MODI NATURALS
|
MODI NATURALS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Issued | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | ₹3.36 Cr | - | - |
| Total Reserves | ₹108 Cr | ₹77 Cr | ₹66 Cr | ₹65 Cr | ₹55 Cr |
| Securities Premium | ₹38 Cr | ₹38 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Capital Reserves | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr |
| Profit & Loss Account Balance | ₹68 Cr | ₹37 Cr | ₹38 Cr | ₹37 Cr | ₹27 Cr |
| General Reserves | ₹1.87 Cr | ₹1.87 Cr | ₹1.87 Cr | ₹1.87 Cr | ₹1.87 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹108 Cr | ₹77 Cr | ₹66 Cr | ₹65 Cr | ₹55 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹122 Cr | ₹91 Cr | ₹82 Cr | ₹77 Cr | ₹68 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹70 Cr | ₹85 Cr | ₹87 Cr | ₹0.39 Cr | ₹0.10 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹85 Cr | ₹98 Cr | ₹93 Cr | - | ₹0.00 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-15 Cr | ₹-13 Cr | ₹-5.33 Cr | ₹0.39 Cr | ₹0.10 Cr |
| Unsecured Loans | ₹1.04 Cr | ₹0.68 Cr | ₹0.34 Cr | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹1.04 Cr | ₹0.68 Cr | ₹0.34 Cr | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹4.29 Cr | ₹1.36 Cr | ₹2.20 Cr | ₹2.32 Cr | ₹2.88 Cr |
| Deferred Tax Assets | ₹0.85 Cr | ₹2.30 Cr | ₹0.72 Cr | ₹0.68 Cr | ₹0.61 Cr |
| Deferred Tax Liability | ₹5.13 Cr | ₹3.66 Cr | ₹2.92 Cr | ₹3.00 Cr | ₹3.49 Cr |
| Other Long Term Liabilities | ₹0.58 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.78 Cr |
| Long Term Trade Payables | ₹0.44 Cr | ₹0.46 Cr | ₹0.41 Cr | ₹0.34 Cr | ₹0.24 Cr |
| Long Term Provisions | ₹2.19 Cr | ₹1.84 Cr | ₹1.62 Cr | ₹1.55 Cr | ₹1.32 Cr |
| Total Non-Current Liabilities | ₹78 Cr | ₹90 Cr | ₹93 Cr | ₹5.18 Cr | ₹5.33 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹28 Cr | ₹25 Cr | ₹18 Cr | ₹12 Cr | ₹7.83 Cr |
| Sundry Creditors | ₹28 Cr | ₹25 Cr | ₹18 Cr | ₹12 Cr | ₹7.83 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹35 Cr | ₹29 Cr | ₹20 Cr | ₹16 Cr | ₹16 Cr |
| Bank Overdraft / Short term credit | - | - | - | ₹0.09 Cr | - |
| Advances received from customers | ₹0.82 Cr | ₹0.73 Cr | ₹1.00 Cr | ₹1.47 Cr | ₹1.74 Cr |
| Interest Accrued But Not Due | ₹0.00 Cr | ₹0.00 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.23 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹35 Cr | ₹28 Cr | ₹19 Cr | ₹14 Cr | ₹14 Cr |
| Short Term Borrowings | ₹62 Cr | ₹70 Cr | ₹49 Cr | ₹50 Cr | ₹20 Cr |
| Secured ST Loans repayable on Demands | ₹62 Cr | ₹70 Cr | ₹46 Cr | ₹44 Cr | ₹17 Cr |
| Working Capital Loans- Sec | ₹62 Cr | ₹70 Cr | ₹46 Cr | ₹44 Cr | ₹17 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-62 Cr | ₹-70 Cr | ₹-44 Cr | ₹-38 Cr | ₹-14 Cr |
| Short Term Provisions | ₹3.79 Cr | ₹1.16 Cr | ₹1.52 Cr | ₹4.40 Cr | ₹3.58 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.65 Cr | ₹0.05 Cr | ₹0.41 Cr | ₹3.35 Cr | ₹2.66 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.14 Cr | ₹1.10 Cr | ₹1.11 Cr | ₹1.05 Cr | ₹0.91 Cr |
| Total Current Liabilities | ₹130 Cr | ₹126 Cr | ₹88 Cr | ₹83 Cr | ₹48 Cr |
| Total Liabilities | ₹330 Cr | ₹306 Cr | ₹263 Cr | ₹165 Cr | ₹121 Cr |
| ASSETS | |||||
| Gross Block | ₹180 Cr | ₹177 Cr | ₹51 Cr | ₹48 Cr | ₹41 Cr |
| Less: Accumulated Depreciation | ₹35 Cr | ₹28 Cr | ₹24 Cr | ₹22 Cr | ₹22 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹145 Cr | ₹149 Cr | ₹27 Cr | ₹26 Cr | ₹19 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹16 Cr | ₹0.03 Cr | ₹91 Cr | - | ₹0.01 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹9.80 Cr | ₹1.44 Cr | ₹2.45 Cr | ₹6.63 Cr | ₹1.27 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹171 Cr | ₹150 Cr | ₹121 Cr | ₹32 Cr | ₹20 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹84 Cr | ₹96 Cr | ₹85 Cr | ₹94 Cr | ₹68 Cr |
| Raw Materials | ₹23 Cr | ₹31 Cr | ₹27 Cr | ₹25 Cr | ₹15 Cr |
| Work-in Progress | ₹1.88 Cr | ₹2.02 Cr | - | ₹6.17 Cr | ₹0.51 Cr |
| Finished Goods | ₹50 Cr | ₹51 Cr | ₹51 Cr | ₹56 Cr | ₹48 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹6.56 Cr | ₹9.84 Cr | ₹5.16 Cr | ₹5.85 Cr | ₹3.97 Cr |
| Other Inventory | ₹2.03 Cr | ₹1.88 Cr | ₹1.05 Cr | ₹0.38 Cr | ₹0.83 Cr |
| Sundry Debtors | ₹48 Cr | ₹27 Cr | ₹19 Cr | ₹19 Cr | ₹21 Cr |
| Debtors more than Six months | ₹4.10 Cr | ₹4.63 Cr | ₹3.95 Cr | ₹3.31 Cr | ₹3.37 Cr |
| Debtors Others | ₹44 Cr | ₹23 Cr | ₹15 Cr | ₹16 Cr | ₹18 Cr |
| Cash and Bank | ₹2.98 Cr | ₹1.54 Cr | ₹4.09 Cr | ₹4.81 Cr | ₹0.75 Cr |
| Cash in hand | ₹0.17 Cr | ₹0.27 Cr | ₹0.39 Cr | ₹0.12 Cr | ₹0.25 Cr |
| Balances at Bank | ₹2.81 Cr | ₹1.26 Cr | ₹3.70 Cr | ₹4.69 Cr | ₹0.50 Cr |
| Other cash and bank balances | - | - | - | - | ₹0.00 Cr |
| Other Current Assets | ₹5.29 Cr | ₹5.34 Cr | ₹2.39 Cr | ₹3.71 Cr | ₹2.02 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.17 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.12 Cr | ₹0.10 Cr |
| Prepaid Expenses | ₹0.17 Cr | ₹0.18 Cr | ₹0.11 Cr | ₹0.53 Cr | ₹0.30 Cr |
| Other current_assets | ₹4.95 Cr | ₹5.07 Cr | ₹2.22 Cr | ₹3.07 Cr | ₹1.62 Cr |
| Short Term Loans and Advances | ₹19 Cr | ₹26 Cr | ₹25 Cr | ₹11 Cr | ₹7.21 Cr |
| Advances recoverable in cash or in kind | ₹0.55 Cr | ₹1.93 Cr | ₹0.69 Cr | ₹1.18 Cr | ₹0.36 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹19 Cr | ₹24 Cr | ₹24 Cr | ₹9.49 Cr | ₹6.85 Cr |
| Total Current Assets | ₹159 Cr | ₹156 Cr | ₹135 Cr | ₹132 Cr | ₹99 Cr |
| Net Current Assets (Including Current Investments) | ₹29 Cr | ₹30 Cr | ₹47 Cr | ₹49 Cr | ₹51 Cr |
| Miscellaneous Expenses not written off | ₹0.14 Cr | - | ₹6.74 Cr | ₹0.74 Cr | ₹1.65 Cr |
| Total Assets | ₹330 Cr | ₹306 Cr | ₹263 Cr | ₹165 Cr | ₹121 Cr |
| Contingent Liabilities | ₹164 Cr | ₹144 Cr | ₹4.42 Cr | ₹4.42 Cr | ₹4.42 Cr |
| Total Debt | ₹149 Cr | ₹170 Cr | ₹143 Cr | ₹51 Cr | ₹21 Cr |
| Book Value | - | 68.10 | 56.60 | 60.41 | 52.31 |
| Adjusted Book Value | 91.24 | 68.10 | 56.60 | 60.41 | 52.31 |
Compare Balance Sheet of peers of MODI NATURALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MODI NATURALS | ₹618.4 Cr | 10.3% | 12.2% | -1.5% | Stock Analytics | |
| PATANJALI FOODS | ₹64,002.4 Cr | 1.4% | 0.7% | -4.8% | Stock Analytics | |
| ADANI WILMAR | ₹35,617.7 Cr | 1.2% | 2.1% | -18.2% | Stock Analytics | |
| GOKUL AGRO RESOURCES | ₹5,795.5 Cr | 13.4% | 11.9% | 34.1% | Stock Analytics | |
| CIAN AGRO INDUSTRIES & INFRASTRUCTURE | ₹3,837.7 Cr | -18.5% | -58.4% | 402.2% | Stock Analytics | |
| AGRO TECH FOODS | ₹2,888.1 Cr | -1.1% | 2.5% | -25.8% | Stock Analytics | |
MODI NATURALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODI NATURALS | 10.3% |
12.2% |
-1.5% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses