| Modison Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 506261 |
NSE Symbol : MODISONLTD |
P/E(TTM) : 14.24 |
|
ISIN Demat : INE737D01021 |
Div & Yield% : 2.52 |
EPS(TTM) : 9.77 |
|
Book Value(₹) : 69.68 |
Market Cap(₹Cr) : 451.38 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 490.24 | 404.56 | 334.71 | 339.53 | 292.11 |
| Other Income | 3.87 | 6.26 | 1.50 | 1.66 | 1.53 |
| Stock Adjustments | 25.12 | 21.31 | 9.28 | 4.36 | 4.99 |
| Total Income | 519.23 | 432.13 | 345.49 | 345.55 | 298.63 |
| EXPENDITURE : | |||||
| Raw Materials | 411.17 | 341.70 | 272.19 | 270.19 | 216.41 |
| Power and Fuel Cost | 6.28 | 6.04 | 5.76 | 5.43 | 4.96 |
| Other Manufacturing Expenses | 18.31 | 16.77 | 13.33 | 11.83 | 10.31 |
| Selling and Administration Expenses | 5.04 | 4.38 | 3.72 | 4.12 | 3.91 |
| Miscellaneous Expenses | 6.00 | 3.73 | 6.61 | 6.82 | 8.34 |
| Employee Benefit Expenses | 24.89 | 21.19 | 20.42 | 18.61 | 16.63 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 47.53 | 38.32 | 23.46 | 28.55 | 38.06 |
| Interest | 5.97 | 2.92 | 1.80 | 2.16 | 2.18 |
| Gross Profit | 41.56 | 35.40 | 21.66 | 26.39 | 35.88 |
| Depreciation | 8.01 | 6.28 | 6.33 | 6.61 | 6.08 |
| Profit Before Tax | 33.55 | 29.12 | 15.33 | 19.78 | 29.80 |
| Current Tax | 7.93 | 7.13 | 5.37 | 5.47 | 8.09 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.93 | 0.64 | -1.21 | -0.31 | -0.72 |
| Reported Net Profit | 24.68 | 21.34 | 11.17 | 14.62 | 22.43 |
| Extraordinary Items | -0.80 | 3.97 | -1.70 | -2.34 | -2.49 |
| Adjusted Net Profit | 25.48 | 17.37 | 12.87 | 16.96 | 24.92 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 187.22 | 170.74 | 159.57 | 148.19 | 130.63 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 11.36 | 4.87 | 0.00 | 3.25 | 4.87 |
| P & L Balance carried down | 200.54 | 187.22 | 170.74 | 159.57 | 148.19 |
| Dividend | 4.87 | 1.62 | 0.00 | 3.25 | 4.87 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 350.00 | 250.00 | 100.00 | 100.00 | 150.00 |
| Dividend Per Share(Rs) | 3.50 | 2.50 | 1.00 | 1.00 | 1.50 |
| Earnings Per Share-Unit Curr | 7.61 | 6.58 | 3.44 | 4.51 | 6.91 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 66.63 | 62.56 | 57.65 | 54.17 | 50.71 |
| Book Value(Adj)-Unit Curr | 66.63 | 62.56 | 57.65 | 54.17 | 50.71 |