Nifty
Sensex
:
:
22620.40
73730.16
50.05 (0.22%)
-609.28 (-0.82%)

Electronics - Components

Rating :
60/99

BSE: 515008 | NSE: MODINSULAT

127.89
26-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  131.39
  •  131.40
  •  126.00
  •  128.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  582
  •  89.43
  •  135.45
  •  42.12

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 602.92
  • 18.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 600.29
  • N/A
  • 1.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.20%
  • 2.50%
  • 32.34%
  • FII
  • DII
  • Others
  • 0%
  • 2.13%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.64
  • -0.41
  • 2.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.40
  • -7.40
  • -9.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 2.08
  • -6.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
107.14
106.99
0.14%
106.19
100.45
5.71%
89.75
100.76
-10.93%
122.76
121.33
1.18%
Expenses
96.58
97.18
-0.62%
100.75
97.19
3.66%
85.49
99.87
-14.40%
112.56
114.37
-1.58%
EBITDA
10.56
9.81
7.65%
5.44
3.26
66.87%
4.26
0.89
378.65%
10.20
6.96
46.55%
EBIDTM
9.86%
9.17%
5.12%
3.24%
4.75%
0.89%
8.31%
5.74%
Other Income
2.59
3.48
-25.57%
3.08
3.83
-19.58%
2.54
2.48
2.42%
4.57
2.57
77.82%
Interest
0.76
0.91
-16.48%
0.61
0.94
-35.11%
1.32
1.08
22.22%
1.22
1.13
7.96%
Depreciation
2.11
2.16
-2.31%
2.15
2.16
-0.46%
2.14
2.15
-0.47%
2.22
1.89
17.46%
PBT
10.28
10.22
0.59%
5.76
3.99
44.36%
3.35
0.15
2,133.33%
11.33
6.52
73.77%
Tax
0.24
0.27
-11.11%
-0.39
-0.66
-
-0.47
-0.75
-
-1.12
-2.13
-
PAT
10.04
9.96
0.80%
6.15
4.65
32.26%
3.82
0.90
324.44%
12.45
8.64
44.10%
PATM
9.37%
9.30%
5.79%
4.63%
4.25%
0.89%
10.14%
7.12%
EPS
2.13
2.11
0.95%
1.30
0.99
31.31%
0.81
0.19
326.32%
2.64
1.83
44.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Net Sales
425.84
430.96
441.62
398.47
439.72
461.01
417.93
459.32
Net Sales Growth
-0.86%
-2.41%
10.83%
-9.38%
-4.62%
10.31%
-9.01%
 
Cost Of Goods Sold
137.78
140.05
135.02
123.46
114.06
177.93
156.05
216.20
Gross Profit
288.06
290.91
306.60
275.01
325.66
283.08
261.88
243.13
GP Margin
67.64%
67.50%
69.43%
69.02%
74.06%
61.40%
62.66%
52.93%
Total Expenditure
395.38
407.54
418.85
358.86
403.93
419.88
381.89
418.51
Power & Fuel Cost
-
79.28
85.86
66.09
92.51
87.53
97.22
81.84
% Of Sales
-
18.40%
19.44%
16.59%
21.04%
18.99%
23.26%
17.82%
Employee Cost
-
69.53
71.95
67.52
72.55
47.12
40.01
35.17
% Of Sales
-
16.13%
16.29%
16.94%
16.50%
10.22%
9.57%
7.66%
Manufacturing Exp.
-
86.56
95.37
76.24
94.67
88.88
75.99
68.81
% Of Sales
-
20.09%
21.60%
19.13%
21.53%
19.28%
18.18%
14.98%
General & Admin Exp.
-
16.19
14.22
14.04
16.24
7.20
6.59
5.44
% Of Sales
-
3.76%
3.22%
3.52%
3.69%
1.56%
1.58%
1.18%
Selling & Distn. Exp.
-
13.18
15.47
10.18
11.25
5.83
4.74
9.35
% Of Sales
-
3.06%
3.50%
2.55%
2.56%
1.26%
1.13%
2.04%
Miscellaneous Exp.
-
2.73
0.96
1.33
2.65
5.38
1.29
1.71
% Of Sales
-
0.63%
0.22%
0.33%
0.60%
1.17%
0.31%
0.37%
EBITDA
30.46
23.42
22.77
39.61
35.79
41.13
36.04
40.81
EBITDA Margin
7.15%
5.43%
5.16%
9.94%
8.14%
8.92%
8.62%
8.88%
Other Income
12.78
15.10
11.78
14.82
6.17
6.96
5.97
5.14
Interest
3.91
4.15
5.20
9.29
12.92
12.78
18.65
11.60
Depreciation
8.62
8.68
8.73
10.64
10.34
8.25
9.39
8.24
PBT
30.72
25.69
20.62
34.50
18.70
27.07
13.97
26.11
Tax
-1.74
-2.26
-1.36
0.37
-3.75
2.43
-2.68
1.65
Tax Rate
-5.66%
-8.80%
-6.60%
1.07%
-20.05%
7.68%
-19.18%
10.50%
PAT
32.46
27.95
21.98
34.13
22.45
29.20
16.64
14.07
PAT before Minority Interest
32.46
27.95
21.98
34.13
22.45
29.20
16.64
14.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.62%
6.49%
4.98%
8.57%
5.11%
6.33%
3.98%
3.06%
PAT Growth
34.41%
27.16%
-35.60%
52.03%
-23.12%
75.48%
18.27%
 
EPS
6.89
5.93
4.67
7.25
4.77
6.20
3.53
2.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Shareholder's Funds
388.67
360.56
338.56
305.26
264.77
235.57
218.92
Share Capital
47.14
47.14
47.14
47.14
21.74
21.74
21.74
Total Reserves
341.53
313.41
291.41
258.12
243.03
213.82
197.18
Non-Current Liabilities
47.85
50.44
51.08
49.44
29.27
31.44
34.06
Secured Loans
0.25
0.46
0.60
0.84
0.25
0.18
0.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
23.66
23.88
22.91
20.89
12.14
10.51
9.05
Current Liabilities
67.18
94.55
100.92
175.51
108.18
113.34
99.97
Trade Payables
31.68
39.90
42.59
46.09
26.24
28.08
32.45
Other Current Liabilities
23.62
25.79
31.47
26.31
21.09
23.51
17.01
Short Term Borrowings
7.50
25.07
22.73
99.76
59.05
60.20
48.74
Short Term Provisions
4.38
3.79
4.13
3.35
1.81
1.55
1.77
Total Liabilities
503.70
505.55
490.56
530.21
402.23
380.36
352.95
Net Block
168.28
174.81
181.84
191.86
134.70
138.18
132.33
Gross Block
231.80
230.92
230.30
231.30
254.64
249.89
234.83
Accumulated Depreciation
63.51
56.11
48.46
39.44
119.94
111.71
102.50
Non Current Assets
242.89
241.01
240.41
252.95
206.06
188.85
170.21
Capital Work in Progress
3.68
0.00
0.00
0.00
2.04
2.19
1.99
Non Current Investment
0.00
0.00
0.00
0.00
1.13
1.13
1.13
Long Term Loans & Adv.
70.66
65.78
58.16
56.51
68.19
47.36
34.76
Other Non Current Assets
0.27
0.42
0.40
4.58
0.00
0.00
0.00
Current Assets
260.82
264.53
250.16
277.26
196.17
191.50
182.75
Current Investments
5.38
10.38
9.32
2.36
18.88
15.85
18.70
Inventories
117.30
122.83
116.64
129.60
76.03
91.84
73.89
Sundry Debtors
104.79
100.10
93.97
84.77
77.09
63.75
65.94
Cash & Bank
5.88
8.07
6.08
2.99
4.56
4.19
7.27
Other Current Assets
27.47
3.70
4.21
4.81
19.61
15.86
16.95
Short Term Loans & Adv.
23.05
19.45
19.93
52.74
16.09
14.19
14.75
Net Current Assets
193.63
169.98
149.23
101.76
87.99
78.16
82.78
Total Assets
503.71
505.54
490.57
530.21
402.23
380.35
352.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
23.03
13.85
52.57
27.45
9.08
-1.92
43.51
PBT
25.69
20.62
34.50
18.70
27.07
13.97
26.11
Adjustment
13.76
12.52
11.09
27.59
21.37
28.40
19.62
Changes in Working Capital
-16.42
-19.29
6.98
-18.84
-37.18
-31.68
19.77
Cash after chg. in Working capital
23.03
13.85
52.57
27.45
11.25
10.69
65.50
Interest Paid
0.00
0.00
0.00
0.00
-6.73
-12.60
-11.60
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
4.56
0.00
-10.40
Cash From Investing Activity
-3.75
-8.21
34.59
-34.36
-7.67
-12.72
-19.10
Net Fixed Assets
-1.00
-0.62
1.01
25.41
-4.60
-15.26
Net Investments
5.00
-1.06
-6.96
17.59
-3.03
2.85
Others
-7.75
-6.53
40.54
-77.36
-0.04
-0.31
Cash from Financing Activity
-22.01
-2.98
-86.55
-6.76
-1.05
11.56
-23.22
Net Cash Inflow / Outflow
-2.73
2.66
0.62
-13.67
0.36
-3.08
1.19
Opening Cash & Equivalents
4.18
1.52
0.90
14.57
4.19
7.27
6.09
Closing Cash & Equivalent
1.45
4.18
1.52
0.90
4.56
4.19
7.27

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
82.44
76.48
71.81
64.75
121.77
108.34
100.69
ROA
5.54%
4.41%
6.69%
4.82%
7.46%
4.54%
3.99%
ROE
7.46%
6.29%
10.60%
7.88%
11.67%
7.32%
6.43%
ROCE
7.62%
6.90%
11.40%
8.66%
14.32%
11.57%
10.20%
Fixed Asset Turnover
1.86
1.91
1.73
1.81
2.01
1.89
2.14
Receivable days
86.77
80.20
81.86
67.18
50.71
51.68
47.82
Inventory Days
101.69
98.96
112.78
85.34
60.45
66.04
53.58
Payable days
93.27
111.49
131.09
31.94
24.08
28.39
28.42
Cash Conversion Cycle
95.18
67.67
63.55
120.58
87.08
89.33
72.97
Total Debt/Equity
0.02
0.07
0.07
0.33
0.22
0.26
0.22
Interest Cover
7.19
4.97
4.71
2.45
3.48
1.75
2.36

News Update:


  • Modern Insulators - Quarterly Results
    12th Feb 2024, 11:59 AM

    Read More

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.