Parag Milk Foods (PARAGMILK)₹324.64+0.24%Dairy Products
In the Jun 2026 quarter (consolidated), Parag Milk Foods reported sales of ₹947 Cr, up 11.0% from Jun 2025, and net profit of ₹21.96 Cr, down 21.4% year on year. For the year to Mar 2026, sales were ₹3,829 Cr and net profit ₹135 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 800 | 803 | 791 | 759 | 872 | 887 | 920 | 853 | 1,010 | 1,015 | 948 | 947 |
| Expenses | 741 | 733 | 750 | 700 | 799 | 808 | 853 | 791 | 934 | 941 | 883 | 873 |
| Operating Profit | 56.02 | 65.02 | 37.03 | 56.10 | 69.09 | 74.05 | 62.02 | 58.10 | 71.12 | 68.05 | 59.08 | 68.04 |
| OPM % | 7.0% | 8.0% | 4.7% | 7.0% | 8.0% | 8.0% | 7.0% | 7.0% | 7.0% | 7.0% | 6.0% | 7.0% |
| Other Income | 6.02 | 6.02 | 8.02 | 6.02 | 7.02 | 5.01 | 13.04 | 8.02 | 18.05 | 3.01 | 19.05 | 1.01 |
| Interest | 21.04 | 22.06 | 16.04 | 19.04 | 23.05 | 26.07 | 25.05 | 20.06 | 20.03 | 21.06 | 21.06 | 22.06 |
| Depreciation | 14.95 | 14.95 | 14.94 | 15.94 | 17.96 | 15.94 | 16.95 | 15.95 | 18.94 | 17.95 | 17.94 | 17.95 |
| Profit before tax | 24.05 | 33.06 | 14.03 | 27.06 | 36.06 | 38.05 | 33.07 | 29.04 | 50.07 | 33.05 | 40.08 | 29.06 |
| Tax % | −3.0% | −4.0% | 27.0% | −2.0% | 18.0% | 4.0% | 19.0% | 5.0% | 10.0% | 9.0% | 20.0% | 25.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −5.17 | 0.00 | 0.00 |
| Net Profit | 24.95 | 33.95 | 9.99 | 26.96 | 28.94 | 35.95 | 25.98 | 27.95 | 45.92 | 29.95 | 31.95 | 21.96 |
| EPS (Rs) | 2.14 | 2.90 | 0.81 | 2.28 | 2.44 | 3.01 | 2.19 | 2.30 | 3.64 | 2.35 | 2.57 | 1.75 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,650 | 1,734 | 1,959 | 2,399 | 2,443 | 1,847 | 2,077 | 2,898 | 3,144 | 3,441 | 3,829 | 3,920 |
| Expenses | 1,488 | 1,633 | 1,751 | 2,161 | 2,217 | 1,708 | 2,499 | 2,762 | 2,922 | 3,168 | 3,548 | 3,631 |
| Operating Profit | 151 | 92.12 | 197 | 225 | 213 | 126 | −437 | 120 | 202 | 254 | 257 | 266 |
| OPM % | 9.0% | 5.0% | 10.0% | 9.0% | 9.0% | 7.0% | −21.0% | 4.2% | 6.0% | 7.0% | 7.0% | 6.8% |
| Other Income | −2.01 | −11.03 | 9.02 | 9.02 | 6.02 | 12.04 | 20.06 | 45.17 | 23.07 | 39.11 | 48.13 | 41.12 |
| Interest | 50.14 | 33.06 | 36.06 | 36.11 | 38.09 | 46.10 | 52.15 | 57.14 | 79.20 | 93.17 | 81.24 | 84.21 |
| Depreciation | 32.89 | 48.88 | 50.85 | 49.87 | 53.87 | 51.84 | 53.87 | 56.78 | 59.78 | 66.80 | 70.76 | 72.78 |
| Profit before tax | 67.13 | −1.01 | 119 | 148 | 127 | 41.12 | −523 | 51.13 | 86.16 | 133 | 152 | 152 |
| Tax % | 29.0% | −524.0% | 27.0% | 18.0% | 26.0% | 49.0% | 2.0% | −4.0% | −6.0% | 10.0% | 11.0% | — |
| Exceptional items | −1.99 | 29.89 | −1.99 | −0.99 | −0.99 | −0.99 | −0.99 | 0.00 | −1.99 | −0.99 | −4.99 | −5.17 |
| Net Profit | 46.96 | 4.99 | 86.92 | 121 | 93.91 | 20.97 | −531 | 52.96 | 90.88 | 119 | 135 | 130 |
| EPS (Rs) | 6.71 | 0.56 | 10.34 | 14.34 | 11.13 | 2.45 | −55.72 | 4.53 | 7.58 | 9.93 | 10.77 | 10.31 |
| Dividend payout % | 0.0% | 88.1% | 7.0% | 7.0% | 4.0% | 20.1% | 0.0% | 0.0% | 7.0% | 10.1% | 10.1% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 16.02 | 70.07 | 83.96 | 84.01 | 84.00 | 84.05 | 83.94 | 95.08 | 117 | 119 | 119 | 125 |
| Reserves | 108 | 291 | 540 | 627 | 742 | 826 | 843 | 459 | 690 | 791 | 902 | 1,133 |
| Borrowings | 544 | 388 | 260 | 290 | 239 | 399 | 380 | 522 | 604 | 614 | 652 | 605 |
| Other Liabilities | 256 | 242 | 403 | 380 | 377 | 381 | 375 | 320 | 254 | 360 | 357 | 417 |
| Total Liabilities | 924 | 991 | 1,286 | 1,381 | 1,442 | 1,689 | 1,682 | 1,395 | 1,666 | 1,885 | 2,031 | 2,280 |
| Fixed Assets | 292 | 346 | 335 | 398 | 407 | 468 | 474 | 460 | 437 | 468 | 580 | 645 |
| CWIP | 28.02 | 28.02 | 21.03 | 20.03 | 29.03 | 7.01 | 3.01 | 10.01 | 45.04 | 69.13 | 19.01 | 37.04 |
| Investments | 0.00 | 0.00 | 0.00 | 0.99 | 0.99 | 0.99 | 0.99 | 0.00 | 4.99 | 4.99 | 4.99 | 4.99 |
| Other Assets | 603 | 617 | 931 | 962 | 1,005 | 1,215 | 1,203 | 925 | 1,179 | 1,344 | 1,428 | 1,593 |
| Inventories | 213 | 273 | 430 | 440 | 464 | 635 | 698 | 480 | 576 | 617 | 580 | 732 |
| Trade receivables | 171 | 236 | 175 | 252 | 280 | 304 | 159 | 125 | 168 | 244 | 260 | 245 |
| Cash & equivalents | 4.99 | 7.99 | 101 | 49.91 | 11.99 | 27.97 | 18.99 | 83.85 | 14.99 | 27.99 | 24.97 | 17.98 |
| Total Assets | 924 | 991 | 1,286 | 1,381 | 1,442 | 1,689 | 1,682 | 1,395 | 1,666 | 1,885 | 2,031 | 2,280 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 88.03 | 58.99 | −16.99 | 18.99 | 140 | −66.03 | 99.92 | −149 | −190 | 102 | 212 | 149 |
| Cash from investing activity | −29.02 | −32.01 | −87.07 | −15.99 | −72.99 | −29.99 | −47.02 | −25.98 | −88.06 | −53.01 | −132 | −98.03 |
| Cash from financing activity | −57.95 | −25.98 | 140 | −11.99 | −90.94 | 111 | −68.97 | 248 | 212 | −53.01 | −77.93 | −59.93 |
| Net cash flow | 0.99 | 0.99 | 35.86 | −9.96 | −23.91 | 14.96 | −14.95 | 72.81 | −65.79 | −2.99 | 0.99 | −8.98 |
| Capex | 30.90 | 26.91 | 93.71 | 63.78 | 87.66 | 31.90 | 43.81 | 35.87 | 0.00 | 60.79 | 126 | 108 |
| Free cash flow | 58.02 | 31.01 | −111 | −45.02 | 51.98 | −97.96 | 56.06 | −185 | −190 | 41.02 | 87.09 | 59.05 |
| CFO / OP % | 80.0% | 47.9% | 0.0% | 15.9% | 75.0% | −15.1% | 96.0% | 31.0% | −155.0% | 56.0% | 88.0% | 65.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 43 | 52 | 37 | 47 | 42 | 45 | 32 | 22 | 21 | 28 | 28 | 23 |
| Inventory days | 73 | 83 | 136 | 131 | 113 | 127 | 186 | 91 | 100 | 103 | 87 | 95 |
| Days payable | 67 | 52 | 100 | 92 | 74 | 60 | 82 | 44 | 28 | 43 | 40 | 36 |
| Cash conversion cycle | 50 | 84 | 74 | 87 | 83 | 114 | 136 | 70 | 95 | 89 | 76 | 84 |
| Working capital days | −19 | 25 | 32 | 48 | 54 | 64 | 90 | 43 | 65 | 66 | 65 | 50 |
| ROCE % | 13.1% | 17.0% | 7.0% | 17.0% | 18.0% | 14.1% | 7.0% | −39.0% | 9.0% | 11.0% | 14.0% | 14.0% |
For the Jun 2026 quarter, Parag Milk Foods reported sales of ₹947 Cr, up 11.0% year on year and net profit of ₹21.96 Cr, down 21.4% year on year. The operating margin was 7.0%.
Parag Milk Foods' sales for the year to Mar 2026 were ₹3,829 Cr; over the last twelve months they were ₹3,920 Cr.
Net profit for the year to Mar 2026 was ₹135 Cr, and ₹130 Cr over the last twelve months. Earnings per share over the same trailing period were ₹10.31.
Parag Milk Foods reported borrowings of ₹605 Cr at Mar 2026, against cash and equivalents of ₹17.98 Cr.
Cash from operations was ₹149 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹59.05 Cr.