MODERN INSULATORS
|
MODERN INSULATORS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹445 Cr | ₹431 Cr | ₹442 Cr | ₹398 Cr | ₹440 Cr |
| Sales | ₹437 Cr | ₹423 Cr | ₹428 Cr | ₹383 Cr | ₹424 Cr |
| Job Work/ Contract Receipts | - | ₹0.03 Cr | ₹0.00 Cr | - | ₹0.03 Cr |
| Processing Charges / Service Income | ₹1.55 Cr | ₹1.66 Cr | ₹7.35 Cr | ₹9.75 Cr | ₹8.86 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.09 Cr | ₹6.60 Cr | ₹6.21 Cr | ₹5.87 Cr | ₹6.92 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹443 Cr | ₹431 Cr | ₹442 Cr | ₹398 Cr | ₹440 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹7.65 Cr | ₹14 Cr | ₹-10 Cr | ₹8.04 Cr | ₹-25 Cr |
| Raw Material Consumed | ₹134 Cr | ₹126 Cr | ₹145 Cr | ₹115 Cr | ₹139 Cr |
| Opening Raw Materials | ₹32 Cr | ₹23 Cr | ₹28 Cr | ₹33 Cr | ₹21 Cr |
| Purchases Raw Materials | ₹129 Cr | ₹134 Cr | ₹140 Cr | ₹109 Cr | ₹145 Cr |
| Closing Raw Materials | ₹27 Cr | ₹32 Cr | ₹23 Cr | ₹28 Cr | ₹33 Cr |
| Other Direct Purchases / Brought in cost | ₹0.56 Cr | ₹1.00 Cr | ₹0.34 Cr | ₹1.75 Cr | ₹6.17 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹75 Cr | ₹79 Cr | ₹86 Cr | ₹66 Cr | ₹93 Cr |
| Electricity & Power | ₹30 Cr | ₹28 Cr | ₹30 Cr | ₹27 Cr | ₹43 Cr |
| Oil, Fuel & Natural gas | ₹45 Cr | ₹52 Cr | ₹56 Cr | ₹39 Cr | ₹50 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹72 Cr | ₹70 Cr | ₹72 Cr | ₹68 Cr | ₹73 Cr |
| Salaries, Wages & Bonus | ₹66 Cr | ₹63 Cr | ₹65 Cr | ₹62 Cr | ₹66 Cr |
| Contributions to EPF & Pension Funds | ₹5.80 Cr | ₹5.87 Cr | ₹5.94 Cr | ₹5.46 Cr | ₹5.97 Cr |
| Workmen and Staff Welfare Expenses | ₹0.70 Cr | ₹0.67 Cr | ₹0.60 Cr | ₹0.51 Cr | ₹0.68 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹87 Cr | ₹87 Cr | ₹95 Cr | ₹76 Cr | ₹95 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹11 Cr | ₹9.38 Cr | ₹12 Cr | ₹9.81 Cr | ₹14 Cr |
| Repairs and Maintenance | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr |
| Packing Material Consumed | ₹22 Cr | ₹22 Cr | ₹25 Cr | ₹20 Cr | ₹21 Cr |
| Other Mfg Exp | ₹40 Cr | ₹41 Cr | ₹45 Cr | ₹36 Cr | ₹45 Cr |
| General and Administration Expenses | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹16 Cr |
| Rent , Rates & Taxes | ₹1.35 Cr | ₹1.15 Cr | ₹1.30 Cr | ₹1.12 Cr | ₹1.19 Cr |
| Insurance | ₹0.83 Cr | ₹0.85 Cr | ₹0.84 Cr | ₹0.79 Cr | ₹0.55 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹6.24 Cr | ₹4.38 Cr | ₹3.21 Cr | ₹3.38 Cr | ₹4.29 Cr |
| Traveling and conveyance | ₹3.93 Cr | ₹4.03 Cr | ₹3.16 Cr | ₹2.68 Cr | ₹4.29 Cr |
| Other Administration | ₹5.28 Cr | ₹5.79 Cr | ₹5.71 Cr | ₹6.08 Cr | ₹5.92 Cr |
| Selling and Distribution Expenses | ₹13 Cr | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹11 Cr |
| Advertisement & Sales Promotion | ₹0.25 Cr | ₹0.93 Cr | ₹0.24 Cr | ₹0.35 Cr | ₹0.87 Cr |
| Sales Commissions & Incentives | ₹0.90 Cr | ₹0.88 Cr | ₹1.26 Cr | ₹1.20 Cr | ₹1.13 Cr |
| Freight and Forwarding | ₹11 Cr | ₹11 Cr | ₹13 Cr | ₹8.04 Cr | ₹8.66 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.58 Cr | ₹0.45 Cr | ₹0.65 Cr | ₹0.60 Cr | ₹0.59 Cr |
| Miscellaneous Expenses | ₹0.99 Cr | ₹1.74 Cr | ₹0.96 Cr | ₹1.33 Cr | ₹2.65 Cr |
| Bad debts /advances written off | ₹0.05 Cr | ₹1.24 Cr | - | ₹0.93 Cr | ₹0.08 Cr |
| Provision for doubtful debts | ₹0.37 Cr | - | - | - | ₹2.13 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | ₹0.44 Cr | - | - |
| Other Miscellaneous Expenses | ₹0.56 Cr | ₹0.50 Cr | ₹0.52 Cr | ₹0.40 Cr | ₹0.44 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹408 Cr | ₹407 Cr | ₹419 Cr | ₹359 Cr | ₹404 Cr |
| Operating Profit (Excl OI) | ₹35 Cr | ₹24 Cr | ₹23 Cr | ₹40 Cr | ₹36 Cr |
| Other Income | ₹11 Cr | ₹14 Cr | ₹12 Cr | ₹15 Cr | ₹6.17 Cr |
| Interest Received | ₹0.99 Cr | ₹0.95 Cr | ₹0.57 Cr | - | ₹4.17 Cr |
| Dividend Received | ₹0.02 Cr | ₹0.01 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹0.06 Cr | ₹0.37 Cr | ₹2.58 Cr | ₹5.24 Cr | ₹0.32 Cr |
| Profits on sale of Investments | ₹0.18 Cr | ₹0.13 Cr | - | ₹2.91 Cr | - |
| Provision Written Back | ₹2.10 Cr | ₹4.13 Cr | ₹0.79 Cr | ₹2.34 Cr | ₹1.00 Cr |
| Foreign Exchange Gains | ₹2.33 Cr | ₹3.77 Cr | ₹2.20 Cr | ₹0.84 Cr | ₹2.95 Cr |
| Others | ₹5.81 Cr | ₹4.75 Cr | ₹5.64 Cr | ₹3.49 Cr | ₹-2.27 Cr |
| Operating Profit | ₹47 Cr | ₹39 Cr | ₹35 Cr | ₹54 Cr | ₹42 Cr |
| Interest | ₹3.41 Cr | ₹4.15 Cr | ₹5.20 Cr | ₹9.29 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.30 Cr | ₹0.93 Cr | ₹1.35 Cr | ₹1.68 Cr | ₹1.57 Cr |
| Other Interest | ₹2.11 Cr | ₹3.22 Cr | ₹3.85 Cr | ₹7.61 Cr | ₹11 Cr |
| PBDT | ₹43 Cr | ₹34 Cr | ₹29 Cr | ₹45 Cr | ₹29 Cr |
| Depreciation | ₹8.62 Cr | ₹8.68 Cr | ₹8.74 Cr | ₹11 Cr | ₹10 Cr |
| Profit Before Taxation & Exceptional Items | ₹35 Cr | ₹26 Cr | ₹21 Cr | ₹35 Cr | ₹19 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹35 Cr | ₹26 Cr | ₹21 Cr | ₹35 Cr | ₹19 Cr |
| Provision for Tax | ₹-1.39 Cr | ₹-2.26 Cr | ₹-1.36 Cr | ₹0.37 Cr | ₹-3.75 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹-1.39 Cr | ₹-2.26 Cr | ₹-1.36 Cr | ₹0.37 Cr | ₹-3.75 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹36 Cr | ₹28 Cr | ₹22 Cr | ₹34 Cr | ₹22 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹36 Cr | ₹28 Cr | ₹22 Cr | ₹34 Cr | ₹22 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹300 Cr | ₹271 Cr | ₹249 Cr | ₹216 Cr | ₹194 Cr |
| Appropriations | ₹336 Cr | ₹299 Cr | ₹271 Cr | ₹250 Cr | ₹216 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.04 Cr | ₹-0.17 Cr | ₹-0.02 Cr | ₹0.84 Cr | ₹0.31 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹7.65 | ₹5.93 | ₹4.66 | ₹7.24 | ₹4.76 |
| Adjusted EPS | ₹7.65 | ₹5.93 | ₹4.66 | ₹7.24 | ₹4.76 |
Compare Income Statement of peers of MODERN INSULATORS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MODERN INSULATORS | ₹798.6 Cr | -1.1% | 11.6% | 24.9% | Stock Analytics | |
| PREMIER ENERGIES | ₹44,905.3 Cr | -0.5% | -7.4% | -9.5% | Stock Analytics | |
| KAYNES TECHNOLOGY INDIA | ₹39,065.8 Cr | -1.2% | -12.9% | 2% | Stock Analytics | |
| SYRMA SGS TECHNOLOGY | ₹15,790.9 Cr | -6.4% | 6.5% | 49.4% | Stock Analytics | |
| AVALON TECHNOLOGIES | ₹6,444.8 Cr | -2.1% | -14.3% | 14.8% | Stock Analytics | |
| WEBSOL ENERGY SYSTEM | ₹4,581.5 Cr | -8.4% | -8.7% | -17.3% | Stock Analytics | |
MODERN INSULATORS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODERN INSULATORS | -1.1% |
11.6% |
24.9% |
| SENSEX | -0.1% |
0.6% |
9.8% |
You may also like the below Video Courses