Modi Industries Ltd - Stock Valuation and Financial Performance

BSE: 507210 | NSE: | Sugar | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Modi Inds

M-Cap below 100cr DeciZen not available

Modi Industries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Modi Inds:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 78.5%21.6%5.1%-10.5%14.7%10.4%-10.1%-6.2%-23.9%-59.3%-
Value Creation
Index
NANANA-1.8NANA-1.7-1.5-2.7-5.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 301338309341395512602640806958806
Sales YoY Gr.-12.1%-8.6%10.6%15.7%29.7%17.6%6.3%25.9%18.9%-
Adj EPS -133.3-76.6-28.519.8-66.8-62.233.211.758.653.767.8
YoY Gr.-NANANA-437.5%NANA-64.8%402.1%-8.3%-
BVPS (₹) -540.4-619.5-645.8-650.6-777.9-848-849.3-813.1-799.2-765.7-799.2
Adj Net
Profit
-44.1-25.3-9.46.5-22.1-20.6113.919.417.822
Cash Flow from Ops. 6.217.3-2.2-7.9-22.88.131.8-39.7-84.12.7-
Debt/CF from Ops. 15.45.3-42.5-11.7-4.212.92.8-3.2-1.979.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13.7%19.4%16.8%18.9%
Adj EPS NANA17.4%-8.3%
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
32.314.85-3.410.28.3-4.2-1.5-7.9-7.5-8.7
Op. Profit
Mgn %
-8.9-4.5-1.73.8-5.1-3.62.5-1.11.73.4-8.9
Net Profit
Mgn %
-14.6-7.5-3.11.9-5.6-41.80.62.41.92.8
Debt to
Equity
-0.5-0.5-0.4-0.4-0.4-0.4-0.3-0.5-0.6-0.8-
Working Cap
Days
199186181155146120109106971070
Cash Conv.
Cycle
-45-106-153-118-117-124-156-153-93-660

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Modi Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 67.8 0
TTM Sales (₹ Cr.) 806 0
BVPS (₹.) -799.2 10
Reserves (₹ Cr.) -268 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 3.3
Face Value (₹) 10
Industry PE 17.4

Management X-Ray of Modi Inds:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Modi Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales301.32337.80308.73341.31394.83511.92601.89640.03805.69958.01
Operating Expenses 328.88352.87314.29328.30415.05530.79587.16647.10792.01925.46
Manufacturing Costs27.8130.4732.6336.5148.1571.2785.05105.69148.02170.68
Material Costs230.76257.89204.57213.64268.50321.52342.49352.13402.23440.66
Employee Cost 33.5633.3733.4828.9928.5032.0834.4635.4242.0851.86
Other Costs 36.7631.1443.6149.1569.90105.91125.16153.86199.67262.26
Operating Profit -27.56-15.07-5.5713.01-20.22-18.8714.73-7.0713.6932.55
Operating Profit Margin (%) -9.1%-4.5%-1.8%3.8%-5.1%-3.7%2.4%-1.1%1.7%3.4%
Other Income 7.626.655.506.8999.8212.0718.5419.2014.78
Interest 17.6812.286.445.955.937.287.937.627.9219.44
Depreciation 5.274.363.352.142.312.732.903.113.385.08
Exceptional Items 001-13.40-22.66-4.15-16.4111.240.85-11.71
Profit Before Tax -42.90-25.06-8.85-1.60-42.12-23.20-0.4411.9722.4511.10
Tax 0000000000
Profit After Tax -42.90-25.06-8.85-1.60-42.12-23.20-0.4411.9722.4511.10
PAT Margin (%) -14.2%-7.4%-2.9%-0.5%-10.7%-4.5%-0.1%1.9%2.8%1.2%
Adjusted EPS (₹)-129.0-75.8-26.7-4.8-127.0-70.1-1.336.267.833.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund -158.18-184.31-193.16-194.76-236.88-260.08-260.52-248.55-243.94-232.84
Share Capital 3.713.713.723.723.723.723.723.723.723.72
Reserves -161.89-188.03-196.88-198.48-240.60-263.80-264.24-252.27-247.66-236.56
Minority Interest0000000000
Debt76.6471.6075.5276.6377.9087.4668.5075.59140.60200.80
Long Term Debt59.9952.8057.2358.3459.6169.1750.2157.30117.78170.70
Short Term Debt16.6518.8118.2918.2918.2918.2918.2918.2922.8230.10
Trade Payables197.03236.54211.22233.85285.88335.44387.58377.05319.20361.12
Others Liabilities 152.94161.56155.16168.06172.73183.92173.32210.87236.28263.82
Total Liabilities 268.43285.39248.73283.78299.62346.74368.87414.96452.14592.90

Fixed Assets

Gross Block165.82166.32164.62165.50168.44170.46173.60177.78180.69195.91
Accumulated Depreciation99.43104.61105.62107.55109.78111.67114.08116.61104.59100.44
Net Fixed Assets66.3961.715957.9558.6758.7959.5161.1776.1095.47
CWIP 0.440.380.410.450.830.490.380.383.069.73
Investments 8.048.046.556.496.406.225.865.867.147.14
Inventories9374.4260.1995.45107.18127.09128.55129.10164.72171.94
Trade Receivables50.8260.1156.3674.3575.1895.40106.76142.70150.67241.09
Cash Equivalents 15.2325.6918.8124.8426.3729.1834.5435.9214.9514.17
Others Assets34.5155.0447.4124.242529.5833.2839.8235.5053.36
Total Assets 268.43285.39248.73283.78299.62346.74368.87414.96452.14592.90

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 6.2017.30-2.16-7.87-22.848.0931.77-39.69-84.092.69
PBT -42.90-25.06-8.85-1.60-42.12-23.20-0.4411.974.6111.10
Adjustment 20.0515.3110.545.94-2.8610.02-4.04-6.247.9031.36
Changes in Working Capital 34.4840.81-2.94-11.4822.6622.0136.25-45.42-96.6-39.77
Tax Paid 0.13-0.38-0.26-0.74-0.51-0.730000
Cash Flow From Investing Activity 2.350.861.451.580.03-0.70-1.1713.91-14.67-29.09
Capex 0.99-0.59-0.980.23-1.49-1.76-3.18-4.33-17.17-30.87
Net Investments 0000000.3817.2400
Others 1.361.452.431.351.531.061.631.012.501.78
Cash Flow From Financing Activity -9.70-8.66-6.748.7814.960.60-23.1931.3217.8825.65
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000007.0960.4852.92
Interest Paid -6.90-7.16-6.20-5.43-5.78-6.49-6.38-3.78-13.67-30.78
Dividend Paid 0000000000
Others -2.80-1.51-0.5514.2120.747.09-16.8228.01-28.933.51
Net Cash Flow -1.159.49-7.452.49-7.8587.415.54-80.88-0.74
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio1.211.31.341.591.722.172.452.542.862.66
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A-3.32-3.750.24
Working Capital Days
Receivable Days60565956544442464351
Inventory Days98856967746153474344
Payable Days284307399380353353385396316282

Modi Industries Ltd Stock News

Modi Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Modi Inds on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Modi Inds stood at ₹0.00.
The latest P/E ratio of Modi Inds as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Modi Inds as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Modi Inds is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Modi Inds is ₹805.7 ( Cr.) .

About Modi Industries Ltd

No data to display
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.