MODISON
|
MODISON Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹405 Cr | ₹335 Cr | ₹340 Cr | ₹292 Cr | ₹219 Cr |
| Sales | ₹404 Cr | ₹334 Cr | ₹339 Cr | ₹291 Cr | ₹218 Cr |
| Job Work/ Contract Receipts | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.76 Cr | ₹0.58 Cr | ₹0.62 Cr | ₹0.93 Cr | ₹1.51 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹405 Cr | ₹335 Cr | ₹340 Cr | ₹292 Cr | ₹219 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹-9.28 Cr | ₹-4.36 Cr | ₹-4.99 Cr | ₹6.50 Cr |
| Raw Material Consumed | ₹342 Cr | ₹272 Cr | ₹270 Cr | ₹216 Cr | ₹145 Cr |
| Opening Raw Materials | ₹9.79 Cr | ₹7.74 Cr | ₹6.69 Cr | ₹12 Cr | ₹6.18 Cr |
| Purchases Raw Materials | ₹340 Cr | ₹274 Cr | ₹271 Cr | ₹210 Cr | ₹152 Cr |
| Closing Raw Materials | ₹7.86 Cr | ₹9.79 Cr | ₹7.74 Cr | ₹5.86 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹0.25 Cr | ₹0.01 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.04 Cr | ₹5.76 Cr | ₹5.43 Cr | ₹4.96 Cr | ₹4.82 Cr |
| Electricity & Power | ₹6.04 Cr | ₹5.76 Cr | ₹5.43 Cr | ₹4.96 Cr | ₹4.82 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹21 Cr | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr |
| Salaries, Wages & Bonus | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr |
| Contributions to EPF & Pension Funds | ₹0.63 Cr | ₹0.65 Cr | ₹0.69 Cr | ₹0.62 Cr | ₹0.65 Cr |
| Workmen and Staff Welfare Expenses | ₹0.69 Cr | ₹0.69 Cr | ₹0.60 Cr | ₹0.40 Cr | ₹0.44 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹6.22 Cr | ₹4.55 Cr | ₹4.02 Cr | ₹4.10 Cr | ₹4.35 Cr |
| Repairs and Maintenance | ₹1.83 Cr | ₹1.38 Cr | ₹1.08 Cr | ₹0.93 Cr | ₹1.09 Cr |
| Packing Material Consumed | ₹0.51 Cr | ₹0.44 Cr | ₹0.40 Cr | ₹0.24 Cr | ₹0.36 Cr |
| Other Mfg Exp | ₹8.77 Cr | ₹7.35 Cr | ₹6.72 Cr | ₹5.37 Cr | ₹5.99 Cr |
| General and Administration Expenses | ₹2.37 Cr | ₹2.00 Cr | ₹1.84 Cr | ₹1.53 Cr | ₹2.12 Cr |
| Rent , Rates & Taxes | ₹0.19 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.16 Cr |
| Insurance | ₹0.29 Cr | ₹0.34 Cr | ₹0.31 Cr | ₹0.29 Cr | ₹0.19 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.41 Cr | ₹0.33 Cr | ₹0.56 Cr | ₹0.43 Cr | ₹0.64 Cr |
| Traveling and conveyance | ₹0.62 Cr | ₹0.51 Cr | ₹0.28 Cr | ₹0.10 Cr | ₹0.59 Cr |
| Other Administration | ₹0.86 Cr | ₹0.63 Cr | ₹0.55 Cr | ₹0.54 Cr | ₹0.55 Cr |
| Selling and Distribution Expenses | ₹1.45 Cr | ₹1.34 Cr | ₹1.88 Cr | ₹2.04 Cr | ₹1.34 Cr |
| Advertisement & Sales Promotion | ₹0.27 Cr | ₹0.21 Cr | ₹0.24 Cr | ₹0.15 Cr | ₹0.28 Cr |
| Sales Commissions & Incentives | ₹0.20 Cr | ₹0.20 Cr | ₹0.27 Cr | ₹0.25 Cr | ₹0.23 Cr |
| Freight and Forwarding | ₹0.98 Cr | ₹0.93 Cr | ₹1.37 Cr | ₹1.64 Cr | ₹0.83 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹3.73 Cr | ₹4.04 Cr | ₹3.30 Cr | ₹4.77 Cr | ₹3.85 Cr |
| Bad debts /advances written off | - | ₹0.19 Cr | - | - | - |
| Provision for doubtful debts | - | ₹0.83 Cr | ₹0.30 Cr | ₹2.13 Cr | ₹0.27 Cr |
| Losson disposal of fixed assets(net) | ₹0.17 Cr | ₹0.04 Cr | - | - | - |
| Losson foreign exchange fluctuations | ₹0.43 Cr | ₹0.00 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.13 Cr | ₹2.98 Cr | ₹3.00 Cr | ₹2.64 Cr | ₹3.58 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹373 Cr | ₹310 Cr | ₹309 Cr | ₹252 Cr | ₹192 Cr |
| Operating Profit (Excl OI) | ₹32 Cr | ₹25 Cr | ₹30 Cr | ₹40 Cr | ₹27 Cr |
| Other Income | ₹0.70 Cr | ₹1.51 Cr | ₹1.67 Cr | ₹1.54 Cr | ₹2.92 Cr |
| Interest Received | ₹0.29 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.46 Cr | ₹0.24 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 | ₹0.05 Cr | ₹0.00 Cr | ₹0.01 Cr | - | - |
| Provision Written Back | ₹0.02 Cr | - | - | - | - |
| Foreign Exchange Gains | - | ₹1.07 Cr | ₹0.65 Cr | ₹0.36 Cr | ₹1.66 Cr |
| Others | ₹0.35 Cr | ₹0.29 Cr | ₹0.51 Cr | ₹0.60 Cr | ₹0.97 Cr |
| Operating Profit | ₹33 Cr | ₹26 Cr | ₹32 Cr | ₹42 Cr | ₹30 Cr |
| Interest | ₹2.92 Cr | ₹1.80 Cr | ₹2.16 Cr | ₹2.18 Cr | ₹2.18 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.53 Cr | ₹1.34 Cr | ₹1.88 Cr | ₹1.87 Cr | ₹1.75 Cr |
| Intereston Fixed deposits | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | - |
| Bank Charges etc | ₹0.38 Cr | ₹0.47 Cr | ₹0.28 Cr | ₹0.29 Cr | ₹0.38 Cr |
| Other Interest | - | - | - | ₹0.02 Cr | ₹0.05 Cr |
| PBDT | ₹30 Cr | ₹24 Cr | ₹30 Cr | ₹39 Cr | ₹28 Cr |
| Depreciation | ₹6.28 Cr | ₹6.33 Cr | ₹6.61 Cr | ₹6.08 Cr | ₹6.18 Cr |
| Profit Before Taxation & Exceptional Items | ₹24 Cr | ₹18 Cr | ₹23 Cr | ₹33 Cr | ₹22 Cr |
| Exceptional Income / Expenses | ₹5.59 Cr | ₹-2.56 Cr | ₹-3.54 Cr | ₹-3.59 Cr | ₹-2.82 Cr |
| Profit Before Tax | ₹29 Cr | ₹15 Cr | ₹20 Cr | ₹30 Cr | ₹19 Cr |
| Provision for Tax | ₹7.78 Cr | ₹4.16 Cr | ₹5.16 Cr | ₹7.37 Cr | ₹3.74 Cr |
| Current Income Tax | ₹7.13 Cr | ₹5.31 Cr | ₹5.47 Cr | ₹8.40 Cr | ₹5.25 Cr |
| Deferred Tax | ₹0.64 Cr | ₹-1.21 Cr | ₹-0.32 Cr | ₹-0.72 Cr | ₹-1.09 Cr |
| Other taxes | ₹0.00 Cr | ₹0.06 Cr | - | ₹-0.31 Cr | ₹-0.42 Cr |
| Profit After Tax | ₹21 Cr | ₹11 Cr | ₹15 Cr | ₹22 Cr | ₹15 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹21 Cr | ₹11 Cr | ₹15 Cr | ₹22 Cr | ₹15 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹171 Cr | ₹160 Cr | ₹148 Cr | ₹131 Cr | ₹121 Cr |
| Appropriations | ₹192 Cr | ₹171 Cr | ₹163 Cr | ₹153 Cr | ₹136 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹1.00 Cr |
| Other Appropriation | ₹3.25 Cr | - | - | - | ₹1.61 Cr |
| Equity Dividend % | ₹250.00 | ₹100.00 | ₹100.00 | ₹150.00 | ₹100.00 |
| Earnings Per Share | ₹6.58 | ₹3.44 | ₹4.51 | ₹6.91 | ₹4.66 |
| Adjusted EPS | ₹6.58 | ₹3.44 | ₹4.51 | ₹6.91 | ₹4.66 |
Compare Income Statement of peers of MODISON
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MODISON | ₹502.8 Cr | -0.1% | -7.5% | -11.1% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹113,950.0 Cr | -4.5% | -6.3% | -5.7% | Stock Analytics | |
| SIEMENS | ₹112,317.0 Cr | 1% | -2.7% | -57.9% | Stock Analytics | |
| ABB INDIA | ₹109,812.0 Cr | -0.3% | -2.2% | -37.4% | Stock Analytics | |
| HAVELLS INDIA | ₹93,762.4 Cr | 0.2% | -5% | -17.5% | Stock Analytics | |
| SUZLON ENERGY | ₹73,786.2 Cr | 1.7% | -8.2% | -22.7% | Stock Analytics | |
MODISON Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODISON | -0.1% |
-7.5% |
-11.1% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses