Home > Income Statement > MODISON

MODISON
Income Statement

MODISON is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for MODISON
Please provide your vote to see the results

MODISON Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2018
INCOME :
Gross Sales ₹335 Cr₹340 Cr₹292 Cr₹219 Cr₹205 Cr
     Sales ₹334 Cr₹339 Cr₹291 Cr₹218 Cr₹204 Cr
     Job Work/ Contract Receipts ₹0.01 Cr₹0.00 Cr₹0.01 Cr₹0.02 Cr₹0.02 Cr
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.58 Cr₹0.62 Cr₹0.93 Cr₹1.51 Cr₹0.68 Cr
Less: Excise Duty ----₹4.02 Cr
Net Sales ₹335 Cr₹340 Cr₹292 Cr₹219 Cr₹201 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-9.28 Cr₹-4.36 Cr₹-4.99 Cr₹6.50 Cr₹-4.13 Cr
Raw Material Consumed ₹272 Cr₹270 Cr₹216 Cr₹145 Cr₹143 Cr
     Opening Raw Materials ₹7.74 Cr₹6.69 Cr₹12 Cr₹6.18 Cr₹4.08 Cr
     Purchases Raw Materials ₹274 Cr₹271 Cr₹210 Cr₹152 Cr₹145 Cr
     Closing Raw Materials ₹9.79 Cr₹7.74 Cr₹5.86 Cr₹12 Cr₹6.56 Cr
     Other Direct Purchases / Brought in cost -₹0.25 Cr₹0.01 Cr-₹0.00 Cr
     Other raw material cost -----
Power & Fuel Cost ₹5.76 Cr₹5.43 Cr₹4.96 Cr₹4.82 Cr₹4.91 Cr
     Electricity & Power ₹5.76 Cr₹5.43 Cr₹4.96 Cr₹4.82 Cr₹4.91 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹20 Cr₹19 Cr₹17 Cr₹16 Cr₹13 Cr
     Salaries, Wages & Bonus ₹19 Cr₹17 Cr₹16 Cr₹15 Cr₹12 Cr
     Contributions to EPF & Pension Funds ₹0.65 Cr₹0.69 Cr₹0.62 Cr₹0.65 Cr₹0.52 Cr
     Workmen and Staff Welfare Expenses ₹0.69 Cr₹0.60 Cr₹0.40 Cr₹0.44 Cr₹0.44 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹14 Cr₹12 Cr₹11 Cr₹12 Cr₹11 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹4.55 Cr₹4.02 Cr₹4.10 Cr₹4.35 Cr₹3.67 Cr
     Repairs and Maintenance ₹1.38 Cr₹1.08 Cr₹0.93 Cr₹1.09 Cr₹1.02 Cr
     Packing Material Consumed ₹0.44 Cr₹0.40 Cr₹0.24 Cr₹0.36 Cr₹0.44 Cr
     Other Mfg Exp ₹7.35 Cr₹6.72 Cr₹5.37 Cr₹5.99 Cr₹6.00 Cr
General and Administration Expenses ₹2.00 Cr₹1.84 Cr₹1.53 Cr₹2.12 Cr₹2.07 Cr
     Rent , Rates & Taxes ₹0.20 Cr₹0.16 Cr₹0.16 Cr₹0.16 Cr₹0.19 Cr
     Insurance ₹0.34 Cr₹0.31 Cr₹0.29 Cr₹0.19 Cr₹0.11 Cr
     Printing and stationery -----
     Professional and legal fees ₹0.33 Cr₹0.56 Cr₹0.43 Cr₹0.64 Cr₹0.69 Cr
     Traveling and conveyance ₹0.51 Cr₹0.28 Cr₹0.10 Cr₹0.59 Cr₹0.60 Cr
     Other Administration ₹1.13 Cr₹0.82 Cr₹0.65 Cr₹1.13 Cr₹1.08 Cr
Selling and Distribution Expenses ₹1.34 Cr₹1.88 Cr₹2.04 Cr₹1.34 Cr₹1.36 Cr
     Advertisement & Sales Promotion ₹0.21 Cr₹0.24 Cr₹0.15 Cr₹0.28 Cr₹0.19 Cr
     Sales Commissions & Incentives ₹0.20 Cr₹0.27 Cr₹0.25 Cr₹0.23 Cr₹0.23 Cr
     Freight and Forwarding ₹0.93 Cr₹1.37 Cr₹1.64 Cr₹0.83 Cr₹0.95 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹4.04 Cr₹3.30 Cr₹4.77 Cr₹3.85 Cr₹2.96 Cr
     Bad debts /advances written off ₹0.19 Cr---₹0.24 Cr
     Provision for doubtful debts ₹0.83 Cr₹0.30 Cr₹2.13 Cr₹0.27 Cr-
     Losson disposal of fixed assets(net) ₹0.04 Cr---₹0.13 Cr
     Losson foreign exchange fluctuations ₹0.00 Cr----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹2.98 Cr₹3.00 Cr₹2.64 Cr₹3.58 Cr₹2.59 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹310 Cr₹309 Cr₹252 Cr₹192 Cr₹174 Cr
Operating Profit (Excl OI) ₹25 Cr₹30 Cr₹40 Cr₹27 Cr₹27 Cr
Other Income ₹1.51 Cr₹1.67 Cr₹1.54 Cr₹2.92 Cr₹1.75 Cr
     Interest Received ₹0.14 Cr₹0.20 Cr₹0.46 Cr₹0.24 Cr₹0.36 Cr
     Dividend Received -₹0.00 Cr₹0.01 Cr--
     Profit on sale of Fixed Assets -₹0.30 Cr₹0.12 Cr₹0.05 Cr-
     Profits on sale of Investments ₹0.00 Cr₹0.01 Cr---
     Provision Written Back -----
     Foreign Exchange Gains ₹1.07 Cr₹0.65 Cr₹0.36 Cr₹1.66 Cr₹0.95 Cr
     Others ₹0.29 Cr₹0.51 Cr₹0.60 Cr₹0.97 Cr₹0.44 Cr
Operating Profit ₹26 Cr₹32 Cr₹42 Cr₹30 Cr₹29 Cr
Interest ₹1.80 Cr₹2.16 Cr₹2.18 Cr₹2.18 Cr₹2.09 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹1.34 Cr₹1.88 Cr₹1.87 Cr₹1.75 Cr₹1.41 Cr
     Intereston Fixed deposits ₹0.00 Cr₹0.00 Cr---
     Bank Charges etc ₹0.47 Cr₹0.28 Cr₹0.29 Cr₹0.38 Cr₹0.23 Cr
     Other Interest --₹0.02 Cr₹0.05 Cr₹0.44 Cr
PBDT ₹24 Cr₹30 Cr₹39 Cr₹28 Cr₹27 Cr
Depreciation ₹6.33 Cr₹6.61 Cr₹6.08 Cr₹6.18 Cr₹6.28 Cr
Profit Before Taxation & Exceptional Items ₹18 Cr₹23 Cr₹33 Cr₹22 Cr₹20 Cr
Exceptional Income / Expenses ₹-2.56 Cr₹-3.54 Cr₹-3.59 Cr₹-2.82 Cr₹3.06 Cr
Profit Before Tax ₹15 Cr₹20 Cr₹30 Cr₹19 Cr₹24 Cr
Provision for Tax ₹4.16 Cr₹5.16 Cr₹7.37 Cr₹3.74 Cr₹7.11 Cr
     Current Income Tax ₹5.31 Cr₹5.47 Cr₹8.40 Cr₹5.25 Cr₹8.46 Cr
     Deferred Tax ₹-1.21 Cr₹-0.32 Cr₹-0.72 Cr₹-1.09 Cr₹-1.39 Cr
     Other taxes ₹0.06 Cr-₹-0.31 Cr₹-0.42 Cr₹0.03 Cr
Profit After Tax ₹11 Cr₹15 Cr₹22 Cr₹15 Cr₹16 Cr
Extra items -----
Minority Interest ----₹0.00 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹11 Cr₹15 Cr₹22 Cr₹15 Cr₹16 Cr
Adjustments to PAT -----
Profit Balance B/F ₹160 Cr₹148 Cr₹131 Cr₹121 Cr₹98 Cr
Appropriations ₹171 Cr₹163 Cr₹153 Cr₹136 Cr₹114 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax ---₹1.00 Cr₹0.66 Cr
     Other Appropriation ---₹1.61 Cr₹0.00 Cr
Equity Dividend % ₹100.00₹100.00₹150.00₹100.00₹150.00
Earnings Per Share ₹3.44₹4.51₹6.91₹4.66₹5.05
Adjusted EPS ₹3.44₹4.51₹6.91₹4.66₹5.05

Compare Income Statement of peers of MODISON

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MODISON ₹467.5 Cr 2.5% 33.4% 121.2% Stock Analytics
SIEMENS ₹204,675.0 Cr -0.4% 15.2% 75.4% Stock Analytics
ABB INDIA ₹135,813.0 Cr -1.8% 7.4% 99.9% Stock Analytics
HAVELLS INDIA ₹102,735.0 Cr 5.8% 11.6% 30.1% Stock Analytics
CG POWER AND INDUSTRIAL SOLUTIONS ₹85,187.0 Cr 4.8% 4.1% 79.3% Stock Analytics
SUZLON ENERGY ₹56,683.2 Cr 1.9% 11.5% 427.4% Stock Analytics


MODISON Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
MODISON

2.5%

33.4%

121.2%

SENSEX

0.9%

1.5%

23.6%


You may also like the below Video Courses