Modern Insulators Ltd - Stock Valuation and Financial Performance

BSE: 515008 | NSE: MODINSULAT | Electronics - Components | Small Cap

Modern Insulators Share Price

99.76 -0.32 -0.32%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Modern Insulators

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Modern Insulators stock performance -

mw4me loader
P/E Ratio (SA):
14.38
Market Cap:
471.8 Cr.
52-wk low:
42
52-wk high:
122.7

Is Modern Insulators Ltd an attractive stock to invest in?

1. Is Modern Insulators Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Modern Insulators Ltd is a average quality company.

2. Is Modern Insulators Ltd undervalued or overvalued?

The key valuation ratios of Modern Insulators Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Modern Insulators Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Modern Insulators Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Modern Insulators:

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.
Modern Insulators Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 10.3%10.5%10.9%6.2%7.1%9.2%7.5%9.3%6%7.4%-
Value Creation
Index
-0.3-0.3-0.2-0.6-0.5-0.3-0.5-0.3-0.6-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 459418461386403440437390436431426
Sales YoY Gr.--9%10.3%-16.2%4.4%9.1%-0.7%-10.7%11.8%-1.2%-
Adj EPS 9.27.711.42.43.35.44.36.245.57
YoY Gr.--17%48.8%-79%36.4%65%-19.7%43.1%-35.3%38.5%-
BVPS (₹) 100.7108.3121.851.254.860.164.872.176.882.887.1
Adj Net
Profit
2016.624.711.315.425.420.429.118.926.133
Cash Flow from Ops. 43.5-1.99.125.135.830.634.249.99.723.5-
Debt/CF from Ops. 1.1-31.66.63.12.33.130.52.70.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -0.7%1.3%-0.5%-1.2%
Adj EPS -5.5%11.2%8.6%38.5%
BVPS-2.2%8.6%8.5%7.9%
Share Price - - 32.7% 123%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
9.57.39.94.56.29.46.995.46.98.2
Op. Profit
Mgn %
8.98.78.99.28.18.18.110.35.35.77.2
Net Profit
Mgn %
4.445.42.93.85.84.77.54.36.17.7
Debt to
Equity
0.20.30.20.30.30.30.30.10.10-
Working Cap
Days
143164166204215220253295256271106
Cash Conv.
Cycle
63797810712612413214914415581

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 8.20%

Sales growth has been subdued in last 3 years -0.45%

Net Profit has been subdued in last 3 years 8.64%

Sales growth is not so good in last 4 quarters at -0.38%

Latest Financials - Modern Insulators Ltd.

Standalone Consolidated
TTM EPS (₹) 7 6.9
TTM Sales (₹ Cr.) 426 426
BVPS (₹.) 87.1 86.7
Reserves (₹ Cr.) 364 362
P/BV 1.15 1.15
PE 14.38 14.54
From the Market
52 Week Low / High (₹) 42.00 / 122.65
All Time Low / High (₹) 1.10 / 122.65
Market Cap (₹ Cr.) 472
Equity (₹ Cr.) 47.1
Face Value (₹) 10
Industry PE 90.4

Management X-Ray of Modern Insulators:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Modern Insulators

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
Sales459418461386403440437390436431
Operating Expenses 419382420351371405401350414407
Manufacturing Costs151173176167181199187142181166
Material Costs216156178108112117113118132140
Employee Cost 35404751566272667170
Other Costs 16131825212730242932
Operating Profit 41364135323535402324
Operating Profit Margin (%) 8.9%8.6%8.9%9.2%8.1%7.9%8.1%10.3%5.2%5.5%
Other Income 56747107161215
Interest 12191312121113954
Depreciation 898101010101199
Exceptional Items -10055000000
Profit Before Tax 16143223182419362126
Tax 2-3271-2-40-1-2
Profit After Tax 14172915172623352228
PAT Margin (%) 3.1%4.0%6.3%4.0%4.1%5.8%5.2%9.1%5.0%6.6%
Adjusted EPS (₹)6.57.713.43.33.55.44.87.54.76.0
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 219236265241258283305340362390
Share Capital 22222247474747474747
Reserves 197214243194211236258293315343
Minority Interest0000000000
Debt49605977849310123268
Long Term Debt0000011100
Short Term Debt49605977839210023258
Trade Payables32282634332746424032
Others Liabilities 53565274817878867975
Total Liabilities 353380402427456481530491507505

Fixed Assets

Gross Block235250255212215220231230231232
Accumulated Depreciation10311212010202939485664
Net Fixed Assets132138135202195190192182175168
CWIP 2220000000
Investments 20172010229105
Inventories617963727993124114123117
Trade Receivables666477104102918594100105
Cash Equivalents 74522171475
Others Assets65761014678881258892104
Total Assets 353380402427456481530491507505

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 44-2925363134501023
PBT 26142717182419362126
Adjustment 20282124242127101213
Changes in Working Capital 20-32-31-21-6-14-124-23-16
Tax Paid 0000000000
Cash Flow From Investing Activity -19-13-8-9-30-15-4337-4-4
Capex -9-16-5-8-3-5-1251-2
Net Investments -103-300-3-6-4-14
Others 000-1-27-7-2537-3-7
Cash Flow From Financing Activity -2312-1-17-5-2-5-87-3-22
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1000-13010000
Interest Paid 000-12-12-11-13-9-5-4
Dividend Paid 0000000000
Others -1412-18698-772-18
Net Cash Flow 1-30-1014-1413-3
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)6.647.3211.676.076.669.437.6910.986.247.52
ROCE (%)10.0211.5714.3210.848.959.628.1311.716.857.68
Asset Turnover Ratio1.431.251.310.930.940.860.760.870.85
PAT to CFO Conversion(x)3.14-0.120.311.672.121.191.481.430.450.82
Working Capital Days
Receivable Days45525180928074848187
Inventory Days4556515967719011199102
Payable Days5271561021109411713611493

Modern Insulators Ltd Stock News

Modern Insulators Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Modern Insulators on 19-Apr-2024 16:01 is ₹99.76.
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 19-Apr-2024 16:01 the market cap of Modern Insulators stood at ₹471.8.
The latest P/E ratio of Modern Insulators as of 19-Apr-2024 16:01 is 14.38.
The latest P/B ratio of Modern Insulators as of 19-Apr-2024 16:01 is 1.15.
The 52-week high of Modern Insulators is ₹122.7 and the 52-week low is ₹42.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Modern Insulators is ₹425.8 ( Cr.) .

About Modern Insulators Ltd

Modern Insulators Limited is a public limited company incorporated in India under the provisions of the Companies Act, 1956 (the Act) having its registered office at Abu Road, Rajasthan, India.

Business area of the company

The Company is primarily engaged in the business of manufacturing insulators and terry towels.

Read More Read Less
You have 2 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.