Modison Ltd.
•₹ 387.15-4.63%
2026-08-21
PROS
- Company has delivered good profit growth of 26.4% CAGR over last 5 years
- Latest quarter profit grew 603.6% YoY, showing strong momentum
- Company has consistently been profitable over the last 5 years
- Operating margins have improved to 16.6% from 7.8%
- Company has delivered good sales growth of 19.4% CAGR over last 5 years
CONS
- Operating cash flow has been negative in recent years
- Receivables are growing faster than sales - a possible quality concern
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.67x)
- Free cash flow has been persistently negative
- Total debt has risen sharply - up 139.8% year on year
- Recurring exceptional / one-off items are inflating headline profit
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | ABB | 7400.00 | 52.48 | 156812.20 | 0.53 | 3623.00 | 930.02 | 35588.70 | 1110.31 | 30.18 | 12.56 |
| 2. | POWERINDIA | 33550.00 | 0.00 | 149540.28 | 0.02 | 294.15 | 123.52 | 2493.69 | 74.46 | 28.73 | 14.58 |
| 3. | SIEMENS | 3880.10 | 42.19 | 138178.32 | 0.46 | 214.31 | -49.38 | 4713.70 | 8.44 | 21.42 | 9.14 |
| 4. | CGPOWER | 862.90 | 108.75 | 135945.59 | 0.15 | 308.28 | 15.52 | 3280.81 | 13.99 | 27.94 | 12.11 |
| 5. | ENRIN | 3483.60 | 0.00 | 124058.14 | 0.11 | 4409.00 | 1578.34 | 24856.00 | 1292.81 | 40.19 | 23.56 |
| 6. | GVT&D | 4119.00 | 564.77 | 105465.57 | 0.24 | 362.99 | 24.65 | 1836.14 | 38.04 | 75.51 | 25.10 |
| 7. | HAVELLS | 1278.00 | 49.11 | 80202.38 | 0.78 | 2897.10 | 733.63 | 65181.90 | 1094.83 | 25.74 | 7.15 |
| 8. | WAAREEENER | 2688.00 | 20.26 | 77320.68 | 0.15 | 891.87 | 15.39 | 7931.79 | 79.22 | 34.71 | 18.15 |
| 9. | APARINDS | 16607.65 | 58.86 | 69540.11 | 0.36 | 467.45 | 77.80 | 6591.06 | 29.64 | 33.47 | 11.50 |
| 10. | SUZLON | 46.78 | 20.45 | 64302.09 | 0.00 | 305.22 | -5.89 | 3829.09 | 22.83 | 35.79 | 15.55 |
| 11. | SCHNEIDER | 1254.75 | 0.00 | 30001.58 | 0.00 | 124.40 | 201.65 | 6513.60 | 947.83 | 31.01 | 5.23 |
| 12. | MODISONLTD | 393.95 | 12.59 | 1278.37 | 1.40 | 33.84 | 603.64 | 270.47 | 101.63 | 28.76 | 18.52 |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | 97 | 108 | 114 | 116 | 122 | 121 | 130 | 134 | 145 | 144 | 287 | 270 | |
| 79 | 90 | 99 | 104 | 108 | 112 | 110 | 115 | 126 | 127 | 125 | 216 | 227 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 3 | 0 | 1 | 2 | 3 |
| Interest | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 4 |
| Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
| 7 | 8 | 6 | 9 | 2 | 11 | 8 | 13 | 6 | 16 | 27 | 48 | 46 | |
| Tax % | 25.84% | 25.99% | 26.80% | 28.15% | 31.55% | 25.34% | 26.08% | 26.92% | 25.08% | 25.64% | 25.84% | 24.69% | 26.15% |
| Net Profit | 0 | 0 | 0 | 0 | 1 | 8 | 6 | 10 | 5 | 12 | 20 | 36 | 34 |
| 2 | 2 | 1 | 2 | 0 | 3 | 2 | 3 | 1 | 4 | 6 | 11 | 1 | |
| Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 86
- 79
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 0
- Depreciation
- 1
- 7
- Tax %
- 25.84%
- Net Profit
- 0
- 2
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 97
- 90
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 1
- Depreciation
- 1
- 8
- Tax %
- 25.99%
- Net Profit
- 0
- 2
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 108
- 99
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 1
- Depreciation
- 2
- 6
- Tax %
- 26.80%
- Net Profit
- 0
- 1
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 114
- 104
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 1
- Depreciation
- 2
- 9
- Tax %
- 28.15%
- Net Profit
- 0
- 2
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 116
- 108
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 1
- Depreciation
- 2
- 2
- Tax %
- 31.55%
- Net Profit
- 1
- 0
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 122
- 112
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 2
- Depreciation
- 2
- 11
- Tax %
- 25.34%
- Net Profit
- 8
- 3
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 121
- 110
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 1
- Depreciation
- 2
- 8
- Tax %
- 26.08%
- Net Profit
- 6
- 2
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 130
- 115
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 2
- Depreciation
- 2
- 13
- Tax %
- 26.92%
- Net Profit
- 10
- 3
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 134
- 126
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 2
- Depreciation
- 2
- 6
- Tax %
- 25.08%
- Net Profit
- 5
- 1
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 145
- 127
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 2
- Depreciation
- 2
- 16
- Tax %
- 25.64%
- Net Profit
- 12
- 4
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 144
- 125
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 2
- 27
- Tax %
- 25.84%
- Net Profit
- 20
- 6
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 287
- 216
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 3
- Depreciation
- 3
- 48
- Tax %
- 24.69%
- Net Profit
- 36
- 11
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 270
- 227
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 4
- Depreciation
- 2
- 46
- Tax %
- 26.15%
- Net Profit
- 34
- 1
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 3
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | 191 | 201 | 219 | 292 | 340 | 335 | 405 | 490 | 710 | 847 | |
| 142 | 159 | 174 | 192 | 252 | 309 | 310 | 373 | 446 | 592 | 694 | |
| Operating Profit | 27 | 32 | 29 | 30 | 42 | 32 | 26 | 33 | 49 | 124 | — |
| OPM % | 16 | 17 | 14 | 14 | 14 | 9 | 8 | 8 | 10 | 17 | — |
| Other Income | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 1 | 5 | 6 | 6 |
| Interest | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 6 | 9 | 11 |
| Depreciation | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 8 | 10 | 10 |
| 17 | 22 | 24 | 19 | 30 | 20 | 15 | 29 | 34 | 97 | 136 | |
| Tax % | 37 | 35 | 30 | 20 | 25 | 26 | 27 | 27 | 26 | 25 | 26 |
| Net Profit | 11 | 14 | 16 | 15 | 22 | 15 | 11 | 21 | 25 | 73 | 102 |
| EPS | 0 | 0 | 0 | 0 | 7 | 5 | 3 | 7 | 8 | 22 | — |
| Dividend Payout % | 30 | 23 | 30 | 21 | 22 | 22 | 29 | 38 | 46 | 25 | — |
| Minority Interest | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 3 | 4 | 5 | 5 | 7 | 5 | 3 | 7 | 8 | 22 | — |
| Minority Interest | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 3 | 4 | 5 | 5 | 7 | 5 | 3 | 7 | 8 | 22 | — |
Mar 2016
- 168
- 142
- Operating Profit
- 27
- OPM %
- 16
- Other Income
- 1
- Interest
- 4
- Depreciation
- 6
- 17
- Tax %
- 37
- Net Profit
- 11
- EPS
- 0
- Dividend Payout %
- 30
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
Mar 2017
- 191
- 159
- Operating Profit
- 32
- OPM %
- 17
- Other Income
- 1
- Interest
- 3
- Depreciation
- 6
- 22
- Tax %
- 35
- Net Profit
- 14
- EPS
- 0
- Dividend Payout %
- 23
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2018
- 201
- 174
- Operating Profit
- 29
- OPM %
- 14
- Other Income
- 2
- Interest
- 2
- Depreciation
- 6
- 24
- Tax %
- 30
- Net Profit
- 16
- EPS
- 0
- Dividend Payout %
- 30
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2020
- 219
- 192
- Operating Profit
- 30
- OPM %
- 14
- Other Income
- 3
- Interest
- 2
- Depreciation
- 6
- 19
- Tax %
- 20
- Net Profit
- 15
- EPS
- 0
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2021
- 292
- 252
- Operating Profit
- 42
- OPM %
- 14
- Other Income
- 2
- Interest
- 2
- Depreciation
- 6
- 30
- Tax %
- 25
- Net Profit
- 22
- EPS
- 7
- Dividend Payout %
- 22
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
Mar 2022
- 340
- 309
- Operating Profit
- 32
- OPM %
- 9
- Other Income
- 2
- Interest
- 2
- Depreciation
- 7
- 20
- Tax %
- 26
- Net Profit
- 15
- EPS
- 5
- Dividend Payout %
- 22
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2023
- 335
- 310
- Operating Profit
- 26
- OPM %
- 8
- Other Income
- 2
- Interest
- 2
- Depreciation
- 6
- 15
- Tax %
- 27
- Net Profit
- 11
- EPS
- 3
- Dividend Payout %
- 29
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
Mar 2024
- 405
- 373
- Operating Profit
- 33
- OPM %
- 8
- Other Income
- 1
- Interest
- 3
- Depreciation
- 6
- 29
- Tax %
- 27
- Net Profit
- 21
- EPS
- 7
- Dividend Payout %
- 38
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
Mar 2025
- 490
- 446
- Operating Profit
- 49
- OPM %
- 10
- Other Income
- 5
- Interest
- 6
- Depreciation
- 8
- 34
- Tax %
- 26
- Net Profit
- 25
- EPS
- 8
- Dividend Payout %
- 46
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
Mar 2026
- 710
- 592
- Operating Profit
- 124
- OPM %
- 17
- Other Income
- 6
- Interest
- 9
- Depreciation
- 10
- 97
- Tax %
- 25
- Net Profit
- 73
- EPS
- 22
- Dividend Payout %
- 25
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 22
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 22
TTM
- 847
- 694
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 11
- Depreciation
- 10
- 136
- Tax %
- 26
- Net Profit
- 102
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 15%
- 5 Years:
- 19%
- 3 Years:
- 29%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 32%
- 5 Years:
- 26%
- 3 Years:
- 87%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 74%
- 1 Year:
- 147%
RETURN ON EQUITY
- 10 Years:
- 13%
- 5 Years:
- 13%
- 3 Years:
- 17%
- Last Year:
- 30%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 101 | 111 | 124 | 144 | 161 | 173 | 184 | 200 | 213 | 271 | |
| 21 | 18 | 12 | 25 | 12 | 17 | 5 | 32 | 70 | 171 | |
| Trade Payables | 5 | 4 | 6 | 5 | 6 | 7 | 9 | 10 | 10 | 16 |
| 15 | 16 | 17 | 14 | 21 | 14 | 20 | 26 | 23 | 41 | |
| Total Liabilities | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 61 | 58 | 58 | 56 | 60 | 67 | 65 | 76 | 89 | 92 | |
| Capital Work in Progress | 1 | 1 | 1 | 3 | 3 | 3 | 10 | 10 | 3 | 3 |
| 0 | 2 | 2 | 4 | 2 | 2 | 2 | 2 | 0 | 0 | |
| 40 | 42 | 47 | 61 | 60 | 65 | 79 | 96 | 127 | 220 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 86 | 160 | |
| Cash & Bank | 2 | 2 | 2 | 3 | 0 | 5 | 1 | 1 | 1 | 1 |
| 41 | 48 | 52 | 65 | 77 | 73 | 64 | 20 | 12 | 26 | |
| Total Assets | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 |
| Total Debt | 21 | 18 | 13 | 26 | 12 | 17 | 5 | 32 | 73 | 174 |
| Net Working Capital | 44 | 56 | 68 | 79 | 96 | 102 | 108 | 109 | 125 | 179 |
| Contingent Liabilities | 4 | 2 | 1 | 12 | 11 | 11 | 1 | 2 | 5 | 6 |
| Book Value per Share | 32.04 | 35.16 | 39.01 | 45.15 | 50.61 | 54.07 | 57.55 | 62.58 | 66.65 | 84.53 |
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Total Debt | 21 | 18 | 13 | 26 | 12 | 17 | 5 | 32 | 73 | 174 |
| Net Working Capital | 44 | 56 | 68 | 79 | 96 | 102 | 108 | 109 | 125 | 179 |
| Contingent Liabilities | 4 | 2 | 1 | 12 | 11 | 11 | 1 | 2 | 5 | 6 |
| Book Value per Share | 32.04 | 35.16 | 39.01 | 45.15 | 50.61 | 54.07 | 57.55 | 62.58 | 66.65 | 84.53 |
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
Mar 2016
- Equity Capital
- 3
- 101
- 21
- Trade Payables
- 5
- 15
- Total Liabilities
- 145
- 61
- Capital Work in Progress
- 1
- 0
- 40
- 0
- Cash & Bank
- 2
- 41
- Total Assets
- 145
- Total Debt
- 21
- Net Working Capital
- 44
- Contingent Liabilities
- 4
- Book Value per Share
- 32.04
- Face Value
- 1.00
- Total Debt
- 21
- Net Working Capital
- 44
- Contingent Liabilities
- 4
- Book Value per Share
- 32.04
- Face Value
- 1.00
Mar 2017
- Equity Capital
- 3
- 111
- 18
- Trade Payables
- 4
- 16
- Total Liabilities
- 152
- 58
- Capital Work in Progress
- 1
- 2
- 42
- 0
- Cash & Bank
- 2
- 48
- Total Assets
- 152
- Total Debt
- 18
- Net Working Capital
- 56
- Contingent Liabilities
- 2
- Book Value per Share
- 35.16
- Face Value
- 1.00
- Total Debt
- 18
- Net Working Capital
- 56
- Contingent Liabilities
- 2
- Book Value per Share
- 35.16
- Face Value
- 1.00
Mar 2018
- Equity Capital
- 3
- 124
- 12
- Trade Payables
- 6
- 17
- Total Liabilities
- 162
- 58
- Capital Work in Progress
- 1
- 2
- 47
- 0
- Cash & Bank
- 2
- 52
- Total Assets
- 162
- Total Debt
- 13
- Net Working Capital
- 68
- Contingent Liabilities
- 1
- Book Value per Share
- 39.01
- Face Value
- 1.00
- Total Debt
- 13
- Net Working Capital
- 68
- Contingent Liabilities
- 1
- Book Value per Share
- 39.01
- Face Value
- 1.00
Mar 2020
- Equity Capital
- 3
- 144
- 25
- Trade Payables
- 5
- 14
- Total Liabilities
- 191
- 56
- Capital Work in Progress
- 3
- 4
- 61
- 0
- Cash & Bank
- 3
- 65
- Total Assets
- 191
- Total Debt
- 26
- Net Working Capital
- 79
- Contingent Liabilities
- 12
- Book Value per Share
- 45.15
- Face Value
- 1.00
- Total Debt
- 26
- Net Working Capital
- 79
- Contingent Liabilities
- 12
- Book Value per Share
- 45.15
- Face Value
- 1.00
Mar 2021
- Equity Capital
- 3
- 161
- 12
- Trade Payables
- 6
- 21
- Total Liabilities
- 203
- 60
- Capital Work in Progress
- 3
- 2
- 60
- 0
- Cash & Bank
- 0
- 77
- Total Assets
- 203
- Total Debt
- 12
- Net Working Capital
- 96
- Contingent Liabilities
- 11
- Book Value per Share
- 50.61
- Face Value
- 1.00
- Total Debt
- 12
- Net Working Capital
- 96
- Contingent Liabilities
- 11
- Book Value per Share
- 50.61
- Face Value
- 1.00
Mar 2022
- Equity Capital
- 3
- 173
- 17
- Trade Payables
- 7
- 14
- Total Liabilities
- 214
- 67
- Capital Work in Progress
- 3
- 2
- 65
- 0
- Cash & Bank
- 5
- 73
- Total Assets
- 214
- Total Debt
- 17
- Net Working Capital
- 102
- Contingent Liabilities
- 11
- Book Value per Share
- 54.07
- Face Value
- 1.00
- Total Debt
- 17
- Net Working Capital
- 102
- Contingent Liabilities
- 11
- Book Value per Share
- 54.07
- Face Value
- 1.00
Mar 2023
- Equity Capital
- 3
- 184
- 5
- Trade Payables
- 9
- 20
- Total Liabilities
- 222
- 65
- Capital Work in Progress
- 10
- 2
- 79
- 0
- Cash & Bank
- 1
- 64
- Total Assets
- 222
- Total Debt
- 5
- Net Working Capital
- 108
- Contingent Liabilities
- 1
- Book Value per Share
- 57.55
- Face Value
- 1.00
- Total Debt
- 5
- Net Working Capital
- 108
- Contingent Liabilities
- 1
- Book Value per Share
- 57.55
- Face Value
- 1.00
Mar 2024
- Equity Capital
- 3
- 200
- 32
- Trade Payables
- 10
- 26
- Total Liabilities
- 271
- 76
- Capital Work in Progress
- 10
- 2
- 96
- 66
- Cash & Bank
- 1
- 20
- Total Assets
- 271
- Total Debt
- 32
- Net Working Capital
- 109
- Contingent Liabilities
- 2
- Book Value per Share
- 62.58
- Face Value
- 1.00
- Total Debt
- 32
- Net Working Capital
- 109
- Contingent Liabilities
- 2
- Book Value per Share
- 62.58
- Face Value
- 1.00
Mar 2025
- Equity Capital
- 3
- 213
- 70
- Trade Payables
- 10
- 23
- Total Liabilities
- 319
- 89
- Capital Work in Progress
- 3
- 0
- 127
- 86
- Cash & Bank
- 1
- 12
- Total Assets
- 319
- Total Debt
- 73
- Net Working Capital
- 125
- Contingent Liabilities
- 5
- Book Value per Share
- 66.65
- Face Value
- 1.00
- Total Debt
- 73
- Net Working Capital
- 125
- Contingent Liabilities
- 5
- Book Value per Share
- 66.65
- Face Value
- 1.00
Mar 2026
- Equity Capital
- 3
- 271
- 171
- Trade Payables
- 16
- 41
- Total Liabilities
- 503
- 92
- Capital Work in Progress
- 3
- 0
- 220
- 160
- Cash & Bank
- 1
- 26
- Total Assets
- 503
- Total Debt
- 174
- Net Working Capital
- 179
- Contingent Liabilities
- 6
- Book Value per Share
- 84.53
- Face Value
- 1.00
- Total Debt
- 174
- Net Working Capital
- 179
- Contingent Liabilities
- 6
- Book Value per Share
- 84.53
- Face Value
- 1.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 12 | 19 | 19 | 24 | 14 | 22 | 1 | -16 | -64 | |
| Cash from Investing | -11 | -3 | -8 | -15 | -4 | -11 | -13 | -20 | -9 | -15 |
| Cash from Financing | -15 | -9 | -10 | -3 | -21 | 1 | -14 | 19 | 24 | 80 |
| -0 | -0 | 0 | 1 | -1 | 4 | -4 | 0 | -0 | 0 | |
| Free Cash Flow | 17 | 12 | 13 | 7 | 13 | 2 | 11 | -15 | -30 | -75 |
| OCF / Net Profit | 2.43 | 0.86 | 1.15 | 1.27 | 1.06 | 0.98 | 2.01 | 0.05 | -0.65 | -0.88 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 63 | 48 | 46 | 18 | -20 | -107 |
| OCF / Net Profit | 2.43 | 0.86 | 1.15 | 1.27 | 1.06 | 0.98 | 2.01 | 0.05 | -0.65 | -0.88 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 63 | 48 | 46 | 18 | -20 | -107 |
Mar 2016
- 26
- Cash from Investing
- -11
- Cash from Financing
- -15
- -0
- Free Cash Flow
- 17
- OCF / Net Profit
- 2.43
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 2.43
- Cumulative 5-Year FCF
- 0
Mar 2017
- 12
- Cash from Investing
- -3
- Cash from Financing
- -9
- -0
- Free Cash Flow
- 12
- OCF / Net Profit
- 0.86
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.86
- Cumulative 5-Year FCF
- 0
Mar 2018
- 19
- Cash from Investing
- -8
- Cash from Financing
- -10
- 0
- Free Cash Flow
- 13
- OCF / Net Profit
- 1.15
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.15
- Cumulative 5-Year FCF
- 0
Mar 2020
- 19
- Cash from Investing
- -15
- Cash from Financing
- -3
- 1
- Free Cash Flow
- 7
- OCF / Net Profit
- 1.27
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.27
- Cumulative 5-Year FCF
- 0
Mar 2021
- 24
- Cash from Investing
- -4
- Cash from Financing
- -21
- -1
- Free Cash Flow
- 13
- OCF / Net Profit
- 1.06
- Cumulative 5-Year FCF
- 63
- OCF / Net Profit
- 1.06
- Cumulative 5-Year FCF
- 63
Mar 2022
- 14
- Cash from Investing
- -11
- Cash from Financing
- 1
- 4
- Free Cash Flow
- 2
- OCF / Net Profit
- 0.98
- Cumulative 5-Year FCF
- 48
- OCF / Net Profit
- 0.98
- Cumulative 5-Year FCF
- 48
Mar 2023
- 22
- Cash from Investing
- -13
- Cash from Financing
- -14
- -4
- Free Cash Flow
- 11
- OCF / Net Profit
- 2.01
- Cumulative 5-Year FCF
- 46
- OCF / Net Profit
- 2.01
- Cumulative 5-Year FCF
- 46
Mar 2024
- 1
- Cash from Investing
- -20
- Cash from Financing
- 19
- 0
- Free Cash Flow
- -15
- OCF / Net Profit
- 0.05
- Cumulative 5-Year FCF
- 18
- OCF / Net Profit
- 0.05
- Cumulative 5-Year FCF
- 18
Mar 2025
- -16
- Cash from Investing
- -9
- Cash from Financing
- 24
- -0
- Free Cash Flow
- -30
- OCF / Net Profit
- -0.65
- Cumulative 5-Year FCF
- -20
- OCF / Net Profit
- -0.65
- Cumulative 5-Year FCF
- -20
Mar 2026
- -64
- Cash from Investing
- -15
- Cash from Financing
- 80
- 0
- Free Cash Flow
- -75
- OCF / Net Profit
- -0.88
- Cumulative 5-Year FCF
- -107
- OCF / Net Profit
- -0.88
- Cumulative 5-Year FCF
- -107
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 3.35 | 4.40 | 5.05 | 4.66 | 6.91 | 4.51 | 3.44 | 6.58 | 7.61 | 22.35 |
| Book Value (₹) | 32.04 | 35.16 | 39.01 | 45.15 | 50.61 | 54.07 | 57.55 | 62.58 | 66.65 | 84.53 |
| Dividend per Share (₹) | 1.00 | 1.00 | 1.50 | 1.00 | 1.50 | 1.00 | 1.00 | 2.50 | 3.50 | 5.50 |
| Cash EPS (₹) | 5.32 | 6.37 | 6.99 | 6.56 | 8.79 | 6.55 | 5.39 | 8.52 | 10.08 | 25.33 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 14.79% | 15.39% | 14.05% | 13.70% | 14.26% | 9.45% | 7.78% | 7.92% | 8.94% | 16.61% |
| Net Margin % | 5.93% | 6.86% | 7.99% | 6.89% | 7.68% | 4.31% | 3.34% | 5.28% | 5.03% | 10.21% |
| ROE % | 10.83% | 13.08% | 13.63% | 11.07% | 14.44% | 8.61% | 6.17% | 10.96% | 11.77% | 29.57% |
| ROCE % | 16.71% | 19.52% | 18.80% | 13.48% | 18.38% | 11.90% | 8.91% | 15.03% | 15.09% | 28.76% |
| 7.45% | 9.62% | 10.44% | 8.57% | 11.41% | 7.02% | 5.13% | 8.67% | 8.36% | 17.65% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 59 | 60 | 72 | 72 | 66 | 63 | 60 | 54 | 57 | 63 |
| Inventory Days | 84 | 72 | 79 | 90 | 75 | 67 | 78 | 79 | 83 | 89 |
| Payable Days | 14 | 12 | 13 | 13 | 9 | 9 | 11 | 11 | 9 | 9 |
| 130 | 120 | 138 | 149 | 132 | 122 | 128 | 122 | 131 | 144 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.20x | 0.16x | 0.11x | 0.18x | 0.07x | 0.10x | 0.03x | 0.16x | 0.34x | 0.64x |
| Interest Coverage (x) | 5.79x | 8.34x | 12.28x | 9.64x | 14.70x | 10.18x | 9.50x | 10.99x | 6.62x | 11.59x |
| 2.40x | 2.97x | 3.53x | 3.11x | 4.00x | 4.13x | 4.80x | 2.74x | 2.32x | 1.81x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | -1.93% | 13.40% | 5.48% | 8.99% | 33.22% | 16.23% | -1.42% | 20.87% | 21.18% | 44.89% |
| Operating Profit Growth % | 60.13% | 17.85% | -9.90% | 4.24% | 38.65% | -22.96% | -18.88% | 25.80% | 48.48% | 155.19% |
| Net Profit Growth % | 136.41% | 31.11% | 14.96% | -7.83% | 48.42% | -34.79% | -23.61% | 91.13% | 15.54% | 193.88% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 91.13% | 15.54% | 193.88% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 17.81x | 16.15x | 5.19x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 1.87x | 1.84x | 1.37x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.13% | 2.85% | 4.74% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 12.55x | 9.67x | 4.43x |
Mar 2016
- EPS (₹)
- 3.35
- Book Value (₹)
- 32.04
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 5.32
- Operating Margin %
- 14.79%
- Net Margin %
- 5.93%
- ROE %
- 10.83%
- ROCE %
- 16.71%
- 7.45%
- Debtor Days
- 59
- Inventory Days
- 84
- Payable Days
- 14
- 130
- Debt to Equity (x)
- 0.20x
- Interest Coverage (x)
- 5.79x
- 2.40x
- Revenue Growth %
- -1.93%
- Operating Profit Growth %
- 60.13%
- Net Profit Growth %
- 136.41%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2017
- EPS (₹)
- 4.40
- Book Value (₹)
- 35.16
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 6.37
- Operating Margin %
- 15.39%
- Net Margin %
- 6.86%
- ROE %
- 13.08%
- ROCE %
- 19.52%
- 9.62%
- Debtor Days
- 60
- Inventory Days
- 72
- Payable Days
- 12
- 120
- Debt to Equity (x)
- 0.16x
- Interest Coverage (x)
- 8.34x
- 2.97x
- Revenue Growth %
- 13.40%
- Operating Profit Growth %
- 17.85%
- Net Profit Growth %
- 31.11%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 5.05
- Book Value (₹)
- 39.01
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 6.99
- Operating Margin %
- 14.05%
- Net Margin %
- 7.99%
- ROE %
- 13.63%
- ROCE %
- 18.80%
- 10.44%
- Debtor Days
- 72
- Inventory Days
- 79
- Payable Days
- 13
- 138
- Debt to Equity (x)
- 0.11x
- Interest Coverage (x)
- 12.28x
- 3.53x
- Revenue Growth %
- 5.48%
- Operating Profit Growth %
- -9.90%
- Net Profit Growth %
- 14.96%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 4.66
- Book Value (₹)
- 45.15
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 6.56
- Operating Margin %
- 13.70%
- Net Margin %
- 6.89%
- ROE %
- 11.07%
- ROCE %
- 13.48%
- 8.57%
- Debtor Days
- 72
- Inventory Days
- 90
- Payable Days
- 13
- 149
- Debt to Equity (x)
- 0.18x
- Interest Coverage (x)
- 9.64x
- 3.11x
- Revenue Growth %
- 8.99%
- Operating Profit Growth %
- 4.24%
- Net Profit Growth %
- -7.83%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 6.91
- Book Value (₹)
- 50.61
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 8.79
- Operating Margin %
- 14.26%
- Net Margin %
- 7.68%
- ROE %
- 14.44%
- ROCE %
- 18.38%
- 11.41%
- Debtor Days
- 66
- Inventory Days
- 75
- Payable Days
- 9
- 132
- Debt to Equity (x)
- 0.07x
- Interest Coverage (x)
- 14.70x
- 4.00x
- Revenue Growth %
- 33.22%
- Operating Profit Growth %
- 38.65%
- Net Profit Growth %
- 48.42%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 4.51
- Book Value (₹)
- 54.07
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 6.55
- Operating Margin %
- 9.45%
- Net Margin %
- 4.31%
- ROE %
- 8.61%
- ROCE %
- 11.90%
- 7.02%
- Debtor Days
- 63
- Inventory Days
- 67
- Payable Days
- 9
- 122
- Debt to Equity (x)
- 0.10x
- Interest Coverage (x)
- 10.18x
- 4.13x
- Revenue Growth %
- 16.23%
- Operating Profit Growth %
- -22.96%
- Net Profit Growth %
- -34.79%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 3.44
- Book Value (₹)
- 57.55
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 5.39
- Operating Margin %
- 7.78%
- Net Margin %
- 3.34%
- ROE %
- 6.17%
- ROCE %
- 8.91%
- 5.13%
- Debtor Days
- 60
- Inventory Days
- 78
- Payable Days
- 11
- 128
- Debt to Equity (x)
- 0.03x
- Interest Coverage (x)
- 9.50x
- 4.80x
- Revenue Growth %
- -1.42%
- Operating Profit Growth %
- -18.88%
- Net Profit Growth %
- -23.61%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 6.58
- Book Value (₹)
- 62.58
- Dividend per Share (₹)
- 2.50
- Cash EPS (₹)
- 8.52
- Operating Margin %
- 7.92%
- Net Margin %
- 5.28%
- ROE %
- 10.96%
- ROCE %
- 15.03%
- 8.67%
- Debtor Days
- 54
- Inventory Days
- 79
- Payable Days
- 11
- 122
- Debt to Equity (x)
- 0.16x
- Interest Coverage (x)
- 10.99x
- 2.74x
- Revenue Growth %
- 20.87%
- Operating Profit Growth %
- 25.80%
- Net Profit Growth %
- 91.13%
- 91.13%
- P/E (x)
- 17.81x
- P/B (x)
- 1.87x
- Dividend Yield %
- 2.13%
- 12.55x
Mar 2025
- EPS (₹)
- 7.61
- Book Value (₹)
- 66.65
- Dividend per Share (₹)
- 3.50
- Cash EPS (₹)
- 10.08
- Operating Margin %
- 8.94%
- Net Margin %
- 5.03%
- ROE %
- 11.77%
- ROCE %
- 15.09%
- 8.36%
- Debtor Days
- 57
- Inventory Days
- 83
- Payable Days
- 9
- 131
- Debt to Equity (x)
- 0.34x
- Interest Coverage (x)
- 6.62x
- 2.32x
- Revenue Growth %
- 21.18%
- Operating Profit Growth %
- 48.48%
- Net Profit Growth %
- 15.54%
- 15.54%
- P/E (x)
- 16.15x
- P/B (x)
- 1.84x
- Dividend Yield %
- 2.85%
- 9.67x
Mar 2026
- EPS (₹)
- 22.35
- Book Value (₹)
- 84.53
- Dividend per Share (₹)
- 5.50
- Cash EPS (₹)
- 25.33
- Operating Margin %
- 16.61%
- Net Margin %
- 10.21%
- ROE %
- 29.57%
- ROCE %
- 28.76%
- 17.65%
- Debtor Days
- 63
- Inventory Days
- 89
- Payable Days
- 9
- 144
- Debt to Equity (x)
- 0.64x
- Interest Coverage (x)
- 11.59x
- 1.81x
- Revenue Growth %
- 44.89%
- Operating Profit Growth %
- 155.19%
- Net Profit Growth %
- 193.88%
- 193.88%
- P/E (x)
- 5.19x
- P/B (x)
- 1.37x
- Dividend Yield %
- 4.74%
- 4.43x
Documents
Announcements
- Copy of Newspaper Publication
2026-08-14 - MODISON LIMITED has informed the Exchange about Copy of Newspaper Publication-Unaudited Financial Results for Q1/ 2026-27
- Outcome of Board Meeting
2026-08-13 - MODISON LIMITED has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.
Annual Reports
Credit Ratings
Nothing filed yet.

