0.00 0.00 0.00 0.00 0.00 0.00
P & L Balance carried down -118.05 -152.25 -164.37 -169.44 -134.66 -138.21
Dividend 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Per Share(Rs) 0.00 0.00 0.00 0.00 0.00 0.00
Earnings Per Share-Unit Curr 14.65 5.20 2.12 -14.87 1.49 2.59
Earnings Per Share(Adj)-Unit Curr 14.65 5.20 2.12 -14.87 1.49 2.59
Book Value -26.42 -41.06 -46.25 -48.42 -33.53 -35.05
Book Value(Adj)-Unit Curr -26.42 -41.06 -46.25 -48.42 -33.53 -35.05

Shareholding Pattern

  • Promoter Group

    50.59%

  • Public Share Holding

    49.41%

Category of Shareholder No of Shares % Holdings Demat Shares Shareholders
A]. Promoter & Group
Foreign (Promoter & Group) - Bodies Corporate 0 0.00 0 0
Foreign (Promoter & Group)-Individuals (Non-Resident / Foreign) 0 0.00 0 0
Foreign Promoter(Institutional) 0 0.00 0 0
Promoter Others 0 0.00 0 0
Sub Total 0 0.00 0 0
[2] INDIAN
Bodies Corporate-Indian (Promoter & Group) 3,619,492 14.13 3,619,492 6
Government(Central / State)-Indian (Promoter & Group) 0 0.00 0 0
Directors & their Relatives-Indian (Promoter & Group) 0 0.00 0 0
Financial Institutions / Banks-Indian (Promoter & Group) 0 0.00 0 0
Individuals / Hindu Undivided Family-Indian (Promoter & Group) 9,340,387 36.46 9,340,387 6
Partnership Firms-Indian (Promoter & Group) 0 0.00 0 0
Persons Acting in Concert 0 0.00 0 0
Trusts 0 0.00 0 0
Others 0 0.00 0 0
Sub Total 12,959,879 50.59 12,959,879 12
Total ShareHolding for Promoter & Group
B]. Publice Share Holding
1] Institution
Government(Central / State) 0 0.00 0 0
Clearing Members 0 0.00 0 0
Corporate Bodies 0 0.00 0 0
Foreign Direct Investments 0 0.00 0 0
Financial Institutions / Banks 0 0.00 0 0
Foreign Bank 0 0.00 0 0
Foreign Bodies Corporate/OCBs/FBC 0 0.00 0 0
Foreign Collaborators 0 0.00 0 0
Foreign Institutional Investors 0 0.00 0 0
Foreign Venture Capital Investors 0 0.00 0 0
Foreign Institution Other 0 0.00 0 0
Insurance Companies 0 0.00 0 0
Mutual Funds / UTI 9,400 0.04 200 5
Individuals (Non-Resident / Foreign) 0 0.00 0 0
NSDL Intransit 0 0.00 0 0
Others 0 0.00 0 0
Trusts 0 0.00 0 0
Venture Capital Funds 0 0.00 0 0
Sub total 9,400 0.04 200 5
2] Non Institution
Bodies Corporate 335,103 1.31 320,303 64
Clearing Members 40,521 0.16 40,521 9
Directors of their Relatives 0 0.00 0 0
Employees 0 0.00 0 0
Escrow Account 0 0.00 0 0
Foreign Corporate Bodies 0 0.00 0 0
Foreign Direct Investments 0 0.00 0 0
NRIs/Foreign Individuals/Foreign Nationals 205,043 0.80 126,343 219
Foreign Non Institution Other 0 0.00 0 0
Hindu Undivided Families 767,367 3.00 766,967 180
Indian Public 0 0.00 0 0
Individuals holding nominal share capital in excess of Rs. 1 lakh 4,696,808 18.33 4,696,808 58
Individuals holding nominal share capital up to Rs. 1 lakh 6,605,740 25.78 5,055,688 16,420
Market Maker 0 0.00 0 0
NSDL Transit 0 0.00 0 0
Shares in transit 0 0.00 0 0
Societies 0 0.00 0 0
Trust & Foundation 0 0.00 0 0
Others 0 0.00 0 0
Sub Total 12,650,582 49.38 11,006,630 16,950
Total Public Shareholding
C]. Shares held by Custodians and against which Depository Receipts have been issued
ADR 0 0.00 0 0
GDR 0 0.00 0 0
Other Custodians 0 0.00 0 0
Total Shares held by Custodians and against which Depository Receipts have been issued 0 0.00 0 0
Grand Total ( A + B + C ) 25,619,861 100.00 23,966,709 16,967

Company Background

Modern Dairies LtdFood - Processing - Indian

  • Modern Dairies Ltd
  • BSE Code : 3343.0
  • ISIN : INE617B01011

  • Incorporation Year

    1992

  • Registered Office

    136 KM
    G T Road, Karnal,
    Haryana-132001

  • Telephone

    91-0172-2609001/2

  • FAX

    91-0172-2609000

  • Chairman

    Krishan Kumar Goyal

  • Managing Director

    Krishan Kumar Goyal

  • Company Secretary

    Shruti Joshi

  • Auditor

    APT & Company LLP

  • Face Value

    10

  • Listing

    BSE

  • Registrar

    MCS Share Transfer Agent Ltd
    F-65 1st Floor ,
    Okhla Industrial Are,Phase I
    Mumbai - New Delhi-110020

Modern Dairies Ltd Peer Comparison

Profit & Loss
Financial Ratios
Balance Sheet
Select Company Name LTP (₹) Revenue Sales P/E Ratio ROCE %
Modern Dairies 52.07 362.04 361.50 1.87 30.29
P & G Hygiene 14,205.10 4,257.95 4,205.70 64.41 99.77
Gillette India 8,040.85 2,659.18 2,633.08 55.28 52.63
Britannia Inds. 5,446.05 16,396.19 16,186.08 62.35 52.12
Colgate-Palmoliv 2,583.10 5,756.95 5,680.43 48.07 94.52
Nestle India 2,385.45 24,541.85 24,393.89 69.38 69.17
Hind. Unilever 2,341.25 61,442.00 60,469.00 51.68 24.80
Foods & Inns 87.89 1,005.05 997.31 25.62 14.80
Milkfood 83.89 446.32 436.93 34.10 6.99
Paramount Cosmet 40.41 23.86 21.81 -126.28 2.39
Kore Foods 28.28 0.00 0.00 -157.11 0.00