♥
ISIN : INE737D01021
NSE : MODISONLTD
BSE : 506261
Face Value : 1
Industry : Electric Equipment
EPS : 6.58
EPS (TTM) : 5.24
Price to Earning (P/E) : 18.65
Book Value : 62.58
Price to Bookvalue (P/B) : 1.96
Dividend Yield : 1 %
Return on Equity (ROE) : 10.96 %
Return on Capital Employed (ROCE) : 15.03 %
MODISON LIMITED
ISIN : INE737D01021
NSE : MODISONLTD
BSE : 506261
Face Value : 1
Industry : Electric Equipment
EPS : 6.58
EPS (TTM) : 5.24
Price to Earning (P/E) : 18.65
Book Value : 62.58
Price to Bookvalue (P/B) : 1.96
Dividend Yield : 1 %
Return on Equity (ROE) : 10.96 %
Return on Capital Employed (ROCE) : 15.03 %
MODISON LIMITED share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 122.35 - 125.05 2.2 % |
| Low / High | 122 - 127.55 4.5 % |
| Trade Volume | 2,293 |
| 52 Week Low / High | 114.45 - 197 72.1 % |
-
YOU MAY ALSO LIKE
- CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Stock market course tutorial
Stock Market Investment Course explained in simple words. - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Share Market basics for beginners
Share Market jargons in simple terms - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ?
CONSOLIDATED QUARTERLY RESULT FOR MODISON LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 999.45 | 896.54 | 801.44 | 774.8 | 874.31 | 860.5 | 971.54 | 1077.75 | 1135.82 | 1164.8 |
| Total Income | 1010.2 | 900.58 | 803.21 | 782.31 | 876.07 | 861.48 | 972.57 | 1078.62 | 1139.91 | 1167.23 |
| Total Expenditure | 910.55 | 854.85 | 783.45 | 700.82 | 763.67 | 793.85 | 898.32 | 992.41 | 1041.47 | 1083.66 |
| Other Income | 10.75 | 4.04 | 1.77 | 7.51 | 1.76 | 0.98 | 1.03 | 0.87 | 4.09 | 2.43 |
| Operating Profit | 99.65 | 45.73 | 19.76 | 81.49 | 112.4 | 67.63 | 74.25 | 86.21 | 98.44 | 83.57 |
| Interest | 4.64 | 3.57 | 2.22 | 5.59 | 5.75 | 3.24 | 5.93 | 9.81 | 9.29 | 12.06 |
| Exceptional Items | -12.99 | 42.3 | 5.28 | -86.44 | 13.24 | 24.76 | 22.27 | -5.06 | 13.94 | -37.57 |
| PBDT | 82.02 | 84.46 | 22.82 | -10.54 | 119.89 | 89.15 | 90.59 | 71.34 | 103.09 | 33.94 |
| Depreciation | 18.52 | 15.7 | 15.71 | 15.8 | 16.04 | 14.8 | 14.79 | 15.74 | 17.47 | 17.13 |
| Profit Before Tax | 63.5 | 68.76 | 7.11 | -26.34 | 103.85 | 74.35 | 75.8 | 55.6 | 85.62 | 16.81 |
| Tax | 16.25 | 17.81 | 2.5 | -5.87 | 27.17 | 19.16 | 19.69 | 14.85 | 24.06 | 5.32 |
| Profit After Tax | 47.25 | 50.95 | 4.61 | -20.47 | 76.68 | 55.19 | 56.11 | 40.75 | 61.56 | 11.49 |
| Net Profit | 47.25 | 50.95 | 4.61 | -20.47 | 76.68 | 55.19 | 56.11 | 40.75 | 61.56 | 11.49 |
| Equity Capital | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 1.46 | 1.57 | 0.14 | -0.63 | 2.36 | 1.7 | 1.73 | 1.26 | 1.9 | 0.35 |
| Diluted Eps After Extraordinary Items | 1.46 | 1.57 | 0.14 | -0.63 | 2.36 | 1.7 | 1.73 | 1.26 | 1.9 | 0.35 |
| Diluted Eps Before Extraordinary Items | 1.46 | 1.57 | 0.14 | -0.63 | 2.36 | 1.7 | 1.73 | 1.26 | 1.9 | 0.35 |
STANDALONE QUARTERLY RESULT FOR MODISON LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 999.45 | 896.54 | 801.44 | 774.8 | 874.31 | 860.5 | 971.54 | 1077.75 | 1135.82 | 1164.8 |
| Total Income | 1010.2 | 900.58 | 803.19 | 782.24 | 876.07 | 861.32 | 972.53 | 1078.58 | 1139.87 | 1167.18 |
| Total Expenditure | 910.54 | 854.76 | 783.51 | 700.81 | 763.66 | 793.84 | 898.29 | 992.37 | 1041.47 | 1083.64 |
| Other Income | 10.75 | 4.04 | 1.75 | 7.44 | 1.76 | 0.82 | 0.99 | 0.83 | 4.05 | 2.39 |
| Operating Profit | 99.66 | 45.82 | 19.68 | 81.43 | 112.41 | 67.48 | 74.24 | 86.21 | 98.4 | 83.54 |
| Interest | 4.64 | 3.57 | 2.22 | 5.59 | 5.75 | 3.24 | 5.93 | 9.81 | 9.29 | 12.06 |
| Exceptional Items | -12.99 | 42.3 | 5.28 | -86.44 | 13.24 | 24.76 | 22.27 | -5.06 | 13.94 | -37.57 |
| PBDT | 82.03 | 84.55 | 22.74 | -10.6 | 119.9 | 89 | 90.58 | 71.34 | 103.05 | 33.91 |
| Depreciation | 18.52 | 15.7 | 15.71 | 15.8 | 16.04 | 14.8 | 14.79 | 15.74 | 17.47 | 17.13 |
| Profit Before Tax | 63.51 | 68.85 | 7.03 | -26.4 | 103.86 | 74.2 | 75.79 | 55.6 | 85.58 | 16.78 |
| Tax | 16.33 | 17.83 | 2.48 | -5.88 | 27.18 | 19.14 | 19.71 | 14.84 | 24.06 | 5.32 |
| Profit After Tax | 47.18 | 51.02 | 4.55 | -20.52 | 76.68 | 55.06 | 56.08 | 40.76 | 61.52 | 11.46 |
| Net Profit | 47.18 | 51.02 | 4.55 | -20.52 | 76.68 | 55.06 | 56.08 | 40.76 | 61.52 | 11.46 |
| Equity Capital | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 | 32.45 |
| Face Value (IN RS) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Calculated EPS | 1.45 | 1.57 | 0.14 | -0.63 | 2.36 | 1.7 | 1.73 | 1.26 | 1.9 | 0.35 |
| Diluted Eps After Extraordinary Items | 1.45 | 1.57 | 0.14 | -0.63 | 2.36 | 1.7 | 1.73 | 1.26 | 1.9 | 0.35 |
| Diluted Eps Before Extraordinary Items | 1.45 | 1.57 | 0.14 | -0.63 | 2.36 | 1.7 | 1.73 | 1.26 | 1.9 | 0.35 |
CONSOLIDATED ANNUAL RESULT FOR MODISON LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 3395.25 | 3347.1 | 4045.62 |
| Total Income | 3411.99 | 3362.17 | 4052.59 |
| Total Expenditure | 3092.18 | 3102.79 | 3726.06 |
| Other Income | 16.74 | 15.07 | 6.97 |
| Operating Profit | 319.81 | 259.38 | 326.53 |
| Interest | 20.48 | 17.13 | 28.28 |
| Exceptional Items | -35.37 | -25.62 | 55.92 |
| PBDT | 263.96 | 216.63 | 354.17 |
| Depreciation | 66.09 | 63.25 | 62.79 |
| Profit Before Tax | 197.87 | 153.38 | 291.38 |
| Tax | 51.56 | 41.61 | 77.76 |
| Profit After Tax | 146.31 | 111.77 | 213.62 |
| Net Profit | 146.31 | 111.77 | 213.62 |
| Equity Capital | 32.45 | 32.45 | 32.45 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 1725.47 | 1838.52 | 2001.57 |
| Calculated EPS | 4.51 | 3.44 | 6.58 |
| Diluted Eps After Extraordinary Items | 4.51 | 3.44 | 6.58 |
| Diluted Eps Before Extraordinary Items | 4.51 | 3.44 | 6.58 |
STANDALONE ANNUAL RESULT FOR MODISON LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 3395.25 | 3347.1 | 4045.62 |
| Total Income | 3411.88 | 3362.08 | 4052.3 |
| Total Expenditure | 3092.13 | 3102.75 | 3725.97 |
| Other Income | 16.64 | 14.98 | 6.68 |
| Operating Profit | 319.75 | 259.33 | 326.33 |
| Interest | 20.48 | 17.13 | 28.28 |
| Exceptional Items | -35.37 | -25.62 | 55.92 |
| PBDT | 263.9 | 216.58 | 353.97 |
| Depreciation | 66.09 | 63.25 | 62.79 |
| Profit Before Tax | 197.81 | 153.33 | 291.18 |
| Tax | 51.63 | 41.6 | 77.75 |
| Profit After Tax | 146.18 | 111.73 | 213.43 |
| Net Profit | 146.18 | 111.73 | 213.43 |
| Equity Capital | 32.45 | 32.45 | 32.45 |
| Face Value (IN RS) | 1 | 1 | 1 |
| Reserves | 1838.22 | 2001.08 | |
| Calculated EPS | 4.5 | 3.44 | 6.58 |
| Diluted Eps After Extraordinary Items | 4.51 | 3.44 | 6.58 |
| Diluted Eps Before Extraordinary Items | 4.51 | 3.44 | 6.58 |
CONSOLIDATED PROFIT / LOSS FOR MODISON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 292.11 Cr | 339.52 Cr | 334.71 Cr | 404.56 Cr |
| Sales | 291.17 Cr | 338.91 Cr | 334.13 Cr | 403.79 Cr |
| Job Work/ Contract Receipts | 1.07 Lk | 7,000 | 79,000 | 1.67 Lk |
| Net Sales | 292.11 Cr | 339.52 Cr | 334.71 Cr | 404.56 Cr |
| Increase/Decrease in Stock | -4.99 Cr | -4.36 Cr | -9.28 Cr | -21.31 Cr |
| Raw Material Consumed | 216.41 Cr | 270.19 Cr | 272.19 Cr | 341.7 Cr |
| Opening Raw Materials | 12.38 Cr | 5.86 Cr | 7.74 Cr | 9.79 Cr |
| Purchases Raw Materials | 209.88 Cr | 271.83 Cr | 274.24 Cr | 339.77 Cr |
| Closing Raw Materials | 5.86 Cr | 7.74 Cr | 9.79 Cr | 7.86 Cr |
| Other Direct Purchases / Brought in cost | 48,000 | 24.65 Lk | 0 | 0 |
| Power & Fuel Cost | 5 Cr | 5.43 Cr | 5.76 Cr | 6.04 Cr |
| Electricity & Power | 5 Cr | 5.43 Cr | 5.76 Cr | 6.04 Cr |
| Employee Cost | 16.63 Cr | 18.61 Cr | 20.42 Cr | 21.19 Cr |
| Salaries, Wages & Bonus | 15.62 Cr | 17.32 Cr | 19.08 Cr | 19.88 Cr |
| Contributions to EPF & Pension Funds | 62.04 Lk | 68.98 Lk | 65.16 Lk | 62.85 Lk |
| Workmen and Staff Welfare Expenses | 39.48 Lk | 59.49 Lk | 69.12 Lk | 68.62 Lk |
| Other Manufacturing Expenses | 10.65 Cr | 12.22 Cr | 13.72 Cr | 17.33 Cr |
| Processing Charges | 4.1 Cr | 4.02 Cr | 4.55 Cr | 6.22 Cr |
| Repairs and Maintenance | 92.99 Lk | 1.08 Cr | 1.38 Cr | 1.83 Cr |
| Packing Material Consumed | 24.23 Lk | 39.9 Lk | 43.94 Lk | 51.25 Lk |
| General and Administration Expenses | 1.52 Cr | 1.84 Cr | 2 Cr | 2.37 Cr |
| Rent , Rates & Taxes | 15.75 Lk | 15.49 Lk | 20.28 Lk | 19.3 Lk |
| Insurance | 29.01 Lk | 31.07 Lk | 33.46 Lk | 28.69 Lk |
| Professional and legal fees | 43.29 Lk | 55.69 Lk | 32.85 Lk | 40.96 Lk |
| Traveling and conveyance | 10.4 Lk | 27.53 Lk | 50.83 Lk | 62.09 Lk |
| Selling and Distribution Expenses | 1.91 Cr | 1.88 Cr | 1.34 Cr | 1.45 Cr |
| Advertisement & Sales Promotion | 15.25 Lk | 24.22 Lk | 20.57 Lk | 27.15 Lk |
| Sales Commissions & Incentives | 24.89 Lk | 27.24 Lk | 19.73 Lk | 20.19 Lk |
| Freight and Forwarding | 1.51 Cr | 1.37 Cr | 93.37 Lk | 97.89 Lk |
| Miscellaneous Expenses | 4.86 Cr | 3.3 Cr | 4.04 Cr | 3.73 Cr |
| Bad debts /advances written off | 0 | 0 | 19.4 Lk | 0 |
| Provision for doubtful debts | 2.13 Cr | 29.84 Lk | 83.02 Lk | 0 |
| Loss on disposal of fixed assets(net) | 0 | 0 | 4.06 Lk | 16.97 Lk |
| Loss on foreign exchange fluctuations | 0 | 0 | 12,000 | 43 Lk |
| Total Expenditure | 252 Cr | 309.11 Cr | 310.19 Cr | 372.52 Cr |
| Other Income | 1.54 Cr | 1.67 Cr | 1.51 Cr | 69.72 Lk |
| Interest Received | 45.91 Lk | 20.31 Lk | 14.33 Lk | 29.02 Lk |
| Dividend Received | 85,000 | 7,000 | 0 | 0 |
| Profit on sale of Fixed Assets | 11.7 Lk | 30.07 Lk | 0 | 0 |
| Profits on sale of Investments | 0 | 1.04 Lk | 11,000 | 1.68 Lk |
| Provision Written Back | 0 | 0 | 0 | 4.48 Lk |
| Foreign Exchange Gains | 35.74 Lk | 65.1 Lk | 1.07 Cr | 0 |
| Operating Profit | 41.65 Cr | 32.09 Cr | 26.03 Cr | 32.74 Cr |
| Interest | 2.18 Cr | 2.16 Cr | 1.8 Cr | 2.92 Cr |
| Interest on Term Loan | 1.87 Cr | 1.88 Cr | 1.34 Cr | 2.53 Cr |
| Intereston Fixed deposits | 0 | 0 | 27,000 | 29,000 |
| Bank Charges etc | 28.63 Lk | 27.46 Lk | 46.57 Lk | 38.1 Lk |
| PBDT | 39.48 Cr | 29.93 Cr | 24.22 Cr | 29.83 Cr |
| Depreciation | 6.08 Cr | 6.61 Cr | 6.33 Cr | 6.28 Cr |
| Profit Before Taxation & Exceptional Items | 33.4 Cr | 23.32 Cr | 17.9 Cr | 23.55 Cr |
| Exceptional Income / Expenses | -3.59 Cr | -3.54 Cr | -2.56 Cr | 5.59 Cr |
| Profit Before Tax | 29.81 Cr | 19.79 Cr | 15.34 Cr | 29.14 Cr |
| Provision for Tax | 7.37 Cr | 5.16 Cr | 4.16 Cr | 7.78 Cr |
| Current Income Tax | 8.4 Cr | 5.47 Cr | 5.31 Cr | 7.13 Cr |
| Deferred Tax | -72.25 Lk | -31.85 Lk | -1.21 Cr | 63.93 Lk |
| Profit After Tax | 22.44 Cr | 14.63 Cr | 11.18 Cr | 21.36 Cr |
| Consolidated Net Profit | 22.44 Cr | 14.63 Cr | 11.18 Cr | 21.36 Cr |
| Profit Balance B/F | 130.63 Cr | 148.2 Cr | 159.59 Cr | 170.77 Cr |
| Appropriations | 153.07 Cr | 162.83 Cr | 170.77 Cr | 192.13 Cr |
| Other Appropriation | 0 | 0 | 0 | 3.24 Cr |
| Equity Dividend % | 150 | 100 | 100 | 250 |
| Earnings Per Share | 6.91 | 4.51 | 3.44 | 6.58 |
| Adjusted EPS | 6.91 | 4.51 | 3.44 | 6.58 |
STANDALONE PROFIT / LOSS FOR MODISON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 292.11 Cr | 339.52 Cr | 334.71 Cr | 404.56 Cr |
| Sales | 291.17 Cr | 338.91 Cr | 334.13 Cr | 403.79 Cr |
| Job Work/ Contract Receipts | 1.07 Lk | 7,000 | 79,000 | 1.67 Lk |
| Net Sales | 292.11 Cr | 339.52 Cr | 334.71 Cr | 404.56 Cr |
| Increase/Decrease in Stock | -4.99 Cr | -4.36 Cr | -9.28 Cr | -21.31 Cr |
| Raw Material Consumed | 216.41 Cr | 270.19 Cr | 272.19 Cr | 341.7 Cr |
| Opening Raw Materials | 12.38 Cr | 5.86 Cr | 7.74 Cr | 9.79 Cr |
| Purchases Raw Materials | 209.88 Cr | 271.83 Cr | 274.24 Cr | 339.77 Cr |
| Closing Raw Materials | 5.86 Cr | 7.74 Cr | 9.79 Cr | 7.86 Cr |
| Other Direct Purchases / Brought in cost | 48,000 | 24.65 Lk | 0 | 0 |
| Power & Fuel Cost | 5 Cr | 5.43 Cr | 5.76 Cr | 6.04 Cr |
| Electricity & Power | 5 Cr | 5.43 Cr | 5.76 Cr | 6.04 Cr |
| Employee Cost | 16.63 Cr | 18.61 Cr | 20.42 Cr | 21.19 Cr |
| Salaries, Wages & Bonus | 15.62 Cr | 17.32 Cr | 19.08 Cr | 19.88 Cr |
| Contributions to EPF & Pension Funds | 62.04 Lk | 68.98 Lk | 65.16 Lk | 62.85 Lk |
| Workmen and Staff Welfare Expenses | 39.48 Lk | 59.49 Lk | 69.12 Lk | 68.62 Lk |
| Other Manufacturing Expenses | 10.65 Cr | 12.22 Cr | 13.72 Cr | 17.33 Cr |
| Processing Charges | 4.1 Cr | 4.02 Cr | 4.55 Cr | 6.22 Cr |
| Repairs and Maintenance | 92.99 Lk | 1.08 Cr | 1.38 Cr | 1.83 Cr |
| Packing Material Consumed | 24.23 Lk | 39.9 Lk | 43.94 Lk | 51.25 Lk |
| General and Administration Expenses | 1.52 Cr | 1.84 Cr | 2 Cr | 2.37 Cr |
| Rent , Rates & Taxes | 15.72 Lk | 15.46 Lk | 20.26 Lk | 19.25 Lk |
| Insurance | 29.01 Lk | 31.07 Lk | 33.46 Lk | 28.69 Lk |
| Professional and legal fees | 43.33 Lk | 55.58 Lk | 32.75 Lk | 40.81 Lk |
| Traveling and conveyance | 10.4 Lk | 27.53 Lk | 50.83 Lk | 62.09 Lk |
| Selling and Distribution Expenses | 1.91 Cr | 1.88 Cr | 1.34 Cr | 1.45 Cr |
| Advertisement & Sales Promotion | 15.25 Lk | 24.22 Lk | 20.57 Lk | 27.15 Lk |
| Sales Commissions & Incentives | 24.89 Lk | 27.24 Lk | 19.73 Lk | 20.19 Lk |
| Freight and Forwarding | 1.51 Cr | 1.37 Cr | 93.37 Lk | 97.89 Lk |
| Miscellaneous Expenses | 4.86 Cr | 3.3 Cr | 4.04 Cr | 3.73 Cr |
| Bad debts /advances written off | 0 | 0 | 19.4 Lk | 0 |
| Provision for doubtful debts | 2.13 Cr | 29.84 Lk | 83.02 Lk | 0 |
| Loss on disposal of fixed assets(net) | 0 | 0 | 4.06 Lk | 16.97 Lk |
| Loss on foreign exchange fluctuations | 0 | 0 | 12,000 | 43 Lk |
| Total Expenditure | 251.99 Cr | 309.11 Cr | 310.18 Cr | 372.51 Cr |
| Other Income | 1.53 Cr | 1.66 Cr | 1.5 Cr | 66.84 Lk |
| Interest Received | 45.91 Lk | 20.31 Lk | 14.33 Lk | 27.83 Lk |
| Dividend Received | 85,000 | 7,000 | 0 | 0 |
| Profit on sale of Fixed Assets | 11.7 Lk | 30.07 Lk | 0 | 0 |
| Provision Written Back | 0 | 0 | 0 | 4.48 Lk |
| Foreign Exchange Gains | 35.74 Lk | 65.1 Lk | 1.07 Cr | 0 |
| Operating Profit | 41.64 Cr | 32.08 Cr | 26.02 Cr | 32.72 Cr |
| Interest | 2.18 Cr | 2.16 Cr | 1.8 Cr | 2.92 Cr |
| Interest on Term Loan | 1.87 Cr | 1.88 Cr | 1.34 Cr | 2.53 Cr |
| Intereston Fixed deposits | 0 | 0 | 27,000 | 29,000 |
| Bank Charges etc | 28.63 Lk | 27.47 Lk | 46.57 Lk | 38.1 Lk |
| PBDT | 39.47 Cr | 29.93 Cr | 24.22 Cr | 29.81 Cr |
| Depreciation | 6.08 Cr | 6.61 Cr | 6.33 Cr | 6.28 Cr |
| Profit Before Taxation & Exceptional Items | 33.39 Cr | 23.32 Cr | 17.89 Cr | 23.53 Cr |
| Exceptional Income / Expenses | -3.59 Cr | -3.54 Cr | -2.56 Cr | 5.59 Cr |
| Profit Before Tax | 29.8 Cr | 19.78 Cr | 15.33 Cr | 29.12 Cr |
| Provision for Tax | 7.37 Cr | 5.16 Cr | 4.16 Cr | 7.77 Cr |
| Current Income Tax | 8.4 Cr | 5.47 Cr | 5.31 Cr | 7.13 Cr |
| Deferred Tax | -72.33 Lk | -30.98 Lk | -1.21 Cr | 64.17 Lk |
| Profit After Tax | 22.43 Cr | 14.62 Cr | 11.17 Cr | 21.34 Cr |
| Consolidated Net Profit | 22.43 Cr | 14.62 Cr | 11.17 Cr | 21.34 Cr |
| Profit Balance B/F | 130.63 Cr | 148.19 Cr | 159.57 Cr | 170.74 Cr |
| Appropriations | 153.06 Cr | 162.81 Cr | 170.74 Cr | 192.08 Cr |
| Other Appropriation | 0 | 0 | 0 | 3.24 Cr |
| Equity Dividend % | 150 | 100 | 100 | 250 |
| Earnings Per Share | 6.91 | 4.51 | 3.44 | 6.58 |
| Adjusted EPS | 6.91 | 4.51 | 3.44 | 6.58 |
CONSOLIDATED CASH FLOW FOR MODISON LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 29.81 Cr | 19.79 Cr | 15.34 Cr | 29.14 Cr |
| Adjustment | 10.08 Cr | 8.16 Cr | 11.26 Cr | 6.25 Cr |
| Changes In working Capital | -9.09 Cr | -7.05 Cr | 48.98 Lk | -31.65 Cr |
| Cash Flow after changes in Working Capital | 30.8 Cr | 20.9 Cr | 27.09 Cr | 3.75 Cr |
| Cash Flow from Operating Activities | 23.83 Cr | 14.19 Cr | 22.49 Cr | -3.89 Cr |
| Cash Flow from Investing Activities | -3.85 Cr | -10.75 Cr | -12.58 Cr | -15.4 Cr |
| Cash Flow from Financing Activitie | -20.96 Cr | 66.02 Lk | -13.76 Cr | 19.38 Cr |
| Net Cash Inflow / Outflow | -97.87 Lk | 4.11 Cr | -3.84 Cr | 8.94 Lk |
| Opening Cash & Cash Equivalents | 1.19 Cr | 21.28 Lk | 4.32 Cr | 47.94 Lk |
| Closing Cash & Cash Equivalent | 21.28 Lk | 4.32 Cr | 47.94 Lk | 56.88 Lk |
STANDALONE CASH FLOW FOR MODISON LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 29.8 Cr | 19.78 Cr | 15.33 Cr | 29.12 Cr |
| Adjustment | 10.09 Cr | 8.16 Cr | 11.27 Cr | 6.27 Cr |
| Changes In working Capital | -9.09 Cr | -7.05 Cr | 49.05 Lk | -31.4 Cr |
| Cash Flow after changes in Working Capital | 30.8 Cr | 20.89 Cr | 27.1 Cr | 3.99 Cr |
| Cash Flow from Operating Activities | 23.83 Cr | 14.19 Cr | 22.5 Cr | -3.64 Cr |
| Cash Flow from Investing Activities | -3.85 Cr | -10.96 Cr | -12.36 Cr | -15.66 Cr |
| Cash Flow from Financing Activitie | -20.96 Cr | 66.04 Lk | -13.76 Cr | 19.38 Cr |
| Net Cash Inflow / Outflow | -97.44 Lk | 3.89 Cr | -3.62 Cr | 8.03 Lk |
| Opening Cash & Cash Equivalents | 1.16 Cr | 18.94 Lk | 4.08 Cr | 46.33 Lk |
| Closing Cash & Cash Equivalent | 18.94 Lk | 4.08 Cr | 46.33 Lk | 54.36 Lk |
CONSOLIDATED BALANCE SHEET FOR MODISON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 3.24 Cr | 3.24 Cr | 3.24 Cr | 3.24 Cr |
| Equity - Authorised | 10 Cr | 10 Cr | 10 Cr | 10 Cr |
| Equity - Issued | 3.24 Cr | 3.24 Cr | 3.24 Cr | 3.24 Cr |
| Equity Paid Up | 3.24 Cr | 3.24 Cr | 3.24 Cr | 3.24 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 161.33 Cr | 172.55 Cr | 183.85 Cr | 200.16 Cr |
| Capital Reserves | 1.91 Cr | 1.91 Cr | 1.91 Cr | 1.91 Cr |
| Profit & Loss Account Balance | 148.2 Cr | 159.59 Cr | 170.77 Cr | 187.26 Cr |
| General Reserves | 11.15 Cr | 11.15 Cr | 11.15 Cr | 11.15 Cr |
| Reserve excluding Revaluation Reserve | 160.99 Cr | 172.2 Cr | 183.51 Cr | 199.82 Cr |
| Revaluation reserve | 34.25 Lk | 34.25 Lk | 34.25 Lk | 34.25 Lk |
| Shareholder's Funds | 164.58 Cr | 175.79 Cr | 187.1 Cr | 203.4 Cr |
| Deferred Tax Assets / Liabilities | 4.63 Cr | 4.33 Cr | 3.12 Cr | 3.76 Cr |
| Deferred Tax Assets | 1.07 Cr | 1.21 Cr | 2.21 Cr | 2.24 Cr |
| Deferred Tax Liability | 5.7 Cr | 5.54 Cr | 5.34 Cr | 6 Cr |
| Other Long Term Liabilities | 4.45 Lk | 2.81 Lk | 1.36 Cr | 10.15 Lk |
| Long Term Provisions | 1.25 Cr | 1.36 Cr | 1.49 Cr | 1.61 Cr |
| Total Non-Current Liabilities | 5.93 Cr | 5.71 Cr | 5.97 Cr | 5.48 Cr |
| Trade Payables | 5.97 Cr | 6.69 Cr | 9.15 Cr | 9.89 Cr |
| Sundry Creditors | 5.97 Cr | 6.69 Cr | 9.15 Cr | 9.89 Cr |
| Other Current Liabilities | 12.93 Cr | 7.71 Cr | 12.43 Cr | 19.14 Cr |
| Advances received from customers | 8 Cr | 4.11 Cr | 7.72 Cr | 13.57 Cr |
| Interest Accrued But Not Due | 6.38 Lk | 0 | 0 | 6.91 Lk |
| Short Term Borrowings | 11.53 Cr | 17.42 Cr | 5 Cr | 31.71 Cr |
| Secured ST Loans repayable on Demands | 1.53 Cr | 17.42 Cr | 5 Cr | 21.71 Cr |
| Working Capital Loans- Sec | 1.53 Cr | 17.42 Cr | 5 Cr | 21.71 Cr |
| Short Term Provisions | 1.61 Cr | 87.96 Lk | 1.85 Cr | 1.62 Cr |
| Provision for Tax | 1.41 Cr | 22.91 Lk | 1.08 Cr | 62.95 Lk |
| Total Current Liabilities | 32.04 Cr | 32.69 Cr | 28.43 Cr | 62.36 Cr |
| Total Liabilities | 202.54 Cr | 214.2 Cr | 221.5 Cr | 271.24 Cr |
| Gross Block | 90.35 Cr | 102.69 Cr | 107.28 Cr | 123.04 Cr |
| Less: Accumulated Depreciation | 29.88 Cr | 36.12 Cr | 41.84 Cr | 47.46 Cr |
| Net Block | 60.47 Cr | 66.57 Cr | 65.45 Cr | 75.59 Cr |
| Capital Work in Progress | 3.08 Cr | 3.03 Cr | 10.35 Cr | 10.45 Cr |
| Non Current Investments | 3.56 Cr | 4.76 Cr | 1.76 Cr | 1.56 Cr |
| Long Term Investment | 3.56 Cr | 4.76 Cr | 1.76 Cr | 1.56 Cr |
| Quoted | 0 | 0 | 22.92 Lk | 0 |
| Unquoted | 3.56 Cr | 4.76 Cr | 1.53 Cr | 1.56 Cr |
| Long Term Loans & Advances | 7.42 Cr | 4.81 Cr | 4.44 Cr | 9.58 Cr |
| Other Non Current Assets | 0 | 0 | 2.52 Lk | 5 Lk |
| Total Non-Current Assets | 74.53 Cr | 79.17 Cr | 85.12 Cr | 100.17 Cr |
| Unquoted | 3.56 Cr | 4.76 Cr | 1.53 Cr | 1.56 Cr |
| Inventories | 59.95 Cr | 65.37 Cr | 78.52 Cr | 96.11 Cr |
| Raw Materials | 6.69 Cr | 7.74 Cr | 9.79 Cr | 7.86 Cr |
| Work-in Progress | 50.8 Cr | 53.11 Cr | 61.57 Cr | 84.28 Cr |
| Finished Goods | 1.49 Cr | 2.92 Cr | 2.67 Cr | 1.74 Cr |
| Packing Materials | 7.32 Lk | 7.05 Lk | 7.09 Lk | 8.44 Lk |
| Stores and Spare | 12.83 Lk | 14.26 Lk | 14.52 Lk | 15.22 Lk |
| Sundry Debtors | 59.97 Cr | 57.94 Cr | 52.74 Cr | 66.2 Cr |
| Debtors more than Six months | 0 | 1.89 Cr | 2.96 Cr | 2.93 Cr |
| Debtors Others | 61.06 Cr | 57.45 Cr | 52.01 Cr | 65.45 Cr |
| Cash and Bank | 43.61 Lk | 4.56 Cr | 1.09 Cr | 1.24 Cr |
| Cash in hand | 1.94 Lk | 1.31 Lk | 2.07 Lk | 1.55 Lk |
| Balances at Bank | 41.67 Lk | 4.55 Cr | 1.07 Cr | 1.22 Cr |
| Other Current Assets | 36.29 Lk | 38.12 Lk | 48.45 Lk | 54.18 Lk |
| Interest accrued and or due on loans | 15.06 Lk | 7.65 Lk | 4.31 Lk | 7.33 Lk |
| Short Term Loans and Advances | 7.29 Cr | 6.78 Cr | 3.55 Cr | 6.98 Cr |
| Advances recoverable in cash or in kind | 8.32 Cr | 7.83 Cr | 3.49 Cr | 7.2 Cr |
| Advance income tax and TDS | 0 | 0 | 52.61 Lk | 70.63 Lk |
| Total Current Assets | 128.01 Cr | 135.03 Cr | 136.38 Cr | 171.07 Cr |
| Net Current Assets (Including Current Investments) | 95.97 Cr | 102.34 Cr | 107.95 Cr | 108.71 Cr |
| Total Assets | 202.54 Cr | 214.2 Cr | 221.5 Cr | 271.24 Cr |
| Contingent Liabilities | 11.07 Cr | 10.78 Cr | 74.79 Lk | 1.8 Cr |
| Total Debt | 11.56 Cr | 17.42 Cr | 5 Cr | 31.71 Cr |
| Book Value | 50.61 | 54.07 | 57.55 | 62.58 |
| Adjusted Book Value | 50.61 | 54.07 | 57.55 | 62.58 |
STANDALONE BALANCE SHEET FOR MODISON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 3.24 Cr | 3.24 Cr | 3.24 Cr | 3.24 Cr |
| Equity - Authorised | 10 Cr | 10 Cr | 10 Cr | 10 Cr |
| Equity - Issued | 3.24 Cr | 3.24 Cr | 3.24 Cr | 3.24 Cr |
| Equity Paid Up | 3.24 Cr | 3.24 Cr | 3.24 Cr | 3.24 Cr |
| Face Value | 1 | 1 | 1 | 1 |
| Total Reserves | 161.32 Cr | 172.52 Cr | 183.82 Cr | 200.11 Cr |
| Capital Reserves | 1.91 Cr | 1.91 Cr | 1.91 Cr | 1.91 Cr |
| Profit & Loss Account Balance | 148.19 Cr | 159.57 Cr | 170.74 Cr | 187.22 Cr |
| General Reserves | 11.15 Cr | 11.15 Cr | 11.15 Cr | 11.15 Cr |
| Reserve excluding Revaluation Reserve | 160.98 Cr | 172.18 Cr | 183.48 Cr | 199.76 Cr |
| Revaluation reserve | 34.25 Lk | 34.25 Lk | 34.25 Lk | 34.25 Lk |
| Shareholder's Funds | 164.56 Cr | 175.77 Cr | 187.07 Cr | 203.35 Cr |
| Deferred Tax Assets / Liabilities | 4.67 Cr | 4.37 Cr | 3.16 Cr | 3.81 Cr |
| Deferred Tax Assets | 1.02 Cr | 1.17 Cr | 2.17 Cr | 2.19 Cr |
| Deferred Tax Liability | 5.69 Cr | 5.54 Cr | 5.34 Cr | 6 Cr |
| Other Long Term Liabilities | 4.45 Lk | 2.81 Lk | 1.36 Cr | 10.15 Lk |
| Long Term Provisions | 1.25 Cr | 1.36 Cr | 1.49 Cr | 1.61 Cr |
| Total Non-Current Liabilities | 5.96 Cr | 5.75 Cr | 6.01 Cr | 5.52 Cr |
| Trade Payables | 5.96 Cr | 6.68 Cr | 9.15 Cr | 9.89 Cr |
| Sundry Creditors | 5.96 Cr | 6.68 Cr | 9.15 Cr | 9.89 Cr |
| Other Current Liabilities | 12.93 Cr | 7.71 Cr | 12.43 Cr | 19.14 Cr |
| Advances received from customers | 8 Cr | 4.11 Cr | 7.72 Cr | 13.57 Cr |
| Interest Accrued But Not Due | 6.39 Lk | 0 | 0 | 6.91 Lk |
| Short Term Borrowings | 11.53 Cr | 17.42 Cr | 5 Cr | 31.71 Cr |
| Secured ST Loans repayable on Demands | 1.53 Cr | 17.42 Cr | 5 Cr | 21.71 Cr |
| Working Capital Loans- Sec | 1.53 Cr | 17.42 Cr | 5 Cr | 21.71 Cr |
| Short Term Provisions | 1.6 Cr | 87.64 Lk | 1.85 Cr | 1.61 Cr |
| Provision for Tax | 1.41 Cr | 22.82 Lk | 1.08 Cr | 62.7 Lk |
| Total Current Liabilities | 32.03 Cr | 32.69 Cr | 28.43 Cr | 62.35 Cr |
| Total Liabilities | 202.55 Cr | 214.21 Cr | 221.5 Cr | 271.22 Cr |
| Gross Block | 90.35 Cr | 102.69 Cr | 107.28 Cr | 123.04 Cr |
| Less: Accumulated Depreciation | 29.88 Cr | 36.12 Cr | 41.84 Cr | 47.46 Cr |
| Net Block | 60.47 Cr | 66.57 Cr | 65.45 Cr | 75.59 Cr |
| Capital Work in Progress | 3.08 Cr | 3.03 Cr | 10.35 Cr | 10.45 Cr |
| Non Current Investments | 3.6 Cr | 5.01 Cr | 1.78 Cr | 1.82 Cr |
| Long Term Investment | 3.6 Cr | 5.01 Cr | 1.78 Cr | 1.82 Cr |
| Unquoted | 3.6 Cr | 5.01 Cr | 1.78 Cr | 1.82 Cr |
| Long Term Loans & Advances | 7.42 Cr | 4.81 Cr | 4.44 Cr | 9.58 Cr |
| Other Non Current Assets | 0 | 0 | 2.52 Lk | 5 Lk |
| Total Non-Current Assets | 74.56 Cr | 79.42 Cr | 85.14 Cr | 100.43 Cr |
| Unquoted | 3.6 Cr | 5.01 Cr | 1.78 Cr | 1.82 Cr |
| Inventories | 59.95 Cr | 65.37 Cr | 78.52 Cr | 96.11 Cr |
| Raw Materials | 6.69 Cr | 7.74 Cr | 9.79 Cr | 7.86 Cr |
| Work-in Progress | 50.8 Cr | 53.11 Cr | 61.57 Cr | 84.28 Cr |
| Finished Goods | 1.49 Cr | 2.92 Cr | 2.67 Cr | 1.74 Cr |
| Packing Materials | 7.32 Lk | 7.05 Lk | 7.09 Lk | 8.44 Lk |
| Stores and Spare | 12.83 Lk | 14.26 Lk | 14.52 Lk | 15.22 Lk |
| Sundry Debtors | 59.97 Cr | 57.94 Cr | 52.74 Cr | 66.2 Cr |
| Debtors more than Six months | 0 | 1.89 Cr | 2.96 Cr | 2.93 Cr |
| Debtors Others | 61.06 Cr | 57.45 Cr | 52.01 Cr | 65.45 Cr |
| Cash and Bank | 41.27 Lk | 4.32 Cr | 1.07 Cr | 97.3 Lk |
| Cash in hand | 1.93 Lk | 1.31 Lk | 2.04 Lk | 1.5 Lk |
| Balances at Bank | 39.34 Lk | 4.31 Cr | 1.05 Cr | 95.8 Lk |
| Other Current Assets | 36.29 Lk | 38.12 Lk | 48.45 Lk | 53.3 Lk |
| Interest accrued and or due on loans | 15.06 Lk | 7.65 Lk | 4.31 Lk | 6.45 Lk |
| Short Term Loans and Advances | 7.29 Cr | 6.78 Cr | 3.55 Cr | 6.98 Cr |
| Advances recoverable in cash or in kind | 8.32 Cr | 7.83 Cr | 3.49 Cr | 7.2 Cr |
| Advance income tax and TDS | 0 | 0 | 52.61 Lk | 70.63 Lk |
| Total Current Assets | 127.99 Cr | 134.79 Cr | 136.37 Cr | 170.8 Cr |
| Net Current Assets (Including Current Investments) | 95.96 Cr | 102.1 Cr | 107.94 Cr | 108.44 Cr |
| Total Assets | 202.55 Cr | 214.21 Cr | 221.5 Cr | 271.22 Cr |
| Contingent Liabilities | 11.07 Cr | 10.78 Cr | 74.79 Lk | 1.8 Cr |
| Total Debt | 11.56 Cr | 17.42 Cr | 5 Cr | 31.71 Cr |
| Book Value | 50.61 | 54.06 | 57.54 | 62.56 |
| Adjusted Book Value | 50.61 | 54.06 | 57.54 | 62.56 |
FINANCIAL RATIOS (CONSOLIDATED) FOR MODISON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 6.91 | 4.51 | 3.44 | 6.58 |
| CEPS(Rs) | 8.79 | 6.55 | 5.39 | 8.52 |
| DPS(Rs) | 1.5 | 1 | 1 | 2.5 |
| Book NAV/Share(Rs) | 50.61 | 54.07 | 57.55 | 62.58 |
| Tax Rate(%) | 24.73 | 26.06 | 27.13 | 26.69 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 13.73 | 8.96 | 7.33 | 7.92 |
| EBIT Margin(%) | 10.95 | 6.46 | 5.12 | 7.92 |
| Pre Tax Margin(%) | 10.21 | 5.83 | 4.58 | 7.2 |
| PAT Margin (%) | 7.68 | 4.31 | 3.34 | 5.28 |
| Cash Profit Margin (%) | 9.76 | 6.26 | 5.23 | 6.83 |
| Performance Ratios | ||||
| ROA(%) | 11.41 | 7.02 | 5.13 | 8.67 |
| ROE(%) | 14.44 | 8.61 | 6.17 | 10.96 |
| ROCE(%) | 18.38 | 11.9 | 8.91 | 15.03 |
| Asset Turnover(x) | 1.49 | 1.63 | 1.54 | 1.64 |
| Sales/Fixed Asset(x) | 3.43 | 3.52 | 3.19 | 3.51 |
| Working Capital/Sales(x) | 3.04 | 3.32 | 3.1 | 3.72 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.29 | 0.28 | 0.31 | 0.28 |
| Receivable days | 65.55 | 63.38 | 60.35 | 53.66 |
| Inventory Days | 75.3 | 67.36 | 78.45 | 78.77 |
| Payable days | 7.74 | 8.63 | 10.99 | 10.85 |
| Valuation Parameters | ||||
| PER(x) | 6.79 | 14.67 | 15.51 | 17.81 |
| PCE(x) | 5.34 | 10.11 | 9.9 | 13.76 |
| Price/Book(x) | 0.93 | 1.22 | 0.93 | 1.87 |
| Yield(%) | 3.19 | 1.51 | 1.87 | 2.13 |
| EV/Net Sales(x) | 0.56 | 0.67 | 0.53 | 1.02 |
| EV/Core EBITDA(x) | 3.92 | 7.09 | 6.81 | 12.55 |
| EV/EBIT(x) | 5.11 | 10.37 | 10.34 | 12.82 |
| EV/CE(x) | 0.81 | 1.06 | 0.92 | 1.75 |
| M Cap / Sales | 0.52 | 0.63 | 0.52 | 0.94 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 33.22 | 16.23 | -1.42 | 20.87 |
| Core EBITDA Growth(%) | 38.65 | -22.96 | -18.88 | 25.8 |
| EBIT Growth(%) | 52.01 | -31.4 | -21.88 | 87 |
| PAT Growth(%) | 48.42 | -34.79 | -23.61 | 91.13 |
| EPS Growth(%) | 48.42 | -34.79 | -23.61 | 91.13 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.07 | 0.1 | 0.03 | 0.16 |
| Current Ratio(x) | 4 | 4.13 | 4.8 | 2.74 |
| Quick Ratio(x) | 2.12 | 2.13 | 2.04 | 1.2 |
| Interest Cover(x) | 14.7 | 10.18 | 9.5 | 10.99 |
| Total Debt/Mcap(x) | 0.08 | 0.08 | 0.03 | 0.08 |
FINANCIAL RATIOS (STANDALONE) FOR MODISON LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 6.91 | 4.51 | 3.44 | 6.58 |
| CEPS(Rs) | 8.79 | 6.54 | 5.39 | 8.51 |
| DPS(Rs) | 1.5 | 1 | 1 | 2.5 |
| Book NAV/Share(Rs) | 50.61 | 54.06 | 57.54 | 62.56 |
| Tax Rate(%) | 24.73 | 26.1 | 27.13 | 26.7 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 13.73 | 8.96 | 7.33 | 7.92 |
| EBIT Margin(%) | 10.95 | 6.46 | 5.12 | 7.92 |
| Pre Tax Margin(%) | 10.2 | 5.83 | 4.58 | 7.2 |
| PAT Margin (%) | 7.68 | 4.31 | 3.34 | 5.28 |
| Cash Profit Margin (%) | 9.76 | 6.25 | 5.23 | 6.83 |
| Performance Ratios | ||||
| ROA(%) | 11.41 | 7.02 | 5.13 | 8.66 |
| ROE(%) | 14.44 | 8.61 | 6.17 | 10.95 |
| ROCE(%) | 18.37 | 11.9 | 8.91 | 15.02 |
| Asset Turnover(x) | 1.49 | 1.63 | 1.54 | 1.64 |
| Sales/Fixed Asset(x) | 3.43 | 3.52 | 3.19 | 3.51 |
| Working Capital/Sales(x) | 3.04 | 3.33 | 3.1 | 3.73 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.29 | 0.28 | 0.31 | 0.28 |
| Receivable days | 65.55 | 63.38 | 60.35 | 53.66 |
| Inventory Days | 75.3 | 67.36 | 78.45 | 78.77 |
| Payable days | 7.74 | 8.63 | 10.99 | 10.85 |
| Valuation Parameters | ||||
| PER(x) | 6.79 | 14.68 | 15.52 | 17.83 |
| PCE(x) | 5.34 | 10.11 | 9.91 | 13.77 |
| Price/Book(x) | 0.93 | 1.22 | 0.93 | 1.87 |
| Yield(%) | 3.19 | 1.51 | 1.87 | 2.13 |
| EV/Net Sales(x) | 0.56 | 0.67 | 0.53 | 1.02 |
| EV/Core EBITDA(x) | 3.93 | 7.1 | 6.81 | 12.57 |
| EV/EBIT(x) | 5.11 | 10.38 | 10.34 | 12.84 |
| EV/CE(x) | 0.81 | 1.06 | 0.92 | 1.75 |
| M Cap / Sales | 0.52 | 0.63 | 0.52 | 0.94 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 33.22 | 16.23 | -1.42 | 20.87 |
| Core EBITDA Growth(%) | 38.65 | -22.96 | -18.88 | 25.74 |
| EBIT Growth(%) | 52.01 | -31.4 | -21.88 | 86.94 |
| PAT Growth(%) | 48.43 | -34.83 | -23.57 | 91.03 |
| EPS Growth(%) | 48.43 | -34.83 | -23.57 | 91.03 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.07 | 0.1 | 0.03 | 0.16 |
| Current Ratio(x) | 4 | 4.12 | 4.8 | 2.74 |
| Quick Ratio(x) | 2.12 | 2.12 | 2.04 | 1.2 |
| Interest Cover(x) | 14.69 | 10.18 | 9.5 | 10.98 |
| Total Debt/Mcap(x) | 0.08 | 0.08 | 0.03 | 0.08 |
SHARE HOLDING PATTERN FOR MODISON LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 |
| FII % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.41 | 0.48 | 0.53 |
| DII % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 |
| Public % | 47.89 | 47.89 | 47.89 | 47.89 | 47.89 | 47.64 | 47.89 | 47.48 | 47.41 | 47.35 |
PEER COMPARISON FOR MODISON LIMITED
CORPORATE ACTIONS FOR MODISON LIMITED
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 05-Aug-2024 | Board Meeting - Quarterly Results | 13-Aug-2024 |
| BSE 04-Jul-2024 | Book Closure - Rs.2.0000 per share(200%)Final Dividend & A.G.M. | 24-Jul-2024 30-Jul-2024 |
| BSE 04-Jul-2024 | AGM - Rs.2.0000 per share(200%)Final Dividend & A.G.M. | 30-Jul-2024 30-Jul-2024 |
| BSE 29-May-2024 | Dividend - Rs.2.0000 per share(200%)Final Dividend | |
| BSE 21-May-2024 | Board Meeting - Final Dividend & Audited Results | 29-May-2024 |
| BSE 23-Feb-2024 | Dividend - Rs.0.5000 per share(50%)Interim Dividend | |
| BSE 30-Jan-2024 | Board Meeting - Quarterly Results & Interim Dividend | 13-Feb-2024 |
| BSE 14-Dec-2023 | Board Meeting - Inter alia, to consider and approve:- (1) To consider the appointment of Internal Auditor | 21-Dec-2023 |
| BSE 23-Oct-2023 | Board Meeting - Quarterly Results | 02-Nov-2023 |
| BSE 20-Jul-2023 | Board Meeting - Quarterly Results | 02-Aug-2023 |
| BSE 17-Jul-2023 | Dividend - Rs.1.0000 per share(100%)Final Dividend | |
| BSE 25-May-2023 | Book Closure - Rs.1.0000 per share(100%)Final Dividend & A.G.M. | 18-Jul-2023 24-Jul-2023 |
| BSE 25-May-2023 | AGM - Rs.1.0000 per share(100%)Final Dividend & A.G.M. | 25-Jul-2023 24-Jul-2023 |
| BSE 08-May-2023 | Board Meeting - Final Dividend & Audited Results | 25-May-2023 |
| BSE 31-Jan-2023 | Board Meeting - Quarterly Results & Interim Dividend | 08-Feb-2023 |
| BSE 01-Nov-2022 | Board Meeting - Quarterly Results | 09-Nov-2022 |
| BSE 02-Aug-2022 | Board Meeting - Quarterly Results | 11-Aug-2022 |
| BSE 22-Jul-2022 | Name Change - We have attached herewith the Certificate of Incorporation as issued by the ROC, subsequent to the name change, on 22 July 2022 for your reference. You are requested to take the above information on your records. | |
| BSE 07-Jun-2022 | Book Closure - A.G.M. | 30-Jun-2022 06-Jul-2022 |
| BSE 07-Jun-2022 | AGM - A.G.M. | 06-Jul-2022 06-Jul-2022 |
| BSE 24-May-2022 | Name Change - Inter alia, approved: 1. To appoint M/s N. Ritesh and Associates as Cost Auditor for FY 2021-22. 2. Took note of the change in name of the Company from Madison Metals Limited to Madison Limited as approved by MCA, subject to approval of the shareholders, stock exchanges and other regulatory approval, as applicable. 3. To appoint M/s ML Bhuwania and Co LLP as statutory auditor of the Company, subje... | 24-May-2022 |
| BSE 09-May-2022 | Board Meeting - Audited Results | 24-May-2022 |
| BSE 23-Feb-2022 | Dividend - Rs.1.0000 per share(100%)Interim Dividend | |
| BSE 04-Feb-2022 | Board Meeting - Quarterly Results & Interim Dividend | 12-Feb-2022 |
| BSE 08-Nov-2021 | Name Change - inter alia, approved: 1. Name Change of the Company: The Board at its meeting held on 01 st November, 2021,approved the name change of the Company from "Madison Metals Limited" to Modison Limited or Modison India Limited or any other name as may be available with the Ministryof Corporate Affairs, subject to approval by the shareholders of the Company, Stock Exchanges viz BSE Ltd. And National Stoc... | 01-Nov-2021 |
| BSE 21-Oct-2021 | Board Meeting - Quarterly Results | 01-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR MODISON LIMITED
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 26-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Completion of second term of appointment of Mrs. Rita Bhatia as Independent Director of the Company |
| BSE 26-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Completion of second term of appointment of Mrs. Rita Bhatia as Independent Director of the Company |
| BSE 14-Oct-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot As per attachment |
| BSE 14-Oct-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer"s Report As per attachment |
| BSE 02-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 As per attachment |
| BSE 28-Sep-2024 | Intimation FILE | Closure of Trading Window As per attachment |
| BSE 10-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication As per attachment |
| BSE 09-Sep-2024 | Intimation FILE | Shareholder Meeting / Postal Ballot-Notice of Postal Ballot As per attachment |
| BSE 14-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Publication of Standalone and Consolidated Unaudited Financial Results for the quarter ended 30.06.2024 |
| BSE 13-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Re-appointment of Secretarial Auditors for FY 2024-25 |
| BSE 13-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate As per attachment |
| BSE 13-Aug-2024 | Outcome FILE | Results-Financial Results For The Quarter Ended 30.06.2024 As per attachment |
| BSE 13-Aug-2024 | Outcome FILE | Board Meeting Outcome for Board Meeting Outcome For Approval Of Unaudited Financial Results For The Quarter Ended 30Th June 2024. Board Meeting Outcome for approval of Unaudited Financial Results for the Quarter ended 30Th June 2024 and Change in Directors and Auditors. |
| BSE 03-Aug-2024 | Intimation FILE | Board Meeting Intimation for Approval Of Unaudited Standalone & Consolidated Financial Results For Quarter Ended 30.06.2024 Modison Ltd-has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 13/08/2024 inter alia to consider and approve As per attachment. |
| BSE 31-Jul-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report As per attachment |
| BSE 30-Jul-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM As per attachment |
| BSE 16-Jul-2024 | Intimation FILE | Corporate Action - Fixes Record Date For Dividend Fixes Record date / Cut-off date i.e. 23.07.2024 |
| BSE 05-Jul-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Compliance Certificate under Reg 74(5) SEBI (DP) Regulations 2018 for quarter ended 30.06.2024 |
| BSE 05-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Advertisement under Reg 30 and 47 of SEBI LODR Regulations regarding AGM notice Remote e-voting Book Closure and Cut-off |
| BSE 04-Jul-2024 | Intimation FILE | Corporate Action-Fixes Record Date Fixes Record Date / Cut-off date as 23.07.2024 |
| BSE 04-Jul-2024 | Intimation FILE | Fixes Book Closure For 41St AGM Register of Members and Share Transfer Book will remain closed from 24.07.2024 to 30.07.2024 (both days inclusive) for the purpose of AGM. |
| BSE 04-Jul-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Annual Report for the financial year 2023-24 |
| BSE 04-Jul-2024 | Intimation FILE | Notice Of Shareholders Meeting - AGM - Tuesday 30.07.2024 Notice of AGM to be held on Tuesday 30.07.2024 |
| BSE 03-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication to intimate Shareholder about 41st Annual General meeting of the company |
| BSE 27-Jun-2024 | Intimation FILE | Closure of Trading Window Trading window for dealing in securities of the Company will remain close from 01.07.2024 till the conclusion of 48 hours after the declaration of Unaudited financial results for the quarter ended 30.06.2024 |
| BSE 31-May-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication of Audited Standalone and Consolidated Financial Results of the Company for the quarter and financial year ended 31.03.2024 |
| BSE 29-May-2024 | Outcome FILE | Corporate Action-Board approves Dividend Board of Directors of the Company recommends Final Dividend of Rs. 2/- per shares subject to approval of the shareholders of the Company |
| BSE 29-May-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate As per attachment |
| BSE 29-May-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management As per attachment |
| BSE 29-May-2024 | Outcome FILE | Results - Financial Results For The Quarter And Financial Year Ended 31.03.2024 As per attachments |
INSIDER TRADING FOR MODISON LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 20-Dec-2022 20-Dec-2022 | Sell Gift | 814,405 @ 0.00 (2.51 %) | VIJAY KUMAR MODI |
| BSE 01-Sep-2022 01-Sep-2022 | Buy Inheritance | 814,405 @ 0.00 (2.51 %) | VIJAY KUMAR MODI |
| BSE 14-Jun-2022 14-Jun-2022 | Buy Market | 300 @ 0.00 (0.00 %) | MANISH KUMAR SRIVASTAVA |
BULK BLOCK DEALS FOR MODISON LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
DIVIDEND BY MODISON LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 21-Feb-2025 | INTERIM DIVIDEND | 1.5 |
| 23-Jul-2024 | DIVIDEND | 2 |
| 23-Feb-2024 | INTERIM DIVIDEND | 0.5 |
| 17-Jul-2023 | DIVIDEND | 1 |
| 23-Feb-2022 | INTERIM DIVIDEND | 1 |
| 11-Feb-2021 | INTERIM DIVIDEND | 1.5 |
SPLIT / BONUS BY MODISON LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed