Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Electric Equipment

Rating :
61/99

BSE: 506261 | NSE: MODISONLTD

138.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  132.00
  •  138.20
  •  132.00
  •  131.62
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  99501
  •  135.69
  •  158.70
  •  70.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 473.77
  • 22.18
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 504.24
  • 1.71%
  • 2.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.11%
  • 0.87%
  • 44.20%
  • FII
  • DII
  • Others
  • 0.48%
  • 0.00%
  • 2.34%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 13.03
  • 6.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 3.39
  • 1.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.60
  • 7.15
  • 13.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.83
  • 12.08
  • 16.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 1.12
  • 1.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.13
  • 7.34
  • 9.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
113.58
87.43
29.91%
107.78
77.48
39.11%
97.15
80.14
21.23%
86.05
89.65
-4.02%
Expenses
104.15
76.37
36.38%
99.24
70.08
41.61%
89.83
78.34
14.67%
79.39
85.48
-7.12%
EBITDA
9.43
11.06
-14.74%
8.53
7.40
15.27%
7.32
1.80
306.67%
6.66
4.17
59.71%
EBIDTM
8.31%
12.65%
7.92%
9.55%
7.54%
2.24%
7.75%
4.65%
Other Income
0.41
0.18
127.78%
0.09
0.75
-88.00%
0.10
0.18
-44.44%
0.10
0.40
-75.00%
Interest
0.93
0.57
63.16%
0.98
0.56
75.00%
0.59
0.22
168.18%
0.32
0.36
-11.11%
Depreciation
1.75
1.60
9.38%
1.57
1.58
-0.63%
1.48
1.57
-5.73%
1.48
1.57
-5.73%
PBT
8.56
10.38
-17.53%
5.56
-2.63
-
7.58
0.71
967.61%
7.43
6.88
7.99%
Tax
2.41
2.72
-11.40%
1.48
-0.59
-
1.97
0.25
688.00%
1.92
1.78
7.87%
PAT
6.16
7.67
-19.69%
4.08
-2.05
-
5.61
0.46
1,119.57%
5.52
5.10
8.24%
PATM
5.42%
8.77%
3.78%
-2.64%
5.78%
0.58%
6.41%
5.68%
EPS
1.90
2.36
-19.49%
1.26
-0.63
-
1.73
0.14
1,135.71%
1.70
1.57
8.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
404.56
334.71
339.52
292.11
219.26
201.17
190.71
168.18
171.49
Net Sales Growth
-
20.87%
-1.42%
16.23%
33.23%
8.99%
5.48%
13.40%
-1.93%
 
Cost Of Goods Sold
-
320.39
262.91
265.83
211.42
151.82
138.84
126.72
110.61
126.35
Gross Profit
-
84.17
71.80
73.69
80.69
67.44
62.33
64.00
57.57
45.15
GP Margin
-
20.81%
21.45%
21.70%
27.62%
30.76%
30.98%
33.56%
34.23%
26.33%
Total Expenditure
-
372.52
310.19
309.11
252.00
192.14
174.10
159.34
142.07
154.88
Power & Fuel Cost
-
6.04
5.76
5.43
4.96
4.82
4.91
4.42
4.44
3.67
% Of Sales
-
1.49%
1.72%
1.60%
1.70%
2.20%
2.44%
2.32%
2.64%
2.14%
Employee Cost
-
21.19
20.42
18.61
16.63
16.40
12.82
11.63
10.75
9.60
% Of Sales
-
5.24%
6.10%
5.48%
5.69%
7.48%
6.37%
6.10%
6.39%
5.60%
Manufacturing Exp.
-
17.33
13.72
12.22
10.65
11.79
11.13
10.47
10.00
9.62
% Of Sales
-
4.28%
4.10%
3.60%
3.65%
5.38%
5.53%
5.49%
5.95%
5.61%
General & Admin Exp.
-
2.37
2.00
1.84
1.52
2.12
2.07
1.79
1.96
1.53
% Of Sales
-
0.59%
0.60%
0.54%
0.52%
0.97%
1.03%
0.94%
1.17%
0.89%
Selling & Distn. Exp.
-
1.45
1.34
1.88
2.04
1.34
1.36
1.38
0.83
0.83
% Of Sales
-
0.36%
0.40%
0.55%
0.70%
0.61%
0.68%
0.72%
0.49%
0.48%
Miscellaneous Exp.
-
3.73
4.04
3.30
4.77
3.85
2.96
2.93
3.47
3.29
% Of Sales
-
0.92%
1.21%
0.97%
1.63%
1.76%
1.47%
1.54%
2.06%
1.92%
EBITDA
-
32.04
24.52
30.41
40.11
27.12
27.07
31.37
26.11
16.61
EBITDA Margin
-
7.92%
7.33%
8.96%
13.73%
12.37%
13.46%
16.45%
15.53%
9.69%
Other Income
-
0.70
1.51
1.67
1.54
2.92
1.75
0.62
1.03
0.34
Interest
-
2.92
1.80
2.16
2.18
2.18
2.08
3.01
3.59
3.68
Depreciation
-
6.28
6.33
6.61
6.08
6.18
6.28
6.40
6.37
6.63
PBT
-
23.55
17.90
23.32
33.40
21.68
20.45
22.58
17.18
6.65
Tax
-
7.78
4.16
5.16
7.37
3.74
7.11
7.82
6.30
2.04
Tax Rate
-
26.70%
27.12%
26.09%
24.72%
19.83%
30.26%
35.42%
36.67%
30.68%
PAT
-
21.36
11.18
14.63
22.44
15.12
16.40
14.27
10.88
4.60
PAT before Minority Interest
-
21.36
11.18
14.63
22.44
15.12
16.40
14.27
10.88
4.60
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.28%
3.34%
4.31%
7.68%
6.90%
8.15%
7.48%
6.47%
2.68%
PAT Growth
-
91.06%
-23.58%
-34.80%
48.41%
-7.80%
14.93%
31.16%
136.52%
 
EPS
-
6.57
3.44
4.50
6.90
4.65
5.05
4.39
3.35
1.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
203.40
187.10
175.79
164.58
146.85
126.93
114.47
104.33
97.36
Share Capital
3.25
3.25
3.25
3.25
3.25
3.25
3.25
3.25
3.25
Total Reserves
200.16
183.85
172.55
161.33
143.60
123.69
111.22
101.09
94.11
Non-Current Liabilities
5.48
5.97
5.71
5.93
6.56
8.55
8.97
9.10
8.96
Secured Loans
0.00
0.00
0.00
0.00
0.03
0.81
0.00
0.04
0.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.61
1.49
1.36
1.25
1.14
0.94
0.87
0.72
0.63
Current Liabilities
62.36
28.43
32.69
32.04
37.32
26.67
28.54
31.09
41.15
Trade Payables
9.89
9.15
6.69
5.89
4.73
6.00
3.77
4.51
3.79
Other Current Liabilities
19.14
12.43
7.71
13.01
6.69
6.50
5.75
4.35
8.19
Short Term Borrowings
31.71
5.00
17.42
11.53
25.42
12.15
18.20
20.66
25.92
Short Term Provisions
1.62
1.85
0.88
1.61
0.48
2.02
0.82
1.57
3.25
Total Liabilities
271.24
221.50
214.19
202.55
190.73
162.25
152.08
144.62
147.57
Net Block
75.59
65.45
66.57
60.47
55.87
57.56
57.91
60.76
57.41
Gross Block
123.04
107.29
102.69
90.35
79.85
69.99
64.30
118.17
108.45
Accumulated Depreciation
47.46
41.84
36.12
29.88
23.98
12.43
6.39
57.41
51.04
Non Current Assets
100.17
85.12
79.17
74.53
74.70
68.02
67.36
70.02
66.33
Capital Work in Progress
10.45
10.35
3.03
3.08
2.89
0.83
0.85
1.22
1.60
Non Current Investment
1.56
1.76
1.50
3.56
3.62
2.34
2.27
0.00
0.00
Long Term Loans & Adv.
9.58
4.44
4.81
7.42
12.32
7.29
6.33
8.05
7.32
Other Non Current Assets
0.05
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
171.07
136.38
135.03
128.01
116.03
94.23
84.72
74.59
81.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
96.11
78.52
65.37
59.95
60.57
47.05
41.68
39.96
45.02
Sundry Debtors
66.20
52.74
57.94
59.97
44.96
41.89
39.28
28.82
30.58
Cash & Bank
1.24
1.09
4.56
0.44
2.82
2.23
1.79
2.08
2.08
Other Current Assets
7.52
0.48
0.38
0.36
7.69
3.06
1.97
3.74
3.55
Short Term Loans & Adv.
6.98
3.55
6.78
7.29
7.32
2.80
1.78
3.14
3.12
Net Current Assets
108.71
107.95
102.34
95.97
78.71
67.56
56.18
43.50
40.09
Total Assets
271.24
221.50
214.20
202.54
190.73
162.25
152.08
144.61
147.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-3.89
22.49
14.35
23.83
19.23
18.81
12.28
26.41
12.71
PBT
29.14
15.34
19.79
29.81
18.86
23.51
22.09
17.18
6.65
Adjustment
6.25
11.26
8.43
10.08
8.53
7.33
8.42
8.71
9.58
Changes in Working Capital
-31.65
0.49
-7.16
-9.09
-1.82
-5.91
-9.82
5.59
-0.75
Cash after chg. in Working capital
3.75
27.09
21.06
30.80
25.57
24.93
20.69
31.49
15.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.63
-4.60
-6.70
-6.98
-6.34
-6.12
-8.42
-5.09
-2.76
Other Direct Exp. Paid
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
Cash From Investing Activity
-15.40
-12.58
-10.91
-3.85
-15.03
-8.01
-3.43
-11.02
-6.38
Net Fixed Assets
-15.85
-11.92
-12.29
-10.69
-11.92
-5.67
54.24
-9.34
Net Investments
-0.04
-0.03
1.85
0.07
-1.36
0.11
-2.27
0.00
Others
0.49
-0.63
-0.47
6.77
-1.75
-2.45
-55.40
-1.68
Cash from Financing Activity
19.38
-13.76
0.66
-20.96
-3.09
-10.30
-8.93
-15.43
-6.25
Net Cash Inflow / Outflow
0.09
-3.84
4.11
-0.98
1.10
0.49
-0.08
-0.04
0.08
Opening Cash & Equivalents
0.48
4.32
0.21
1.19
0.09
0.22
0.30
0.34
0.05
Closing Cash & Equivalent
0.57
0.48
4.32
0.21
1.19
0.71
0.22
0.30
0.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
62.58
57.55
54.07
50.61
45.15
39.01
35.16
32.04
29.89
ROA
8.67%
5.13%
7.02%
11.41%
8.57%
10.44%
9.62%
7.45%
3.12%
ROE
10.96%
6.17%
8.61%
14.44%
11.07%
13.63%
13.08%
10.83%
4.75%
ROCE
15.03%
8.91%
11.90%
18.38%
13.48%
18.80%
19.52%
16.71%
8.34%
Fixed Asset Turnover
3.51
3.19
3.52
3.43
2.93
3.06
2.28
1.62
1.71
Receivable days
53.66
60.35
63.38
65.55
72.29
72.19
59.78
59.06
60.02
Inventory Days
78.77
78.45
67.36
75.30
89.58
78.93
71.67
84.50
88.37
Payable days
10.85
10.99
8.63
9.17
10.25
10.12
9.43
10.55
8.77
Cash Conversion Cycle
121.58
127.81
122.10
131.68
151.62
141.00
122.01
133.01
139.63
Total Debt/Equity
0.16
0.03
0.10
0.07
0.18
0.11
0.16
0.20
0.28
Interest Cover
10.99
9.50
10.18
14.70
9.64
12.28
8.34
5.79
2.81

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