| Modison Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 506261 |
NSE Symbol : MODISONLTD |
P/E(TTM) : 16.55 |
|
ISIN Demat : INE737D01021 |
Div & Yield% : 1.01 |
EPS(TTM) : 33.06 |
|
Book Value(₹) : 84.52 |
Market Cap(₹Cr) : 1,775.50 |
Face Value(₹) : 1.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 710.33 | 490.24 | 404.56 | 334.71 | 339.53 |
| Other Income | 8.28 | 3.87 | 6.26 | 1.50 | 1.66 |
| Stock Adjustments | 89.86 | 25.12 | 21.31 | 9.28 | 4.36 |
| Total Income | 808.47 | 519.23 | 432.13 | 345.49 | 345.55 |
| EXPENDITURE : | |||||
| Raw Materials | 618.99 | 411.17 | 341.70 | 272.19 | 270.19 |
| Power and Fuel Cost | 6.00 | 6.28 | 6.04 | 5.76 | 5.43 |
| Other Manufacturing Expenses | 18.40 | 18.31 | 16.77 | 13.33 | 11.83 |
| Selling and Administration Expenses | 6.55 | 5.04 | 4.38 | 3.72 | 4.12 |
| Miscellaneous Expenses | 15.59 | 6.00 | 3.73 | 6.61 | 6.82 |
| Employee Benefit Expenses | 27.20 | 24.89 | 21.19 | 20.42 | 18.61 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 115.74 | 47.53 | 38.32 | 23.46 | 28.55 |
| Interest | 9.15 | 5.97 | 2.92 | 1.80 | 2.16 |
| Gross Profit | 106.59 | 41.56 | 35.40 | 21.66 | 26.39 |
| Depreciation | 9.65 | 8.01 | 6.28 | 6.33 | 6.61 |
| Profit Before Tax | 96.94 | 33.55 | 29.12 | 15.33 | 19.78 |
| Current Tax | 24.87 | 7.93 | 7.13 | 5.37 | 5.47 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.49 | 0.93 | 0.64 | -1.21 | -0.31 |
| Reported Net Profit | 72.55 | 24.68 | 21.34 | 11.17 | 14.62 |
| Extraordinary Items | -6.18 | -0.80 | 3.97 | -1.70 | -2.34 |
| Adjusted Net Profit | 78.73 | 25.48 | 17.37 | 12.87 | 16.96 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 200.54 | 187.22 | 170.74 | 159.57 | 148.19 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 14.57 | 11.36 | 4.87 | 0.00 | 3.25 |
| P & L Balance carried down | 258.52 | 200.54 | 187.22 | 170.74 | 159.57 |
| Dividend | 8.11 | 4.87 | 1.62 | 0.00 | 3.25 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 550.00 | 350.00 | 250.00 | 100.00 | 100.00 |
| Dividend Per Share(Rs) | 5.50 | 3.50 | 2.50 | 1.00 | 1.00 |
| Earnings Per Share-Unit Curr | 22.36 | 7.61 | 6.58 | 3.44 | 4.51 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 84.52 | 66.63 | 62.56 | 57.65 | 54.17 |
| Book Value(Adj)-Unit Curr | 84.52 | 66.63 | 62.56 | 57.65 | 54.17 |
