MODISON
|
MODISON Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr |
| Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr |
| Equity Paid Up | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹213 Cr | ₹200 Cr | ₹184 Cr | ₹173 Cr | ₹161 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹1.91 Cr | ₹1.91 Cr | ₹1.91 Cr | ₹1.91 Cr | ₹1.91 Cr |
| Profit & Loss Account Balance | ₹201 Cr | ₹187 Cr | ₹171 Cr | ₹160 Cr | ₹148 Cr |
| General Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Other Reserves | ₹-0.28 Cr | ₹-0.16 Cr | ₹0.03 Cr | ₹-0.10 Cr | ₹0.07 Cr |
| Reserve excluding Revaluation Reserve | ₹213 Cr | ₹200 Cr | ₹184 Cr | ₹172 Cr | ₹161 Cr |
| Revaluation reserve | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr |
| Shareholder's Funds | ₹217 Cr | ₹203 Cr | ₹187 Cr | ₹176 Cr | ₹165 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1.60 Cr | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | ₹1.60 Cr | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹4.70 Cr | ₹3.77 Cr | ₹3.12 Cr | ₹4.33 Cr | ₹4.64 Cr |
| Deferred Tax Assets | ₹1.72 Cr | ₹2.24 Cr | ₹2.21 Cr | ₹1.21 Cr | ₹1.07 Cr |
| Deferred Tax Liability | ₹6.42 Cr | ₹6.00 Cr | ₹5.34 Cr | ₹5.54 Cr | ₹5.70 Cr |
| Other Long Term Liabilities | ₹0.09 Cr | ₹0.10 Cr | ₹1.36 Cr | ₹0.03 Cr | ₹0.05 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.82 Cr | ₹1.61 Cr | ₹1.49 Cr | ₹1.36 Cr | ₹1.25 Cr |
| Total Non-Current Liabilities | ₹8.21 Cr | ₹5.48 Cr | ₹5.97 Cr | ₹5.71 Cr | ₹5.93 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹9.65 Cr | ₹9.89 Cr | ₹9.15 Cr | ₹6.69 Cr | ₹5.89 Cr |
| Sundry Creditors | ₹9.65 Cr | ₹9.89 Cr | ₹9.15 Cr | ₹6.69 Cr | ₹5.89 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹13 Cr | ₹19 Cr | ₹12 Cr | ₹7.71 Cr | ₹13 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹6.76 Cr | ₹14 Cr | ₹7.72 Cr | ₹4.11 Cr | ₹8.00 Cr |
| Interest Accrued But Not Due | ₹0.02 Cr | ₹0.07 Cr | - | - | ₹0.06 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹5.75 Cr | ₹5.50 Cr | ₹4.71 Cr | ₹3.60 Cr | ₹4.94 Cr |
| Short Term Borrowings | ₹70 Cr | ₹32 Cr | ₹5.00 Cr | ₹17 Cr | ₹12 Cr |
| Secured ST Loans repayable on Demands | ₹70 Cr | ₹22 Cr | ₹5.00 Cr | ₹17 Cr | ₹1.53 Cr |
| Working Capital Loans- Sec | ₹70 Cr | ₹22 Cr | ₹5.00 Cr | ₹17 Cr | ₹1.53 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-70 Cr | ₹-12 Cr | ₹-5.00 Cr | ₹-17 Cr | ₹8.47 Cr |
| Short Term Provisions | ₹1.89 Cr | ₹1.62 Cr | ₹1.85 Cr | ₹0.88 Cr | ₹1.61 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.71 Cr | ₹0.63 Cr | ₹1.08 Cr | ₹0.23 Cr | ₹1.41 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.18 Cr | ₹0.99 Cr | ₹0.77 Cr | ₹0.65 Cr | ₹0.20 Cr |
| Total Current Liabilities | ₹94 Cr | ₹62 Cr | ₹28 Cr | ₹33 Cr | ₹32 Cr |
| Total Liabilities | ₹319 Cr | ₹271 Cr | ₹222 Cr | ₹214 Cr | ₹203 Cr |
| ASSETS | |||||
| Gross Block | ₹145 Cr | ₹123 Cr | ₹107 Cr | ₹103 Cr | ₹90 Cr |
| Less: Accumulated Depreciation | ₹55 Cr | ₹47 Cr | ₹42 Cr | ₹36 Cr | ₹30 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹89 Cr | ₹76 Cr | ₹65 Cr | ₹67 Cr | ₹60 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3.31 Cr | ₹10 Cr | ₹10 Cr | ₹3.03 Cr | ₹3.08 Cr |
| Non Current Investments | - | ₹1.56 Cr | ₹1.76 Cr | ₹1.51 Cr | ₹1.70 Cr |
| Long Term Investment | - | ₹1.56 Cr | ₹1.76 Cr | ₹1.51 Cr | ₹1.70 Cr |
| Quoted | - | - | ₹0.23 Cr | ₹0.00 Cr | - |
| Unquoted | - | ₹1.56 Cr | ₹1.53 Cr | ₹1.50 Cr | ₹1.70 Cr |
| Long Term Loans & Advances | ₹4.62 Cr | ₹9.58 Cr | ₹4.44 Cr | ₹4.81 Cr | ₹7.42 Cr |
| Other Non Current Assets | - | ₹0.05 Cr | ₹0.03 Cr | - | - |
| Total Non-Current Assets | ₹100 Cr | ₹100 Cr | ₹85 Cr | ₹79 Cr | ₹75 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹127 Cr | ₹96 Cr | ₹79 Cr | ₹65 Cr | ₹60 Cr |
| Raw Materials | ₹13 Cr | ₹7.86 Cr | ₹9.79 Cr | ₹7.74 Cr | ₹5.86 Cr |
| Work-in Progress | ₹108 Cr | ₹84 Cr | ₹62 Cr | ₹53 Cr | ₹51 Cr |
| Finished Goods | ₹3.17 Cr | ₹1.74 Cr | ₹2.67 Cr | ₹2.92 Cr | ₹1.50 Cr |
| Packing Materials | ₹0.07 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Stores  and Spare | ₹0.93 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Other Inventory | ₹1.99 Cr | ₹1.98 Cr | ₹4.28 Cr | ₹1.39 Cr | ₹1.60 Cr |
| Sundry Debtors | ₹86 Cr | ₹66 Cr | ₹53 Cr | ₹58 Cr | ₹60 Cr |
| Debtors more than Six months | ₹1.25 Cr | ₹2.93 Cr | ₹2.96 Cr | ₹1.89 Cr | ₹1.69 Cr |
| Debtors Others | ₹86 Cr | ₹65 Cr | ₹52 Cr | ₹57 Cr | ₹59 Cr |
| Cash and Bank | ₹1.21 Cr | ₹1.24 Cr | ₹1.09 Cr | ₹4.56 Cr | ₹0.44 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Balances at Bank | ₹1.20 Cr | ₹1.22 Cr | ₹1.07 Cr | ₹4.55 Cr | ₹0.42 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.55 Cr | ₹0.54 Cr | ₹0.49 Cr | ₹0.38 Cr | ₹0.36 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.10 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.15 Cr |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹0.45 Cr | ₹0.47 Cr | ₹0.44 Cr | ₹0.31 Cr | ₹0.21 Cr |
| Short Term Loans and Advances | ₹3.65 Cr | ₹6.98 Cr | ₹3.55 Cr | ₹6.78 Cr | ₹7.29 Cr |
| Advances recoverable in cash or in kind | ₹1.99 Cr | ₹6.99 Cr | ₹3.50 Cr | ₹7.79 Cr | ₹8.32 Cr |
| Advance income tax and TDS | ₹0.61 Cr | ₹0.71 Cr | ₹0.53 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1.04 Cr | ₹-0.72 Cr | ₹-0.47 Cr | ₹-1.01 Cr | ₹-1.03 Cr |
| Total Current Assets | ₹219 Cr | ₹171 Cr | ₹136 Cr | ₹135 Cr | ₹128 Cr |
| Net Current Assets (Including Current Investments) | ₹125 Cr | ₹109 Cr | ₹108 Cr | ₹102 Cr | ₹96 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹319 Cr | ₹271 Cr | ₹222 Cr | ₹214 Cr | ₹203 Cr |
| Contingent Liabilities | ₹4.79 Cr | ₹1.80 Cr | ₹0.75 Cr | ₹11 Cr | ₹11 Cr |
| Total Debt | ₹73 Cr | ₹32 Cr | ₹5.00 Cr | ₹17 Cr | ₹12 Cr |
| Book Value | - | 62.58 | 57.55 | 54.07 | 50.61 |
| Adjusted Book Value | 66.65 | 62.58 | 57.55 | 54.07 | 50.61 |
Compare Balance Sheet of peers of MODISON
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MODISON | ₹459.9 Cr | -5.7% | -0.2% | -12.8% | Stock Analytics | |
| SIEMENS | ₹114,126.0 Cr | -4.7% | 5.6% | -57.1% | Stock Analytics | |
| ABB INDIA | ₹107,147.0 Cr | -2.4% | 0.9% | -32.5% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹101,906.0 Cr | -1.9% | -11.7% | -12.1% | Stock Analytics | |
| HAVELLS INDIA | ₹88,245.6 Cr | -1.1% | -2.9% | -17.1% | Stock Analytics | |
| SUZLON ENERGY | ₹71,016.2 Cr | -3.1% | -9.8% | -23.6% | Stock Analytics | |
MODISON Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODISON | -5.7% |
-0.2% |
-12.8% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses