5

Vadilal Dairy International

519451 BSE

Tapetide Score

Data-driven rating, 0–100. How it works →

Key Insights

Weaknesses

6
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -17.1% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.2.28 Cr.
  • Debtor days have increased from 61.5 to 83.5 days.
  • Working capital days have increased from 49.2 days to 75.2 days

Growth Rate

Revenue Growth
-9% lower than 3Y
Net Income Growth
131% higher than 3Y

Quarterly Results

Particulars Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales
12.45
2.79
3.68
6.11
9.88
3.15
4.58
9.02
11.39
2.83
3.38
6.57
12.75
Expenses
10.95
4.25
4.01
5.72
8.72
4.42
5.43
7.43
10.63
4.7
4.18
5.57
11.15
Operating Profit
1.5
-1.46
-0.33
0.39
1.16
-1.27
-0.85
1.59
0.76
-1.87
-0.8
1
1.6
OPM %
12.05%
-52.33%
-8.97%
6.38%
11.74%
-40.32%
-18.56%
17.63%
6.67%
-66.08%
-23.67%
15.22%
12.55%
Other Income
0.03
0.02
0
0.4
0.01
0
0.01
0.45
0
0.02
0.6
1.47
0.19
Interest
0.06
0.06
0.08
0.11
0.1
0.11
0.06
0.12
0.07
0.1
0.1
0.11
0.09
Depreciation
0.5
0.5
0.5
0.51
0.44
0.44
0.44
0.44
0.41
0.42
0.42
0.42
0.43
PBT
0.97
-2
-0.91
0.17
0.63
-1.82
-1.34
1.48
0.28
-2.37
-0.72
1.94
1.27
Tax %
24.74%
-23.5%
-36.26%
347.06%
25.4%
-19.78%
-17.91%
19.59%
-10.71%
-0.84%
8.33%
-9.79%
-3.15%
Net Profit
0.74
-1.53
-0.57
-0.42
0.48
-1.46
-1.1
1.19
0.3
-2.34
-0.77
2.13
1.31
EPS in Rs
2.32
-4.79
-1.78
-1.31
1.5
-4.57
-3.44
3.73
0.94
-7.33
-2.41
6.67
4.1
Figures in ₹ Crores

Profit & Loss

Particulars Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales
39.36
42.88
45.83
43.21
46.21
37.63
10.52
17.97
28.83
25.02
26.63
24.17
25.53
Expenses
35.49
36.95
41.49
38.25
41.23
36.25
12.24
17.72
28.21
24.91
25.99
25.08
25.6
Operating Profit
3.87
5.93
4.34
4.96
4.98
1.38
-1.72
0.25
0.62
0.11
0.64
-0.91
-0.07
OPM %
9.83%
13.83%
9.47%
11.48%
10.78%
3.67%
-16.35%
1.39%
2.15%
0.44%
2.4%
-3.76%
-0.27%
Other Income
1.45
0.91
2.21
1.78
0.82
0.07
0.08
0.26
0.35
0.44
0.46
2.09
2.28
Interest
0.06
0.3
0.94
0.93
0.85
0.96
0.04
0.09
0.16
0.3
0.39
0.37
0.4
Depreciation
0.9
1.14
1.54
1.79
2.03
2.25
2.22
2.21
1.96
2
1.75
1.66
1.69
PBT
4.36
5.4
4.07
4.02
2.92
-1.76
-3.9
-1.79
-1.15
-1.75
-1.04
-0.85
0.12
Tax %
11.24%
39.07%
27.52%
29.85%
41.1%
13.07%
-23.85%
-15.08%
-23.48%
1.71%
-14.42%
-21.18%
—
Net Profit
3.87
3.28
2.95
2.83
1.71
-1.99
-2.97
-1.52
-0.88
-1.78
-0.89
-0.68
0.33
EPS in Rs
12.12
10.27
9.24
8.86
5.35
-6.23
-9.3
-4.76
-2.75
-5.57
-2.79
-2.13
1.03
Div. Payout %
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
—
Figures in ₹ Crores

Balance Sheet

Particulars Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
3.19
3.19
3.19
3.19
3.19
3.19
3.19
3.19
3.19
3.19
3.19
3.19
Reserves
0.29
3.57
9.36
12.27
12.87
10.69
7.72
6.27
5.45
3.59
2.73
2.03
Borrowings
5.74
10.67
9.28
11.74
9.63
8.31
8.14
8.83
9.82
11.97
13.59
15.8
Other Liabilities
11.88
13.9
13.5
11.52
12.85
10.38
7.42
6.14
8.19
6.86
7.7
6.77
Total Liabilities
21.1
31.33
35.33
38.72
38.54
32.57
26.47
24.43
26.65
25.61
27.21
27.79
Fixed Assets
8.95
11.51
13
12.77
14.21
12.73
10.53
8.79
8.63
7.37
7.7
6.81
CWIP
0.51
0
0.11
0.12
0.15
0.15
0.15
0
0
0
0
0
Investments
0.25
1.13
3.19
3.79
3.64
0.81
0.23
0.13
0.13
0.14
0.12
0.18
Other Assets
11.39
18.69
19.03
22.04
20.54
18.88
15.56
15.51
17.89
18.1
19.39
20.8
Total Assets
21.1
31.33
35.33
38.72
38.54
32.57
26.47
24.43
26.65
25.61
27.21
27.79
Figures in ₹ Crores

Cash Flow

Particulars Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating
1.56
9.42
1.44
-1.06
6.51
0.08
-1.3
-1.53
-2.52
-1.49
0.22
-3.17
Investing
-5.17
-8.87
-1.64
-0.95
-2.6
1.62
0.56
-0.02
-1.84
-0.81
-2.07
-0.84
Financing
4.16
-0.07
0.42
1.59
-4.25
-2.28
-0.2
0.6
1.67
2.08
1.84
3.89
Net Cash Flow
0.55
0.48
0.22
-0.42
-0.35
-0.58
-0.94
-0.95
-2.69
-0.21
-0.01
-0.11
Free Cash Flow
-3.13
6.16
-1.71
-2.63
3.59
-0.69
-1.31
-1.84
-4.32
-2.28
-1.86
-3.95
CFO/OP
40
159
33
-21
131
6
76
-612
-406
-1,355
34
348
Figures in ₹ Crores

Ratios

Particulars Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days
9
15.92
17.92
26.95
25.35
29.2
94.37
31.08
28.61
44.79
56.2
83.51
Inventory Days
80.06
82.24
157
163
151
150
209
312
323
301
286
299
Days Payable
86.61
88.28
130
92.76
155
128
256
197
168
126
141
116
Cash Conversion Cycle
2.44
9.88
44.25
97.24
20.97
51.13
47.54
146
184
219
202
266
Working Capital Days
-18.45
-54.48
-15.37
14.44
-4.03
34.24
41.63
26.41
30.76
32.53
39.75
75.2
ROCE %
92.76%
40.6%
22.47%
20.64%
14.67%
-1.5%
-18.14%
-9.43%
-5.39%
-7.79%
-3.4%
-2.37%

Insights

Beta

AI-extracted from concalls & annual reports · figures as reported, with sources

Log in to view Vadilal Dairy International insights

31 extracted metrics + investor summaries across FY15–FY26.

Log in — free

Shareholding Pattern

Govt.0.52%Promot.92.71%DIIs1.57%Public5.19%As ofJun 2026

Documents

1
Concall - Nov 2025 Nov 2025
2
Concall - Aug 2025 Aug 2025
3
Concall - May 2025 May 2025
4
Concall - Feb 2025 Feb 2025
5
Concall - Nov 2024 Nov 2024

Frequently Asked Questions about Vadilal Dairy International

What does Vadilal Dairy International Ltd do?
Vadilal Dairy International is engaged in the manufacturing and selling of Ice Cream and Frozen Desserts. The Company caters to the domestic markets.(Source : 202203 Annual Report Pg No. 62)
Where is Vadilal Dairy International Ltd (519451) listed?
Vadilal Dairy International Ltd trades under code 519451 on the BSE.
Which sector does Vadilal Dairy International Ltd belong to?
Vadilal Dairy International Ltd is classified under the Fast Moving Consumer Goods sector, in the Food Products industry.

Company Information

Vadilal Dairy International is engaged in the manufacturing and selling of Ice Cream and Frozen Desserts. The Company caters to the domestic markets.(Source : 202203 Annual Report Pg No. 62)

Website vadilal.net
Face Value ₹ 10

For AI agents and developers

Reading this as an AI agent, LLM or automated pipeline? Every page on Tapetide is also published as clean Markdown — no navigation, no scripts, just the data. Fetch https://tapetide.com/stocks/519451.md for Vadilal Dairy International Ltd: company profile, latest price, key fundamentals, the Tapetide Score, growth rates, quarterly and annual financial statements, shareholding pattern, technical indicators, analyst ratings and exchange filings.

Append .md to any Tapetide URL for the same treatment. A full index of what we publish is at /llms.txt and /llms-full.txt. For live, structured queries instead of documents, use our MCP server.

Explore More

More in Fast Moving Consumer Goods → FII DII Data Stock Screener Nifty 50 Heatmap F&O Ban List