MODI NATURALS
|
MODI NATURALS Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|
| INCOME : | ||||
| Gross Sales | ₹418 Cr | ₹474 Cr | ₹443 Cr | ₹443 Cr |
| Sales | ₹418 Cr | ₹474 Cr | ₹441 Cr | ₹441 Cr |
| Job Work/ Contract Receipts | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - |
| Revenue from property development | - | - | - | - |
| Other Operational Income | ₹0.23 Cr | ₹0.33 Cr | ₹1.48 Cr | ₹1.48 Cr |
| Less: Excise Duty | - | - | - | - |
| Net Sales | ₹418 Cr | ₹474 Cr | ₹443 Cr | ₹443 Cr |
| EXPENDITURE : | ||||
| Increase/Decrease in Stock | ₹4.26 Cr | ₹-7.64 Cr | ₹-2.20 Cr | ₹-2.20 Cr |
| Raw Material Consumed | ₹310 Cr | ₹367 Cr | ₹349 Cr | ₹349 Cr |
| Opening Raw Materials | ₹25 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr |
| Purchases Raw Materials | ₹309 Cr | ₹377 Cr | ₹347 Cr | ₹347 Cr |
| Closing Raw Materials | ₹27 Cr | ₹25 Cr | ₹15 Cr | ₹15 Cr |
| Other Direct Purchases / Brought in cost | ₹2.82 Cr | ₹0.77 Cr | ₹1.58 Cr | ₹1.58 Cr |
| Other raw material cost | - | - | - | - |
| Power & Fuel Cost | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹10 Cr |
| Electricity & Power | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹10 Cr |
| Oil, Fuel & Natural gas | - | - | - | - |
| Coals etc | - | - | - | - |
| Other power & fuel | - | - | - | - |
| Employee Cost | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹21 Cr |
| Salaries, Wages & Bonus | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr |
| Contributions to EPF & Pension Funds | ₹1.03 Cr | ₹0.96 Cr | ₹0.87 Cr | ₹0.87 Cr |
| Workmen and Staff Welfare Expenses | ₹0.07 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Other Employees Cost | ₹0.40 Cr | ₹0.44 Cr | ₹0.51 Cr | ₹0.51 Cr |
| Other Manufacturing Expenses | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Sub-contracted / Out sourced services | - | - | - | - |
| Processing Charges | ₹0.95 Cr | ₹0.94 Cr | ₹0.78 Cr | ₹0.78 Cr |
| Repairs and Maintenance | ₹0.46 Cr | ₹0.49 Cr | ₹0.40 Cr | ₹0.40 Cr |
| Packing Material Consumed | ₹9.84 Cr | ₹10 Cr | ₹8.49 Cr | ₹8.49 Cr |
| Other Mfg Exp | ₹6.29 Cr | ₹5.61 Cr | ₹7.09 Cr | ₹7.09 Cr |
| General and Administration Expenses | ₹7.82 Cr | ₹5.07 Cr | ₹4.16 Cr | ₹4.16 Cr |
| Rent , Rates & Taxes | ₹2.07 Cr | ₹1.73 Cr | ₹1.55 Cr | ₹1.55 Cr |
| Insurance | ₹0.45 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹0.33 Cr |
| Printing and stationery | - | - | - | - |
| Professional and legal fees | - | - | - | - |
| Traveling and conveyance | - | - | - | - |
| Other Administration | ₹5.31 Cr | ₹2.97 Cr | ₹2.28 Cr | ₹2.28 Cr |
| Selling and Distribution Expenses | ₹33 Cr | ₹41 Cr | ₹28 Cr | ₹28 Cr |
| Advertisement & Sales Promotion | - | - | - | - |
| Sales Commissions & Incentives | ₹1.70 Cr | ₹1.66 Cr | ₹1.57 Cr | ₹1.57 Cr |
| Freight and Forwarding | ₹12 Cr | ₹14 Cr | ₹9.84 Cr | ₹9.84 Cr |
| Handling and Clearing Charges | - | - | - | - |
| Other Selling Expenses | ₹19 Cr | ₹25 Cr | ₹17 Cr | ₹17 Cr |
| Miscellaneous Expenses | ₹1.42 Cr | ₹1.71 Cr | ₹2.24 Cr | ₹2.24 Cr |
| Bad debts /advances written off | - | - | - | - |
| Provision for doubtful debts | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.03 Cr | ₹0.03 Cr |
| Losson foreign exchange fluctuations | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.42 Cr | ₹1.71 Cr | ₹2.21 Cr | ₹2.21 Cr |
| Less: Expenses Capitalised | - | - | - | - |
| Total Expenditure | ₹413 Cr | ₹459 Cr | ₹430 Cr | ₹430 Cr |
| Operating Profit (Excl OI) | ₹5.45 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr |
| Other Income | ₹1.73 Cr | ₹1.31 Cr | ₹3.94 Cr | ₹3.94 Cr |
| Interest Received | ₹0.09 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Dividend Received | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.05 Cr | ₹0.04 Cr | ₹3.27 Cr | ₹3.27 Cr |
| Profits on sale of Investments | - | - | - | - |
| Provision Written Back | ₹0.83 Cr | ₹0.11 Cr | ₹0.23 Cr | ₹0.23 Cr |
| Foreign Exchange Gains | ₹0.27 Cr | ₹0.45 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Others | ₹0.50 Cr | ₹0.67 Cr | ₹0.25 Cr | ₹0.25 Cr |
| Operating Profit | ₹7.18 Cr | ₹16 Cr | ₹17 Cr | ₹17 Cr |
| Interest | ₹3.77 Cr | ₹1.98 Cr | ₹1.49 Cr | ₹1.49 Cr |
| InterestonDebenture / Bonds | - | - | - | - |
| Interest on Term Loan | ₹0.03 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Intereston Fixed deposits | - | - | - | - |
| Bank Charges etc | ₹0.50 Cr | ₹0.53 Cr | ₹0.30 Cr | ₹0.30 Cr |
| Other Interest | ₹3.24 Cr | ₹1.42 Cr | ₹1.15 Cr | ₹1.15 Cr |
| PBDT | ₹3.42 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr |
| Depreciation | ₹1.56 Cr | ₹1.42 Cr | ₹1.38 Cr | ₹1.38 Cr |
| Profit Before Taxation & Exceptional Items | ₹1.86 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
| Exceptional Income / Expenses | - | - | - | - |
| Profit Before Tax | ₹1.86 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
| Provision for Tax | ₹0.79 Cr | ₹3.59 Cr | ₹3.45 Cr | ₹3.45 Cr |
| Current Income Tax | ₹0.91 Cr | ₹4.15 Cr | ₹4.24 Cr | ₹4.24 Cr |
| Deferred Tax | ₹-0.12 Cr | ₹-0.56 Cr | ₹-0.78 Cr | ₹-0.78 Cr |
| Other taxes | - | - | ₹-0.01 Cr | ₹-0.01 Cr |
| Profit After Tax | ₹1.07 Cr | ₹9.37 Cr | ₹11 Cr | ₹11 Cr |
| Extra items | - | - | - | - |
| Minority Interest | - | - | - | - |
| Share of Associate | - | - | - | - |
| Other Consolidated Items | - | - | - | - |
| Consolidated Net Profit | ₹1.07 Cr | ₹9.37 Cr | ₹11 Cr | ₹11 Cr |
| Adjustments to PAT | - | - | - | - |
| Profit Balance B/F | ₹37 Cr | ₹27 Cr | ₹17 Cr | ₹17 Cr |
| Appropriations | ₹38 Cr | ₹37 Cr | ₹27 Cr | ₹27 Cr |
| General Reserves | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - |
| Corporate dividend tax | - | - | - | - |
| Other Appropriation | ₹-0.11 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Equity Dividend % | - | - | - | - |
| Earnings Per Share | ₹0.84 | ₹7.40 | ₹8.31 | ₹8.31 |
| Adjusted EPS | ₹0.84 | ₹7.40 | ₹8.31 | ₹8.31 |
Compare Income Statement of peers of MODI NATURALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MODI NATURALS | ₹578.1 Cr | 7.8% | 2.6% | 6.6% | Stock Analytics | |
| PATANJALI FOODS | ₹65,547.1 Cr | 2% | 4.4% | 4% | Stock Analytics | |
| ADANI WILMAR | ₹35,689.2 Cr | 3.4% | 5% | -15.2% | Stock Analytics | |
| CIAN AGRO INDUSTRIES & INFRASTRUCTURE | ₹5,508.7 Cr | -18.5% | -7.3% | 761% | Stock Analytics | |
| GOKUL AGRO RESOURCES | ₹5,062.2 Cr | 2.5% | -12.8% | 30% | Stock Analytics | |
| AGRO TECH FOODS | ₹2,935.6 Cr | 3% | -0.3% | -15.8% | Stock Analytics | |
MODI NATURALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODI NATURALS | 7.8% |
2.6% |
6.6% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses