MODISON
|
MODISON Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr |
Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Equity - Issued | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr |
Equity Paid Up | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr | ₹3.25 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹200 Cr | ₹184 Cr | ₹173 Cr | ₹161 Cr | ₹144 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹1.91 Cr | ₹1.91 Cr | ₹1.91 Cr | ₹1.91 Cr | ₹1.91 Cr |
Profit & Loss Account Balance | ₹187 Cr | ₹171 Cr | ₹160 Cr | ₹148 Cr | ₹131 Cr |
General Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Other Reserves | ₹-0.16 Cr | ₹0.03 Cr | ₹-0.10 Cr | ₹0.07 Cr | ₹-0.09 Cr |
Reserve excluding Revaluation Reserve | ₹200 Cr | ₹184 Cr | ₹172 Cr | ₹161 Cr | ₹143 Cr |
Revaluation reserve | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr | ₹0.34 Cr |
Shareholder's Funds | ₹203 Cr | ₹187 Cr | ₹176 Cr | ₹165 Cr | ₹147 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | ₹0.03 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | ₹0.03 Cr |
Unsecured Loans | - | - | - | - | - |
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 | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹3.77 Cr | ₹3.12 Cr | ₹4.33 Cr | ₹4.64 Cr | ₹5.36 Cr |
Deferred Tax Assets | ₹2.24 Cr | ₹2.21 Cr | ₹1.21 Cr | ₹1.07 Cr | ₹0.54 Cr |
Deferred Tax Liability | ₹6.00 Cr | ₹5.34 Cr | ₹5.54 Cr | ₹5.70 Cr | ₹5.90 Cr |
Other Long Term Liabilities | ₹0.10 Cr | ₹1.36 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.04 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.61 Cr | ₹1.49 Cr | ₹1.36 Cr | ₹1.25 Cr | ₹1.14 Cr |
Total Non-Current Liabilities | ₹5.48 Cr | ₹5.97 Cr | ₹5.71 Cr | ₹5.93 Cr | ₹6.56 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹9.89 Cr | ₹9.15 Cr | ₹6.69 Cr | ₹5.89 Cr | ₹4.73 Cr |
Sundry Creditors | ₹9.89 Cr | ₹9.15 Cr | ₹6.69 Cr | ₹5.89 Cr | ₹4.73 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹19 Cr | ₹12 Cr | ₹7.71 Cr | ₹13 Cr | ₹6.69 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹14 Cr | ₹7.72 Cr | ₹4.11 Cr | ₹8.00 Cr | ₹5.11 Cr |
Interest Accrued But Not Due | ₹0.07 Cr | - | - | ₹0.06 Cr | ₹0.00 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹5.50 Cr | ₹4.71 Cr | ₹3.60 Cr | ₹4.94 Cr | ₹1.58 Cr |
Short Term Borrowings | ₹32 Cr | ₹5.00 Cr | ₹17 Cr | ₹12 Cr | ₹25 Cr |
Secured ST Loans repayable on Demands | ₹22 Cr | ₹5.00 Cr | ₹17 Cr | ₹1.53 Cr | ₹25 Cr |
Working Capital Loans- Sec | ₹22 Cr | ₹5.00 Cr | ₹17 Cr | ₹1.53 Cr | ₹25 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-12 Cr | ₹-5.00 Cr | ₹-17 Cr | ₹8.47 Cr | ₹-25 Cr |
Short Term Provisions | ₹1.62 Cr | ₹1.85 Cr | ₹0.88 Cr | ₹1.61 Cr | ₹0.48 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.63 Cr | ₹1.08 Cr | ₹0.23 Cr | ₹1.41 Cr | ₹0.02 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.99 Cr | ₹0.77 Cr | ₹0.65 Cr | ₹0.20 Cr | ₹0.46 Cr |
Total Current Liabilities | ₹62 Cr | ₹28 Cr | ₹33 Cr | ₹32 Cr | ₹37 Cr |
Total Liabilities | ₹271 Cr | ₹222 Cr | ₹214 Cr | ₹203 Cr | ₹191 Cr |
ASSETS | |||||
Gross Block | ₹123 Cr | ₹107 Cr | ₹103 Cr | ₹90 Cr | ₹80 Cr |
Less: Accumulated Depreciation | ₹47 Cr | ₹42 Cr | ₹36 Cr | ₹30 Cr | ₹24 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹76 Cr | ₹65 Cr | ₹67 Cr | ₹60 Cr | ₹56 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹10 Cr | ₹10 Cr | ₹3.03 Cr | ₹3.08 Cr | ₹2.89 Cr |
Non Current Investments | ₹1.56 Cr | ₹1.76 Cr | ₹1.51 Cr | ₹1.70 Cr | ₹3.62 Cr |
Long Term Investment | ₹1.56 Cr | ₹1.76 Cr | ₹1.51 Cr | ₹1.70 Cr | ₹3.62 Cr |
Quoted | - | ₹0.23 Cr | ₹0.00 Cr | - | - |
Unquoted | ₹1.56 Cr | ₹1.53 Cr | ₹1.50 Cr | ₹1.70 Cr | ₹3.62 Cr |
Long Term Loans & Advances | ₹9.58 Cr | ₹4.44 Cr | ₹4.81 Cr | ₹7.42 Cr | ₹12 Cr |
Other Non Current Assets | ₹0.05 Cr | ₹0.03 Cr | - | - | - |
Total Non-Current Assets | ₹100 Cr | ₹85 Cr | ₹79 Cr | ₹75 Cr | ₹75 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹96 Cr | ₹79 Cr | ₹65 Cr | ₹60 Cr | ₹61 Cr |
Raw Materials | ₹7.86 Cr | ₹9.79 Cr | ₹7.74 Cr | ₹5.86 Cr | ₹12 Cr |
Work-in Progress | ₹84 Cr | ₹62 Cr | ₹53 Cr | ₹51 Cr | ₹46 Cr |
Finished Goods | ₹1.74 Cr | ₹2.67 Cr | ₹2.92 Cr | ₹1.50 Cr | ₹0.94 Cr |
Packing Materials | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
Stores  and Spare | ₹0.15 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.05 Cr |
Other Inventory | ₹1.98 Cr | ₹4.28 Cr | ₹1.39 Cr | ₹1.60 Cr | ₹1.25 Cr |
Sundry Debtors | ₹66 Cr | ₹53 Cr | ₹58 Cr | ₹60 Cr | ₹45 Cr |
Debtors more than Six months | ₹2.93 Cr | ₹2.96 Cr | ₹1.89 Cr | ₹1.69 Cr | - |
Debtors Others | ₹65 Cr | ₹52 Cr | ₹57 Cr | ₹59 Cr | ₹45 Cr |
Cash and Bank | ₹1.24 Cr | ₹1.09 Cr | ₹4.56 Cr | ₹0.44 Cr | ₹2.82 Cr |
Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.03 Cr |
Balances at Bank | ₹1.22 Cr | ₹1.07 Cr | ₹4.55 Cr | ₹0.42 Cr | ₹2.79 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.54 Cr | ₹0.49 Cr | ₹0.38 Cr | ₹0.36 Cr | ₹0.37 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.07 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.15 Cr | ₹0.15 Cr |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹0.47 Cr | ₹0.44 Cr | ₹0.31 Cr | ₹0.21 Cr | ₹0.22 Cr |
Short Term Loans and Advances | ₹6.98 Cr | ₹3.55 Cr | ₹6.78 Cr | ₹7.29 Cr | ₹7.32 Cr |
Advances recoverable in cash or in kind | ₹7.20 Cr | ₹3.50 Cr | ₹7.79 Cr | ₹8.32 Cr | ₹6.84 Cr |
Advance income tax and TDS | ₹0.71 Cr | ₹0.53 Cr | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹-0.93 Cr | ₹-0.47 Cr | ₹-1.01 Cr | ₹-1.03 Cr | ₹0.48 Cr |
Total Current Assets | ₹171 Cr | ₹136 Cr | ₹135 Cr | ₹128 Cr | ₹116 Cr |
Net Current Assets (Including Current Investments) | ₹109 Cr | ₹108 Cr | ₹102 Cr | ₹96 Cr | ₹79 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹271 Cr | ₹222 Cr | ₹214 Cr | ₹203 Cr | ₹191 Cr |
Contingent Liabilities | ₹1.80 Cr | ₹0.75 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
Total Debt | ₹32 Cr | ₹5.00 Cr | ₹17 Cr | ₹12 Cr | ₹26 Cr |
Book Value | 62.58 | 57.55 | 54.07 | 50.61 | 45.15 |
Adjusted Book Value | 62.58 | 57.55 | 54.07 | 50.61 | 45.15 |
Compare Balance Sheet of peers of MODISON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MODISON | ₹574.0 Cr | -6.7% | 1.2% | 36.7% | Stock Analytics | |
SIEMENS | ₹230,517.0 Cr | -1% | -16.8% | 63.7% | Stock Analytics | |
ABB INDIA | ₹140,259.0 Cr | -4.3% | -11.6% | 44.6% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹109,199.0 Cr | -1.8% | -7.2% | 62.6% | Stock Analytics | |
HAVELLS INDIA | ₹103,057.0 Cr | -1.9% | -5.9% | 23.1% | Stock Analytics | |
SUZLON ENERGY | ₹80,358.0 Cr | -5.4% | -13.7% | 62% | Stock Analytics |
MODISON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MODISON | -6.7% |
1.2% |
36.7% |
SENSEX | -0.4% |
-3.7% |
7.9% |
You may also like the below Video Courses