MODI NATURALS
|
MODI NATURALS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
EQUITY AND LIABILITIES | ||||
Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Issued | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity Shares Forfeited | - | - | - | - |
Adjustments to Equity | - | - | - | - |
Preference Capital Paid Up | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | ₹3.36 Cr | - | - |
Total Reserves | ₹77 Cr | ₹66 Cr | ₹65 Cr | ₹55 Cr |
Securities Premium | ₹38 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Capital Reserves | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr |
Profit & Loss Account Balance | ₹37 Cr | ₹38 Cr | ₹37 Cr | ₹27 Cr |
General Reserves | ₹1.87 Cr | ₹1.87 Cr | ₹1.87 Cr | ₹1.87 Cr |
Other Reserves | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹77 Cr | ₹66 Cr | ₹65 Cr | ₹55 Cr |
Revaluation reserve | - | - | - | - |
Shareholder's Funds | ₹91 Cr | ₹82 Cr | ₹77 Cr | ₹68 Cr |
Minority Interest | - | - | - | - |
Long-Term Borrowings | - | - | - | - |
Secured Loans | ₹85 Cr | ₹87 Cr | ₹0.39 Cr | ₹0.10 Cr |
Non Convertible Debentures | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - |
Packing Credit - Bank | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - |
Term Loans - Banks | ₹98 Cr | ₹93 Cr | - | ₹0.00 Cr |
Term Loans - Institutions | - | - | - | - |
Other Secured | ₹-13 Cr | ₹-5.33 Cr | ₹0.39 Cr | ₹0.10 Cr |
Unsecured Loans | ₹0.68 Cr | ₹0.34 Cr | - | - |
Fixed Deposits - Public | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - |
Loans - Banks | - | - | - | - |
Loans - Govt. | - | - | - | - |
Loans - Others | ₹0.68 Cr | ₹0.34 Cr | - | - |
Other Unsecured Loan | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹1.36 Cr | ₹2.20 Cr | ₹2.32 Cr | ₹2.88 Cr |
Deferred Tax Assets | ₹2.30 Cr | ₹0.72 Cr | ₹0.68 Cr | ₹0.61 Cr |
Deferred Tax Liability | ₹3.66 Cr | ₹2.92 Cr | ₹3.00 Cr | ₹3.49 Cr |
Other Long Term Liabilities | ₹0.58 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.78 Cr |
Long Term Trade Payables | ₹0.46 Cr | ₹0.41 Cr | ₹0.34 Cr | ₹0.24 Cr |
Long Term Provisions | ₹1.84 Cr | ₹1.62 Cr | ₹1.55 Cr | ₹1.32 Cr |
Total Non-Current Liabilities | ₹90 Cr | ₹93 Cr | ₹5.18 Cr | ₹5.33 Cr |
Current Liabilities | - | - | - | - |
Trade Payables | ₹25 Cr | ₹18 Cr | ₹12 Cr | ₹7.83 Cr |
Sundry Creditors | ₹25 Cr | ₹18 Cr | ₹12 Cr | ₹7.83 Cr |
Acceptances | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - |
Other Current Liabilities | ₹29 Cr | ₹20 Cr | ₹16 Cr | ₹16 Cr |
Bank Overdraft / Short term credit | - | - | ₹0.09 Cr | - |
Advances received from customers | ₹0.73 Cr | ₹1.00 Cr | ₹1.47 Cr | ₹1.74 Cr |
Interest Accrued But Not Due | ₹0.00 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.23 Cr |
Share Application Money | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - |
Current maturity - Others | - | - | - | - |
Other Liabilities | ₹28 Cr | ₹19 Cr | ₹14 Cr | ₹14 Cr |
Short Term Borrowings | ₹70 Cr | ₹49 Cr | ₹50 Cr | ₹20 Cr |
Secured ST Loans repayable on Demands | ₹68 Cr | ₹46 Cr | ₹44 Cr | ₹17 Cr |
Working Capital Loans- Sec | ₹46 Cr | ₹46 Cr | ₹44 Cr | ₹17 Cr |
Buyers Credits - Unsec | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - |
Other Unsecured Loans | ₹-44 Cr | ₹-44 Cr | ₹-38 Cr | ₹-14 Cr |
Short Term Provisions | ₹1.16 Cr | ₹1.52 Cr | ₹4.40 Cr | ₹3.58 Cr |
Proposed Equity Dividend | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - |
Provision for Tax | ₹0.05 Cr | ₹0.41 Cr | ₹3.35 Cr | ₹2.66 Cr |
Provision for post retirement benefits | - | - | - | - |
Preference Dividend | - | - | - | - |
Other Provisions | ₹1.10 Cr | ₹1.11 Cr | ₹1.05 Cr | ₹0.91 Cr |
Total Current Liabilities | ₹126 Cr | ₹88 Cr | ₹83 Cr | ₹48 Cr |
Total Liabilities | ₹306 Cr | ₹263 Cr | ₹165 Cr | ₹121 Cr |
ASSETS | ||||
Gross Block | ₹177 Cr | ₹51 Cr | ₹48 Cr | ₹41 Cr |
Less: Accumulated Depreciation | ₹28 Cr | ₹24 Cr | ₹22 Cr | ₹22 Cr |
Less: Impairment of Assets | - | - | - | - |
Net Block | ₹149 Cr | ₹27 Cr | ₹26 Cr | ₹19 Cr |
Lease Adjustment A/c | - | - | - | - |
Capital Work in Progress | ₹0.03 Cr | ₹91 Cr | - | ₹0.01 Cr |
Non Current Investments | - | - | - | - |
Long Term Investment | - | - | - | - |
Quoted | - | - | - | - |
Unquoted | - | - | - | - |
Long Term Loans & Advances | ₹1.44 Cr | ₹2.45 Cr | ₹6.63 Cr | ₹1.27 Cr |
Other Non Current Assets | - | - | - | - |
Total Non-Current Assets | ₹150 Cr | ₹121 Cr | ₹32 Cr | ₹20 Cr |
Current Assets Loans & Advances | - | - | - | - |
Currents Investments | - | - | - | - |
Quoted | - | - | - | - |
Unquoted | - | - | - | - |
Inventories | ₹96 Cr | ₹85 Cr | ₹94 Cr | ₹68 Cr |
Raw Materials | ₹31 Cr | ₹27 Cr | ₹25 Cr | ₹15 Cr |
Work-in Progress | ₹2.02 Cr | - | ₹6.17 Cr | ₹0.51 Cr |
Finished Goods | ₹51 Cr | ₹51 Cr | ₹56 Cr | ₹48 Cr |
Packing Materials | - | - | - | - |
Stores  and Spare | ₹9.84 Cr | ₹5.16 Cr | ₹5.85 Cr | ₹3.97 Cr |
Other Inventory | ₹1.88 Cr | ₹1.05 Cr | ₹0.38 Cr | ₹0.83 Cr |
Sundry Debtors | ₹27 Cr | ₹19 Cr | ₹19 Cr | ₹21 Cr |
Debtors more than Six months | ₹4.63 Cr | ₹3.95 Cr | ₹3.31 Cr | ₹3.37 Cr |
Debtors Others | ₹23 Cr | ₹15 Cr | ₹16 Cr | ₹18 Cr |
Cash and Bank | ₹1.54 Cr | ₹4.09 Cr | ₹4.81 Cr | ₹0.75 Cr |
Cash in hand | ₹0.27 Cr | ₹0.39 Cr | ₹0.12 Cr | ₹0.25 Cr |
Balances at Bank | ₹1.26 Cr | ₹3.70 Cr | ₹4.69 Cr | ₹0.50 Cr |
Other cash and bank balances | - | - | - | ₹0.00 Cr |
Other Current Assets | ₹5.34 Cr | ₹2.39 Cr | ₹3.71 Cr | ₹2.02 Cr |
Interest accrued on Investments | - | - | - | - |
Interest accrued on Debentures | - | - | - | - |
Deposits with Government | - | - | - | - |
Interest accrued and or due on loans | ₹0.09 Cr | ₹0.07 Cr | ₹0.12 Cr | ₹0.10 Cr |
Prepaid Expenses | ₹0.18 Cr | ₹0.11 Cr | ₹0.53 Cr | ₹0.30 Cr |
Other current_assets | ₹5.07 Cr | ₹2.22 Cr | ₹3.07 Cr | ₹1.62 Cr |
Short Term Loans and Advances | ₹26 Cr | ₹25 Cr | ₹11 Cr | ₹7.21 Cr |
Advances recoverable in cash or in kind | ₹1.93 Cr | ₹0.69 Cr | ₹1.18 Cr | ₹0.36 Cr |
Advance income tax and TDS | - | - | - | - |
Amounts due from directors | - | - | - | - |
Due From Subsidiaries | - | - | - | - |
Inter corporate deposits | - | - | - | - |
Corporate Deposits | - | - | - | - |
Other Loans & Advances | ₹24 Cr | ₹24 Cr | ₹9.49 Cr | ₹6.85 Cr |
Total Current Assets | ₹156 Cr | ₹135 Cr | ₹132 Cr | ₹99 Cr |
Net Current Assets (Including Current Investments) | ₹30 Cr | ₹47 Cr | ₹49 Cr | ₹51 Cr |
Miscellaneous Expenses not written off | - | ₹6.74 Cr | ₹0.74 Cr | ₹1.65 Cr |
Total Assets | ₹306 Cr | ₹263 Cr | ₹165 Cr | ₹121 Cr |
Contingent Liabilities | ₹144 Cr | ₹4.42 Cr | ₹4.42 Cr | ₹4.42 Cr |
Total Debt | ₹170 Cr | ₹143 Cr | ₹51 Cr | ₹21 Cr |
Book Value | - | 56.60 | 60.41 | 52.31 |
Adjusted Book Value | 68.10 | 56.60 | 60.41 | 52.31 |
Compare Balance Sheet of peers of MODI NATURALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MODI NATURALS | ₹629.5 Cr | 6.1% | 20.3% | 73.6% | Stock Analytics | |
PATANJALI FOODS | ₹63,515.6 Cr | -5.4% | -0.8% | 28.5% | Stock Analytics | |
ADANI WILMAR | ₹37,736.2 Cr | -11.2% | -14.7% | -7.1% | Stock Analytics | |
GOKUL AGRO RESOURCES | ₹4,826.9 Cr | 6.1% | 26.6% | 153% | Stock Analytics | |
AGRO TECH FOODS | ₹2,159.0 Cr | 1.4% | -6.7% | 6.1% | Stock Analytics | |
BCL INDUSTRIES | ₹1,593.0 Cr | 1.5% | -3.8% | -8.1% | Stock Analytics |
MODI NATURALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MODI NATURALS | 6.1% |
20.3% |
73.6% |
SENSEX | 3.5% |
-0.1% |
21.9% |
You may also like the below Video Courses