Modern Dairies Ltd

NSE: BSE: 519287

₹32.99

(-0.24%)

Wed, 11 Mar 2026, 00:44 pm

MTF 5xInvest in Modern Dairies Ltd with 5x Leverage Buy with MTF

Market Cap845.2M

PE Ratio4.11

Dividend0

Consumer Non-Durables

Food: Meat/Fish/Dairy

24.5K

Modern Dairies Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	917.26M	1.71B	4.03B	4.57B	4.34B	4.63B	4.93B	5.84B	6.36B	6.24B	4.96B	4.57B	4.67B	5.60B	7.66B	6.10B	2.42B	2.17B	3.61B	3.48B
Gross profit	46.70M	84.90M	279.68M	76.19M	5.58M	-57.54M	71.48M	192.93M	177.23M	-18.67M	-1.27M	-33.01M	-102.83M	151.53M	105.92M	-40.73M	113.56M	190.73M	252.09M	196.77M
Operating expenses (excl. COGS)	-28.68M	-44.18M	-141.24M	-169.26M	-51.36M	-113.21M	-120.29M	-109.87M	-77.11M	-69.22M	-75.23M	-55.30M	-84.58M	-71.38M	-74.08M	-81.39M	-67.47M	-56.95M	-70.00M	-85.38M
Selling/general/admin expenses, total	-27.96M	-42.72M	-134.76M	-170.88M	-50.85M	-69.52M	-49.07M	-79.03M	-64.38M	-56.68M	-74.51M	-54.70M	-84.04M	-65.24M	-67.95M	-75.10M	-56.24M	-50.16M	-63.04M	-78.63M
Research & development	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	-27.96M	-42.72M	-134.76M	-170.88M	-50.85M	-69.52M	-49.07M	-79.03M	-64.38M	-56.68M	-74.51M	-54.70M	-84.04M	-65.24M	-67.95M	-75.10M	-56.24M	-50.16M	-63.04M	-78.63M
Other operating expenses, total	-712.00K	-1.46M	-6.48M	1.62M	-509.00K	-43.69M	-71.22M	-30.84M	-12.73M	-12.54M	-723.00K	-601.00K	-534.00K	-6.13M	-6.13M	-6.29M	-11.23M	-6.79M	-6.96M	-6.76M
Operating income	18.02M	40.72M	138.43M	-93.07M	-45.78M	-170.75M	-48.80M	83.05M	100.12M	-87.90M	-76.51M	-88.31M	-187.41M	80.15M	31.84M	-122.13M	46.09M	133.78M	182.09M	111.39M
Non-operating income, total	53.96M	303.00K	-33.89M	-218.93M	15.56M	-217.99M	-155.19M	-73.05M	-7.09M	-151.72M	-167.13M	-25.67M	1.72M	-19.56M	3.04M	-225.22M	3.43M	-12.22M	160.19M	545.89M
Interest expense, net of interest capitalized	-8.66M	-18.84M	-115.01M	-112.58M	-100.14M	-116.92M	-166.38M	-191.32M	-162.70M	-179.05M	-177.31M	-166.74M	-3.06M	-2.02M	-1.23M	-385.00K	-823.00K	-24.77M	-38.21M	-18.29M
Interest capitalized	0	0	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	62.33M	19.11M	82.02M	-104.05M	113.40M	63.21M	11.19M	7.51M	39.55M	22.86M	9.69M	141.07M	4.78M	2.10M	4.27M	3.21M	4.25M	12.55M	198.40M	564.18M
Non-operating interest income	144.00K	807.00K	376.00K	227.00K	42.00K	0	2.02M	620.00K	981.00K	883.00K	983.00K	1.66M	1.51M	908.00K	1.09M	1.16M	616.00K	597.00K	965.00K	989.00K
Miscellaneous non-operating expense	62.19M	18.30M	81.65M	-104.28M	113.36M	63.21M	9.17M	6.89M	38.57M	21.97M	8.71M	139.41M	3.27M	1.19M	3.18M	2.05M	3.64M	11.96M	197.44M	563.19M
Unusual income/expense	294.00K	29.00K	-898.00K	-2.29M	2.29M	-164.27M	—	110.77M	116.06M	4.47M	484.00K	0	0	-19.64M	0	-228.05M	0	0	0	0
Pretax income	71.98M	41.02M	104.55M	-312.00M	-30.23M	-388.73M	-203.99M	10.01M	93.03M	-239.62M	-243.64M	-113.98M	-185.69M	60.60M	34.88M	-347.35M	49.52M	121.56M	342.29M	657.28M
Taxes	-6.57M	-12.54M	-38.57M	52.00M	-21.00K	-21.98M	21.98M	-20.33M	1.41M	17.07M	1.28M	0	0	0	0	0	0	0	0	172.33M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	65.41M	28.48M	65.97M	-260.00M	-30.25M	-410.72M	-182.01M	-10.32M	94.45M	-222.55M	-242.35M	-113.98M	-185.69M	60.60M	34.88M	-347.35M	49.52M	121.56M	342.29M	829.61M
Net income	65.41M	28.48M	65.97M	-260.00M	-30.25M	-410.72M	-182.01M	-10.32M	94.45M	-222.55M	-242.35M	-113.98M	-185.69M	60.60M	34.88M	-347.35M	49.52M	121.56M	342.29M	829.61M
Dilution adjustment	0	0	0	0	0	0	0	0	0	3.00K	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	65.41M	28.48M	65.97M	-260.00M	-30.25M	-410.72M	-182.01M	-10.32M	94.45M	-222.54M	-242.35M	-113.98M	-185.69M	60.60M	34.88M	-347.35M	49.52M	121.56M	342.29M	829.61M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	30.80M	59.70M	195.00M	-18.73M	25.26M	-98.44M	20.87M	149.36M	170.18M	-39.82M	-27.52M	-37.64M	-136.05M	132.81M	86.97M	102.36M	110.48M	167.32M	216.39M	142.90M
EBIT	18.02M	40.72M	138.43M	-93.07M	-45.78M	-170.75M	-48.80M	83.05M	100.12M	-87.90M	-76.51M	-88.31M	-187.41M	80.15M	31.84M	-122.13M	46.09M	133.78M	182.09M	111.39M
Total operating expenses	-899.23M	-1.67B	-3.90B	-4.66B	-4.39B	-4.80B	-4.98B	-5.76B	-6.26B	-6.33B	-5.04B	-4.66B	-4.86B	-5.52B	-7.62B	-6.22B	-2.37B	-2.04B	-3.43B	-3.37B
Prepaid expenses	2.23M	3.67M	14.27M	292.00K	305.00K	314.00K	3.29M	3.43M	6.07M	4.90M	2.95M	2.25M	2.14M	1.71M	2.43M	3.23M	3.51M	4.40M	5.80M	5.99M
Deferred income, current	—	—	—	—	—	—	—	—	6.86M	1.68M	2.90M	9.30M	1.69M	1.48M	2.32M	4.11M	13.54M	779.00K	3.50M	61.33M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	25.57M	61.51M	86.13M	—	—	139.84M	—	20.33M	18.92M	1.28M	—	137.84M	—	—	—	—	—	—	—	1.08M
Deferred income, non-current	0	0	0	0	0	0	0	—	—	—	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800