Modi Naturals Ltd - Stock Valuation and Financial Performance

BSE: 519003 | NSE: | Edible Oil | Small Cap

Modi Naturals Share Price

208.95 -7.75 -3.58%
as on 19-Mar'24 16:59

DeciZen - make an informed investing decision on Modi Naturals

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

1. Quality

2. Valuation

Fair

3. Price Trend

Modi Naturals stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
288.4 Cr.
52-wk low:
200
52-wk high:
341

Is Modi Naturals Ltd an attractive stock to invest in?

1. Is Modi Naturals Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Modi Naturals Ltd is a below average quality company.

2. Is Modi Naturals Ltd undervalued or overvalued?

The key valuation ratios of Modi Naturals Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Modi Naturals Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Modi Naturals 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 Modi Naturals:

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.
Modi Naturals Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 5.3%4%7.4%3%3%2.8%7.6%10.4%9.7%2.8%-
Value Creation
Index
-0.6-0.7-0.5-0.8-0.8-0.8-0.5-0.3-0.3-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 210234272293279296388443474418383
Sales YoY Gr.-11.5%16.2%7.9%-5%6.3%31.1%14%7.1%-11.9%-
Adj EPS 1.40.12-00.20.73.76.57.20.8-2.1
YoY Gr.--89.6%1292.9%-100.5%NA195.8%418.3%75.5%10.8%-89.5%-
BVPS (₹) 25.324.123.3252437.342.852.360.76268.7
Adj Net
Profit
1.50.22.200.30.94.78.29.11-3
Cash Flow from Ops. -4.9-6.9-7.4-7.72.3-6.60.89.3-12.712.4-
Debt/CF from Ops. -4.5-4.1-4.8-4.714.2-4.839.52.2-44-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8%8.5%2.5%-11.9%
Adj EPS -6.3%25.6%-41.2%-89.5%
BVPS10.5%20.9%13.2%2.2%
Share Price 29.3% 27.5% 44.4% -9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
5.20.57.1-00.61.98.513.112.51.2-3.2
Op. Profit
Mgn %
2.71.83.41.51.71.91.92.93.21.30.4
Net Profit
Mgn %
0.70.10.8-00.10.31.21.91.90.2-0.7
Debt to
Equity
0.81.11.41.31.20.70.60.30.70.6-
Working Cap
Days
80847884969986818810749
Cash Conv.
Cycle
5560617181816965708216

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.63

Return on Equity is Poor

Sales growth has been subdued in last 3 years 2.48%

Sales growth is not so good in last 4 quarters at -13.90%

Latest Financials - Modi Naturals Ltd.

Standalone Consolidated
TTM EPS (₹) -2.1 -3.7
TTM Sales (₹ Cr.) 383 390
BVPS (₹.) 68.7 62
Reserves (₹ Cr.) 78 76
P/BV 3.15 3.50
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 200.00 / 341.00
All Time Low / High (₹) 0.75 / 341.00
Market Cap (₹ Cr.) 288
Equity (₹ Cr.) 13.3
Face Value (₹) 10
Industry PE 77.1

Management X-Ray of Modi Naturals:

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 Modi Naturals

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
Sales210234272293279296388443474418
Operating Expenses 205230263289274291381430459412
Manufacturing Costs13141619202324273032
Material Costs171193210223209220301347359315
Employee Cost 11111316171820212223
Other Costs 11112330293036344842
Operating Profit 549546813156
Operating Profit Margin (%) 2.2%1.8%3.3%1.5%1.5%1.9%1.9%2.9%3.2%1.3%
Other Income 0000000412
Interest 2333323124
Depreciation 1111111112
Exceptional Items 0000000000
Profit Before Tax 204002414132
Tax 102002-1341
Profit After Tax 10200151191
PAT Margin (%) 0.4%0.1%0.7%0.0%0.0%0.3%1.2%2.4%2.0%0.3%
Adjusted EPS (₹)0.70.11.80.00.00.73.78.37.40.9
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 29303232325357687779
Share Capital 11111111111313131313
Reserves 18182020214045556566
Minority Interest0000000000
Debt22283535323132205149
Long Term Debt0012110000
Short Term Debt21283433313032205049
Trade Payables14106447781215
Others Liabilities 1091429292323252524
Total Liabilities 7577879997113120121165166

Fixed Assets

Gross Block33333437373940414343
Accumulated Depreciation14151617181921222224
Net Fixed Assets19181820192019192120
CWIP 0000000000
Investments 000000001527
Inventories40404458576668689485
Trade Receivables1112131081216211919
Cash Equivalents 2112112113
Others Assets361110131615121613
Total Assets 7577879997113120121165166

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -5-7-7-82-719-1312
PBT 204002414132
Adjustment 31-16327246
Changes in Working Capital -8-5-7-102-10-7-3-2511
Tax Paid 00-1-100-1-2-3-4
Cash Flow From Investing Activity -100-2-1-2-12-18-14
Capex -100-2-1-2-12-30
Net Investments 000000000-1
Others 00000000-15-12
Cash Flow From Financing Activity 46711-381-12302
Net Proceeds from Shares 000100100003
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 4671-3-21-1230-2
Net Cash Flow -1-101-101-101
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)2.910.577.47-0.07-0.022.429.1317.4813.151.51
ROCE (%)6.675.7913.214.874.195.967.7917.8213.954.43
Asset Turnover Ratio3.053.083.323.152.842.813.333.673.312.52
PAT to CFO Conversion(x)-5-INF-3.5INF-INF-70.20.82-1.4412
Working Capital Days
Receivable Days15171614121213151517
Inventory Days61625663757663566278
Payable Days252314879881016

Modi Naturals Ltd Stock News

Modi Naturals Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Modi Naturals on 19-Mar-2024 16:59 is ₹208.9.
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-Mar-2024 16:59 the market cap of Modi Naturals stood at ₹288.4.
The latest P/E ratio of Modi Naturals as of 19-Mar-2024 16:59 is 0.00.
The latest P/B ratio of Modi Naturals as of 19-Mar-2024 16:59 is 3.15.
The 52-week high of Modi Naturals is ₹341.0 and the 52-week low is ₹200.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Modi Naturals is ₹383.5 ( Cr.) .

About Modi Naturals Ltd

Anil Modi Oil Industries Ltd. (AMOIL), since its inception in 1974, has emerged a leader in the edible oil and allied products industry of India. The company has won awards for processing the highest quantity of rice bran in the country for three consecutive years. The company proudly boasts of state-of-the-art technology and outstanding management through which it constantly delivers to its customers the benefit of Quality and Price.

D D Modi, of the Modi Group, was the visionary entrepreneur who established AMOIL. He began his journey in the oil industry back in 1944 with an oil plant in Punjab as part of the family business. Through the years, his knowledge gained on mustard, groundnut, cotton seed, mowrah, rice and sunflower oils has been passed on from generation to generation.

AMOIL’s manufacturing facilities are situated in the 'Tarai Region' of India at the foot of the Himalayas, giving it an exceptional location advantage. This area is the most fertile in the country, enabling AMOIL to procure high quality raw materials to deliver the best products.

AMOIL is dedicated to the research and development of the best quality of Rice Oil available. It uses latest technologies to ensure that the many good qualities Rice Oil are retained.

AMOIL’s Rice Oil is much superior to all traditional cooking oils and can be considered food as medicine. Owing to its health benefits, many snack food majors have replaced hydrogenated oils by Rice Oil for their frying needs.

Product range of the company includes:

Consumer products

  • Rice Oil: the world's healthiest oil

Industrial products

  • Refined Rice Oil
  • Refined Sunflower Oil
  • Rice Bran Wax (New!)
  • Upgraded Rice Oil
  • Solvent Extracted Rice Oil
  • De-oiled Rice Bran
  • Distilled Rice Fatty Acid
  • Solvent Extracted Sunflower Oil
  • Expeller Sunflower Oil
  • De-oiled Sunflower Cake

Benefits of AMOIL rice oil

  • Foods cooked in AMOIL's Rice Oil absorb upto 20% less oil, resulting in less calories consumed, better flavor and more economical cooking.
  • It is a good source of Vitamin E complex and antioxidants such as Gamma Oryzanol, Tocopherol, Tocotrienol, Phytosterols, Polyphenols and Squaline. These micronutrients help fight and combat the effects of aging.
  • Rice Oil has the best balance of monounsaturated, polyunsaturated and saturated fats, as recommended by National Institute of Nutrition (Hyderabad) and the World Health Organization. This helps reduce bad cholesterol and prevent heart-diseases.
  • AMOIL's Rice Oil has a high smoke point, making it ideal for frying. It is a perfect replacement for hydrogenated oils that contain unhealthy trans-fats.
  • AMOIL's Rice Oil is physically refined, unlike many other oils that are chemically (artificially) refined. This helps retain all its natural ingredients to provide a healthy and complete cooking oil.
  • The viscosity of AMOIL's Rice Oil is very low. This makes the oil feel light and enhances the flavor of food cooked in it.

Milestones:

  • 2009    -   Launch of Refined Rice Oil by up-gradation of refinery.
  • 2005    -    Establishment of oil mill in Pilibhit.
  • 2003    -    Award for 'Highest Processor of Rice Bran in India' by SEA of India.
  • 2002    -    Merger of sister concern Neha Oils Limited with AMOIL.
  • 1998    -    Expansion of Neha Oils Unit.
  • 1995    -    Expansion of refinery.
  • 1994    -    Expansion of unit 1.
  • 1992    -    Establishment of physical refinery in Pilibhit.
  • 1991    -    Rights issue at par of AMOIL equity to existing share holders.
  • 1990    -    Acquisition of Solvent plant (by sister concern Neha Oils Limited) in Pilibhit.
  • 1985    -   IPO on Bombay Stock Exchange.
  • 1985    -    Greenfield solvent extraction plant (unit 1) in Pilibhit U.P.
  • 1979    -   New, greenfield solvent extraction plant in Sunam.
  • 1974     -   The company was incorporated and an oil mill was established in Sunam, Punjab.
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.