Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Electronics - Components

Rating :
N/A

BSE: 515008 | NSE: MODINSULAT

125.90
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  130.20
  •  130.20
  •  124.15
  •  130.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18398
  •  23.20
  •  176.00
  •  79.73

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 496.43
  • 10.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 486.68
  • N/A
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.20%
  • 1.76%
  • 33.63%
  • FII
  • DII
  • Others
  • 0.02%
  • 1.53%
  • 2.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.16
  • 0.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.24
  • -0.34
  • 9.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.03
  • 9.93
  • 17.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.44
  • 13.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.85
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.41
  • 9.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
124.58
107.14
16.28%
114.92
106.19
8.22%
103.81
89.75
15.67%
140.22
122.76
14.22%
Expenses
114.66
96.58
18.72%
109.93
100.75
9.11%
99.24
85.49
16.08%
125.35
112.56
11.36%
EBITDA
9.92
10.56
-6.06%
4.99
5.44
-8.27%
4.57
4.26
7.28%
14.87
10.20
45.78%
EBIDTM
7.96%
9.86%
4.34%
5.12%
4.41%
4.75%
10.60%
8.31%
Other Income
4.89
2.59
88.80%
4.98
3.08
61.69%
5.49
2.54
116.14%
3.33
4.57
-27.13%
Interest
0.89
0.76
17.11%
0.98
0.61
60.66%
1.03
1.32
-21.97%
0.71
1.22
-41.80%
Depreciation
2.17
2.11
2.84%
2.15
2.15
0.00%
2.10
2.14
-1.87%
2.22
2.22
0.00%
PBT
11.83
10.28
15.08%
12.25
5.76
112.67%
7.64
3.35
128.06%
15.28
11.33
34.86%
Tax
2.53
0.24
954.17%
-0.79
-0.39
-
0.09
-0.47
-
-0.77
-1.12
-
PAT
9.29
10.04
-7.47%
13.05
6.15
112.20%
7.55
3.82
97.64%
16.04
12.45
28.84%
PATM
7.46%
9.37%
11.35%
5.79%
7.28%
4.25%
11.44%
10.14%
EPS
1.97
2.13
-7.51%
2.77
1.30
113.08%
1.60
0.81
97.53%
3.40
2.64
28.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Net Sales
483.53
443.30
430.96
441.62
398.47
439.72
461.01
417.93
459.32
Net Sales Growth
13.55%
2.86%
-2.41%
10.83%
-9.38%
-4.62%
10.31%
-9.01%
 
Cost Of Goods Sold
146.21
142.06
140.05
135.02
123.46
114.06
177.93
156.05
216.20
Gross Profit
337.32
301.24
290.91
306.60
275.01
325.66
283.08
261.88
243.13
GP Margin
69.76%
67.95%
67.50%
69.43%
69.02%
74.06%
61.40%
62.66%
52.93%
Total Expenditure
449.18
408.12
406.54
418.85
358.86
403.93
419.88
381.89
418.51
Power & Fuel Cost
-
75.11
79.28
85.86
66.09
92.51
87.53
97.22
81.84
% Of Sales
-
16.94%
18.40%
19.44%
16.59%
21.04%
18.99%
23.26%
17.82%
Employee Cost
-
72.50
69.53
71.95
67.52
72.55
47.12
40.01
35.17
% Of Sales
-
16.35%
16.13%
16.29%
16.94%
16.50%
10.22%
9.57%
7.66%
Manufacturing Exp.
-
86.74
86.56
95.37
76.24
94.67
88.88
75.99
68.81
% Of Sales
-
19.57%
20.09%
21.60%
19.13%
21.53%
19.28%
18.18%
14.98%
General & Admin Exp.
-
17.63
16.19
14.22
14.04
16.24
7.20
6.59
5.44
% Of Sales
-
3.98%
3.76%
3.22%
3.52%
3.69%
1.56%
1.58%
1.18%
Selling & Distn. Exp.
-
13.10
13.18
15.47
10.18
11.25
5.83
4.74
9.35
% Of Sales
-
2.96%
3.06%
3.50%
2.55%
2.56%
1.26%
1.13%
2.04%
Miscellaneous Exp.
-
0.99
1.74
0.96
1.33
2.65
5.38
1.29
1.71
% Of Sales
-
0.22%
0.40%
0.22%
0.33%
0.60%
1.17%
0.31%
0.37%
EBITDA
34.35
35.18
24.42
22.77
39.61
35.79
41.13
36.04
40.81
EBITDA Margin
7.10%
7.94%
5.67%
5.16%
9.94%
8.14%
8.92%
8.62%
8.88%
Other Income
18.69
11.50
14.11
11.78
14.82
6.17
6.96
5.97
5.14
Interest
3.61
3.41
4.15
5.20
9.29
12.92
12.78
18.65
11.60
Depreciation
8.64
8.62
8.68
8.73
10.64
10.34
8.25
9.39
8.24
PBT
47.00
34.66
25.69
20.62
34.50
18.70
27.07
13.97
26.11
Tax
1.06
-1.39
-2.26
-1.36
0.37
-3.75
2.43
-2.68
1.65
Tax Rate
2.26%
-4.01%
-8.80%
-6.60%
1.07%
-20.05%
7.68%
-19.18%
10.50%
PAT
45.93
36.04
27.95
21.98
34.13
22.45
29.20
16.64
14.07
PAT before Minority Interest
45.93
36.04
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
0.00
PAT Margin
9.50%
8.13%
6.49%
4.98%
8.57%
5.11%
6.33%
3.98%
3.06%
PAT Growth
41.50%
28.94%
27.16%
-35.60%
52.03%
-23.12%
75.48%
18.27%
 
EPS
9.75
7.65
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Shareholder's Funds
424.82
388.67
360.56
338.56
305.26
264.77
235.57
218.92
Share Capital
47.14
47.14
47.14
47.14
47.14
21.74
21.74
21.74
Total Reserves
377.67
341.53
313.41
291.41
258.12
243.03
213.82
197.18
Non-Current Liabilities
46.49
47.85
50.44
51.08
49.44
29.27
31.44
34.06
Secured Loans
0.17
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
0.00
Long Term Provisions
23.77
23.66
23.88
22.91
20.89
12.14
10.51
9.05
Current Liabilities
82.48
67.18
94.55
100.92
175.51
108.18
113.34
99.97
Trade Payables
33.25
31.68
39.90
42.59
46.09
26.24
28.08
32.45
Other Current Liabilities
25.37
23.62
25.79
31.47
26.31
21.09
23.51
17.01
Short Term Borrowings
18.90
7.50
25.07
22.73
99.76
59.05
60.20
48.74
Short Term Provisions
4.97
4.38
3.79
4.13
3.35
1.81
1.55
1.77
Total Liabilities
553.79
503.70
505.55
490.56
530.21
402.23
380.36
352.95
Net Block
162.63
168.28
174.81
181.84
191.86
134.70
138.18
132.33
Gross Block
233.89
231.80
230.92
230.30
231.30
254.64
249.89
234.83
Accumulated Depreciation
71.26
63.51
56.11
48.46
39.44
119.94
111.71
102.50
Non Current Assets
242.58
242.89
241.01
240.41
252.95
206.06
188.85
170.21
Capital Work in Progress
1.90
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
0.00
1.13
1.13
1.13
Long Term Loans & Adv.
77.67
70.66
65.78
58.16
56.51
68.19
47.36
34.76
Other Non Current Assets
0.38
0.27
0.42
0.40
4.58
0.00
0.00
0.00
Current Assets
311.21
260.82
264.53
250.16
277.26
196.17
191.50
182.75
Current Investments
18.81
5.38
10.38
9.32
2.36
18.88
15.85
18.70
Inventories
105.64
117.30
122.83
116.64
129.60
76.03
91.84
73.89
Sundry Debtors
112.94
104.79
100.10
93.97
84.77
77.09
63.75
65.94
Cash & Bank
8.40
5.88
8.07
6.08
2.99
4.56
4.19
7.27
Other Current Assets
65.42
4.42
3.70
4.21
57.55
19.61
15.86
16.95
Short Term Loans & Adv.
59.23
23.05
19.45
19.93
52.74
16.09
14.19
14.75
Net Current Assets
228.73
193.63
169.98
149.23
101.76
87.99
78.16
82.78
Total Assets
553.79
503.71
505.54
490.57
530.21
402.23
380.35
352.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
11.74
23.03
13.85
52.57
27.45
9.08
-1.92
43.51
PBT
34.66
25.69
20.62
34.50
18.70
27.07
13.97
26.11
Adjustment
11.40
13.76
12.52
11.09
27.59
21.37
28.40
19.62
Changes in Working Capital
-34.31
-16.42
-19.29
6.98
-18.84
-37.18
-31.68
19.77
Cash after chg. in Working capital
11.74
23.03
13.85
52.57
27.45
11.25
10.69
65.50
Interest Paid
0.00
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
0.00
Other Direct Exp. Paid
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
4.56
0.00
-10.40
Cash From Investing Activity
-16.02
-3.75
-8.21
34.59
-34.36
-7.67
-12.72
-19.10
Net Fixed Assets
0.02
-1.00
-0.62
1.01
25.41
-4.60
-15.26
Net Investments
-18.33
5.00
-1.06
-6.96
17.59
-3.03
2.85
Others
2.29
-7.75
-6.53
40.54
-77.36
-0.04
-0.31
Cash from Financing Activity
7.71
-22.01
-2.98
-86.55
-6.76
-1.05
11.56
-23.22
Net Cash Inflow / Outflow
3.44
-2.73
2.66
0.62
-13.67
0.36
-3.08
1.19
Opening Cash & Equivalents
1.45
4.18
1.52
0.90
14.57
4.19
7.27
6.09
Closing Cash & Equivalent
4.64
1.45
4.18
1.52
0.90
4.56
4.19
7.27

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
90.11
82.44
76.48
71.81
64.75
121.77
108.34
100.69
ROA
6.82%
5.54%
4.41%
6.69%
4.82%
7.46%
4.54%
3.99%
ROE
8.86%
7.46%
6.29%
10.60%
7.88%
11.67%
7.32%
6.43%
ROCE
9.06%
7.62%
6.90%
11.40%
8.66%
14.32%
11.57%
10.20%
Fixed Asset Turnover
1.90
1.86
1.91
1.73
1.81
2.01
1.89
2.14
Receivable days
89.64
86.77
80.20
81.86
67.18
50.71
51.68
47.82
Inventory Days
91.78
101.69
98.96
112.78
85.34
60.45
66.04
53.58
Payable days
83.41
93.27
111.49
131.09
31.94
24.08
28.39
28.42
Cash Conversion Cycle
98.01
95.18
67.67
63.55
120.58
87.08
89.33
72.97
Total Debt/Equity
0.05
0.02
0.07
0.07
0.33
0.22
0.26
0.22
Interest Cover
11.18
7.19
4.97
4.71
2.45
3.48
1.75
2.36

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.