Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Trading

Rating :
46/99

BSE: 503015 | NSE: Not Listed

31.25
1.35 (4.52%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  31.25
  •  31.25
  •  31.25
  •  29.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100
  •  0.03
  •  62.80
  •  22.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117.32
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 111.63
  • 0.96%
  • 3.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.58%
  • 3.03%
  • FII
  • DII
  • Others
  • 2.3%
  • 14.87%
  • 2.22%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.97
  • -13.85
  • -3.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 87.84
  • 10.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.87
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.95
  • 4.00
  • 4.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.00
  • 13.50
  • 2.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
134.37
241.18
169.90
212.97
272.29
518.12
355.64
155.27
269.15
264.02
Net Sales Growth
-
-44.29%
41.95%
-20.22%
-21.79%
-47.45%
45.69%
129.05%
-42.31%
1.94%
 
Cost Of Goods Sold
-
108.94
182.47
142.07
189.22
255.21
500.42
338.63
142.92
240.32
240.12
Gross Profit
-
25.43
58.71
27.84
23.75
17.07
17.71
17.01
12.35
28.83
23.89
GP Margin
-
18.93%
24.34%
16.39%
11.15%
6.27%
3.42%
4.78%
7.95%
10.71%
9.05%
Total Expenditure
-
144.67
243.08
173.31
218.41
270.46
512.68
350.48
157.01
251.25
254.25
Power & Fuel Cost
-
0.52
0.46
0.47
0.59
0.32
0.31
0.38
0.40
0.32
0.27
% Of Sales
-
0.39%
0.19%
0.28%
0.28%
0.12%
0.06%
0.11%
0.26%
0.12%
0.10%
Employee Cost
-
14.72
15.44
12.19
11.00
4.03
2.69
2.79
2.34
2.02
2.08
% Of Sales
-
10.95%
6.40%
7.17%
5.17%
1.48%
0.52%
0.78%
1.51%
0.75%
0.79%
Manufacturing Exp.
-
0.39
0.27
0.58
0.62
0.50
0.45
0.83
0.55
1.21
1.78
% Of Sales
-
0.29%
0.11%
0.34%
0.29%
0.18%
0.09%
0.23%
0.35%
0.45%
0.67%
General & Admin Exp.
-
15.64
17.56
14.81
12.21
6.02
4.81
4.70
7.80
5.12
4.34
% Of Sales
-
11.64%
7.28%
8.72%
5.73%
2.21%
0.93%
1.32%
5.02%
1.90%
1.64%
Selling & Distn. Exp.
-
1.49
26.46
1.66
0.00
0.13
0.21
0.53
0.36
1.00
0.74
% Of Sales
-
1.11%
10.97%
0.98%
0%
0.05%
0.04%
0.15%
0.23%
0.37%
0.28%
Miscellaneous Exp.
-
2.97
0.42
1.54
4.77
4.25
3.79
2.62
2.63
1.26
0.74
% Of Sales
-
2.21%
0.17%
0.91%
2.24%
1.56%
0.73%
0.74%
1.69%
0.47%
1.85%
EBITDA
-
-10.30
-1.90
-3.41
-5.44
1.83
5.44
5.16
-1.74
17.90
9.77
EBITDA Margin
-
-7.67%
-0.79%
-2.01%
-2.55%
0.67%
1.05%
1.45%
-1.12%
6.65%
3.70%
Other Income
-
17.89
10.13
15.97
8.90
8.24
7.87
7.27
13.96
12.58
9.99
Interest
-
11.57
7.30
4.80
3.96
3.66
3.36
4.33
5.00
8.94
11.58
Depreciation
-
3.36
3.92
4.61
2.02
1.59
1.58
1.73
1.68
1.61
1.22
PBT
-
-7.35
-2.99
3.15
-2.52
4.82
8.36
6.36
5.55
19.93
6.97
Tax
-
-2.15
-1.97
0.87
-1.36
0.55
1.39
-0.20
2.43
6.74
4.13
Tax Rate
-
29.25%
65.89%
27.62%
59.91%
8.99%
20.65%
-40.00%
44.59%
33.82%
59.25%
PAT
-
-5.41
-1.22
2.00
-0.99
5.50
5.26
0.62
2.94
13.19
2.83
PAT before Minority Interest
-
-5.21
-1.02
2.28
-0.90
5.57
5.34
0.70
3.02
13.19
2.83
Minority Interest
-
-0.20
-0.20
-0.28
-0.09
-0.07
-0.08
-0.08
-0.08
0.00
0.00
PAT Margin
-
-4.03%
-0.51%
1.18%
-0.46%
2.02%
1.02%
0.17%
1.89%
4.90%
1.07%
PAT Growth
-
-
-
-
-
4.56%
748.39%
-78.91%
-77.71%
366.08%
 
Unadjusted EPS
-
-1.44
-0.32
0.53
-0.26
1.47
1.42
0.19
0.80
3.51
0.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
38.51
45.08
46.61
45.39
46.37
42.43
38.67
38.93
37.87
27.61
Share Capital
7.51
7.51
7.51
7.51
7.51
7.51
7.51
7.51
7.51
7.51
Total Reserves
31.00
37.57
39.10
37.88
38.86
34.92
31.16
31.43
30.36
20.11
Non-Current Liabilities
146.26
72.55
85.89
56.69
67.43
59.35
54.95
59.37
66.66
101.66
Secured Loans
0.04
0.00
9.00
0.06
9.13
12.72
15.27
26.74
51.16
74.25
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.37
26.28
Long Term Provisions
0.68
0.58
2.33
3.10
3.02
0.42
0.54
0.39
0.00
0.00
Current Liabilities
37.98
31.02
38.82
48.23
59.70
68.95
79.48
50.69
50.69
92.71
Trade Payables
13.49
14.60
29.38
4.43
14.18
39.28
44.11
30.69
31.59
80.52
Other Current Liabilities
15.88
7.66
4.17
9.83
14.21
10.79
11.35
5.28
6.37
3.12
Short Term Borrowings
8.12
8.49
2.90
32.53
28.30
16.16
21.89
12.77
0.00
0.00
Short Term Provisions
0.49
0.28
2.37
1.45
3.01
2.73
2.13
1.94
12.73
9.08
Total Liabilities
225.02
150.87
173.39
152.17
175.27
170.73
173.10
148.99
155.24
222.00
Net Block
44.57
43.08
50.98
37.14
39.29
21.78
19.13
19.56
21.62
19.55
Gross Block
48.40
46.86
64.65
49.73
51.51
39.16
34.24
33.98
34.52
30.84
Accumulated Depreciation
3.82
3.78
13.67
12.59
12.22
17.38
15.10
14.43
12.91
11.29
Non Current Assets
131.09
72.76
77.65
79.14
64.98
40.95
41.74
25.89
78.58
73.06
Capital Work in Progress
3.56
3.66
3.78
23.07
4.68
3.56
4.82
2.95
0.28
3.47
Non Current Investment
73.92
18.72
13.22
8.06
8.53
5.04
4.69
2.64
0.95
1.58
Long Term Loans & Adv.
8.77
7.20
9.13
10.87
12.48
10.57
12.28
0.40
0.00
0.00
Other Non Current Assets
0.27
0.11
0.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
93.94
78.10
95.74
73.03
110.29
129.77
131.36
123.11
76.66
148.94
Current Investments
21.18
2.37
0.00
0.13
0.38
0.49
0.00
0.00
0.00
0.00
Inventories
12.46
13.72
16.52
13.98
13.86
28.28
32.77
23.76
7.68
45.42
Sundry Debtors
33.07
37.48
48.07
27.41
68.14
56.25
57.35
38.64
31.49
50.96
Cash & Bank
13.90
11.93
14.67
9.60
8.77
8.77
5.27
19.94
7.33
7.52
Other Current Assets
13.33
0.64
4.85
4.06
19.14
35.98
35.97
40.77
30.16
45.04
Short Term Loans & Adv.
12.38
11.96
11.62
17.87
12.54
35.84
35.97
40.77
30.16
45.04
Net Current Assets
55.95
47.08
56.92
24.80
50.60
60.82
51.87
72.42
25.97
56.23
Total Assets
225.03
150.86
173.39
152.17
175.27
170.72
173.10
149.00
155.24
222.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
75.48
5.88
-10.54
25.25
13.83
12.15
-34.95
-27.35
49.84
-12.75
PBT
-7.35
-2.99
3.15
-0.90
5.57
6.93
0.50
5.46
19.93
6.97
Adjustment
0.19
1.77
-7.16
-2.17
-0.18
-1.49
-0.16
4.05
2.80
10.67
Changes in Working Capital
83.18
7.68
-6.65
28.96
11.28
6.86
-33.54
-40.07
25.90
-24.14
Cash after chg. in Working capital
76.02
6.46
-10.66
25.89
16.68
12.30
-33.20
-30.55
48.64
-6.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.54
-0.59
0.12
-0.64
-2.84
-0.15
-1.75
3.21
1.21
-6.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-71.56
-0.74
19.98
-8.24
-3.56
3.40
0.52
54.21
-3.90
-10.05
Net Fixed Assets
-1.06
13.11
5.23
-15.19
10.55
-0.44
-2.60
-2.32
-5.13
-2.17
Net Investments
-73.66
-2.59
-4.22
0.00
-36.59
-0.82
-1.99
-1.70
3.05
-15.45
Others
3.16
-11.26
18.97
6.95
22.48
4.66
5.11
58.23
-1.82
7.57
Cash from Financing Activity
-2.45
-11.54
-4.51
-15.61
-9.76
-12.05
19.75
-14.25
-46.13
26.62
Net Cash Inflow / Outflow
1.48
-6.40
4.93
1.41
0.51
3.50
-14.68
12.61
-0.19
3.82
Opening Cash & Equivalents
-4.51
1.89
8.44
7.03
6.52
5.27
19.94
7.33
7.52
3.70
Closing Cash & Equivalent
-3.04
-4.51
13.37
8.44
7.03
8.77
5.27
19.94
7.33
7.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
10.26
12.01
12.41
12.09
12.35
11.30
10.30
10.37
10.09
7.35
ROA
-2.77%
-0.63%
1.40%
-0.55%
3.22%
3.11%
0.43%
1.98%
6.99%
1.58%
ROE
-12.46%
-2.22%
4.96%
-1.97%
12.56%
13.18%
1.80%
7.86%
40.30%
10.69%
ROCE
8.41%
7.68%
11.61%
2.03%
11.90%
12.93%
5.95%
11.29%
24.94%
15.45%
Fixed Asset Turnover
2.82
4.33
2.97
4.21
6.01
14.12
10.43
4.53
8.24
8.75
Receivable days
95.82
64.74
81.08
81.88
83.38
40.01
49.26
82.43
55.90
62.02
Inventory Days
35.55
22.88
32.76
23.86
28.25
21.50
29.01
36.96
36.01
41.28
Payable days
38.84
35.01
37.30
16.59
22.00
10.61
18.52
30.83
54.37
46.52
Cash Conversion Cycle
92.53
52.61
76.54
89.14
89.62
50.90
59.75
88.55
37.54
56.77
Total Debt/Equity
0.21
0.19
0.26
0.72
0.91
0.78
1.08
1.10
1.73
3.64
Interest Cover
0.36
0.59
1.66
0.43
2.67
3.00
1.11
2.09
3.23
1.60

News Update:


  • Modern India - Quarterly Results
    3rd Nov 2018, 14:15 PM

    Read More
  • Modern India gets nod to acquire remaining 24% stake in Verifacts Services
    25th Oct 2018, 12:58 PM

    The Board of Directors of the company at their meeting held on October 25, 2018, approved the same

    Read More
  • Modern India planning to acquire remaining 24% stake in Verifacts Services
    24th Oct 2018, 12:22 PM

    The meeting of the Board of Directors of the company is scheduled to be held on October 25, 2018, to consider the same

    Read More
  • Modern India to acquire remaining stake in MIFTWPL
    4th Sep 2018, 11:24 AM

    The Board of Directors of the company at their meeting held on September 03, 2018, decided the same

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.