Loading…
Tamil Nadu-based dairy company selling branded paneer, cheese, curd and other value-added dairy products.
Tamil Nadu-based dairy company selling branded paneer, cheese, curd and other value-added dairy products.
Moat: narrow (brand, distribution). Established south Indian dairy brand with cold-chain distribution in value-added, higher-margin dairy categories.
Headquarters: Erode, India · Employees: 1,302
Size Milky Mist Dairy Food (MILKYMIST.NS) is an India Consumer Staples company (Food: Meat/Fish/Dairy) with a market value of $2.42B, the 333rd largest of 1,058 India companies the cockpit tracks. Shares closed at ₹297.20 on 6 Nov 2026.
Growth Revenue grew 33.6% over the last twelve months (peer median +6.2%); the operating margin is 8.3% (peer median 5.1%).
Valuation It trades at 79.2× forward earnings against a peer median of 14.6× (most expensive of 20).
Capital Return on invested capital runs 1.2 points below its cost of capital (9.3% WACC).
Next results Next results expected around 3 Mar 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | n/a | ₹31.4B | ₹23.5B | ₹18.2B | ₹13.9B |
| Revenue growth | — | +34% | +29% | +31% | — |
| Gross profit | n/a | ₹4.75B | ₹3.46B | ₹2.07B | ₹1.92B |
| EBITDA | n/a | ₹4.30B | ₹3.06B | ₹2.18B | ₹1.99B |
| Net income | n/a | ₹1.27B | ₹461M | ₹194M | ₹272M |
| Free cash flow | n/a | -₹2.96B | -₹3.83B | -₹2.36B | -₹2.73B |
| Capital expenditure | n/a | ₹4.70B | ₹5.95B | ₹2.92B | ₹3.92B |
| Total debt | ₹9.11B | ₹16.8B | ₹13.8B | ₹10.4B | ₹8.04B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
| Company | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g |
|---|---|---|---|---|---|---|
| Milky Mist Dairy Food MILKYMIST.NS | $2.42B | n/a | +34% | 8% | 79.2× | n/a |
| Hatsun Agro Product HATSUN.NS | $2.52B | +8% | +18% | 5% | 49.8× | 25.4% |
| Heritage Foods HERITGFOOD.NS | $366M | +2% | +14% | 3% | 27.1× | n/a |
| Parag Milk Foods PARAGMILK.NS | $435M | +42% | +13% | 5% | 27.6× | n/a |
| Dodla Dairy DODLA.NS | $625M | -14% | +17% | 4% | 28.6× | 33.7% |
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | MILKYMIST.NS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -11.3% | +1.1% | lowest of 21 |
| Distance from 52-week high | -13.2% | -19.2% | 6th highest of 21 |
| Revenue growth (TTM) | +33.6% | +6.2% | highest of 21 |
| Operating margin | 8.3% | 5.1% | 6th highest of 21 |
| Forward P/E | 79.2× | 14.6× | most expensive of 20 |
| ROIC minus cost of capital | -1.2 pp | -0.9 pp | 7th lowest of 21 |
| EV / EBITDA | 53.2× | 9.0× | most expensive of 17 |
| Net debt / EBITDA | 0.1× | 1.8× | 5th least indebted of 19 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Milky Mist Dairy Food MILKYMIST.NS | India | $2.42B | n/a | +34% | 8% | 79.2× | n/a | n/a |
| Hatsun Agro Product HATSUN.NS | India | $2.52B | +8% | +18% | 5% | 49.8× | 25.4% | +12.4% |
| New Hope Dairy 002946.SZ | China | $2.22B | -13% | +7% | 9% | 17.6× | 1.9% | +10.7% |
| Morinaga Milk Industry 2264.T | Japan | $2.21B | -9% | +2% | 6% | 14.4× | n/a | n/a |
| China Youran Dairy 9858.HK | Hong Kong | $2.15B | -4% | +7% | -2% | 8.0× | 17.8% | +11.1% |
| Leroy Seafood LSG.OL | Norway | $2.74B | -2% | +1% | 6% | 14.6× | 7.7% | +11.5% |
| Bakkafrost P/F BAKKA.OL | Norway | $2.77B | +4% | +7% | 14% | 23.1× | 9.5% | +10.1% |
| Ezaki Glico 2206.T | Japan | $2.07B | -11% | +10% | 3% | 35.7× | 7.5% | +1.0% |
| Bell Food BELL.SW | Switzerland | $1.98B | +42% | +2% | 3% | 10.9× | 2.9% | +4.0% |
| China Feihe 6186.HK | Hong Kong | $3.16B | -20% | -4% | 15% | 11.8× | -14.7% | -1.2% |
| Austevoll Seafood AUSS.OL | Norway | $1.79B | -8% | -1% | 7% | 11.4× | 2.5% | +11.9% |
| Nh Foods 2282.T | Japan | $3.40B | -10% | +7% | 3% | 14.0× | n/a | n/a |
| Shanghai Milkground Food Tech 600882.SS | China | $1.55B | -1% | +26% | 4% | 32.0× | 11.1% | +14.7% |
| Itoham Yonekyu 2296.T | Japan | $1.53B | -13% | +3% | 3% | 13.2× | n/a | n/a |
| Fraser & Neave F99.SI | Singapore | $1.53B | -8% | -3% | 10% | n/a | 0.1% | +4.8% |
| Cranswick CWK.L | United Kingdom | $3.94B | +7% | +10% | 8% | 17.2× | 5.7% | +9.5% |
| Bright Dairy & Food 600597.SS | China | $1.43B | -6% | -3% | 0% | 30.6× | 18.8% | -1.1% |
| Bega Cheese BGA.AX | Australia | $1.36B | +23% | +7% | 3% | 24.9× | 18.4% | +12.7% |
| MEGMILK SNOW BRAND 2270.T | Japan | $1.36B | +12% | 0% | 3% | 7.5× | n/a | n/a |
| Scandi Standard SCST.ST | Sweden | $1.35B | +38% | +8% | 5% | 27.2× | 1.8% | +7.2% |
| Want Want China 0151.HK | Hong Kong | $4.43B | -32% | +6% | 18% | 9.7× | n/a | n/a |