MODERN INSULATORS
|
MODERN INSULATORS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹431 Cr | ₹442 Cr | ₹398 Cr | ₹440 Cr | ₹507 Cr |
Sales | ₹423 Cr | ₹428 Cr | ₹383 Cr | ₹424 Cr | ₹504 Cr |
Job Work/ Contract Receipts | ₹0.03 Cr | ₹0.00 Cr | - | ₹0.03 Cr | - |
Processing Charges / Service Income | ₹1.66 Cr | ₹7.35 Cr | ₹9.75 Cr | ₹8.86 Cr | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.60 Cr | ₹6.21 Cr | ₹5.87 Cr | ₹6.92 Cr | ₹3.36 Cr |
Less: Excise Duty | - | - | - | - | ₹46 Cr |
Net Sales | ₹431 Cr | ₹442 Cr | ₹398 Cr | ₹440 Cr | ₹461 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹14 Cr | ₹-10 Cr | ₹8.04 Cr | ₹-25 Cr | ₹8.05 Cr |
Raw Material Consumed | ₹126 Cr | ₹145 Cr | ₹115 Cr | ₹139 Cr | ₹170 Cr |
Opening Raw Materials | ₹23 Cr | ₹28 Cr | ₹33 Cr | ₹21 Cr | ₹22 Cr |
Purchases Raw Materials | ₹134 Cr | ₹140 Cr | ₹109 Cr | ₹145 Cr | ₹163 Cr |
Closing Raw Materials | ₹32 Cr | ₹23 Cr | ₹28 Cr | ₹33 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | ₹1.00 Cr | ₹0.34 Cr | ₹1.75 Cr | ₹6.17 Cr | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹79 Cr | ₹86 Cr | ₹66 Cr | ₹93 Cr | ₹88 Cr |
Electricity & Power | ₹28 Cr | ₹30 Cr | ₹27 Cr | ₹43 Cr | ₹88 Cr |
Oil, Fuel & Natural gas | ₹52 Cr | ₹56 Cr | ₹39 Cr | ₹50 Cr | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹70 Cr | ₹72 Cr | ₹68 Cr | ₹73 Cr | ₹47 Cr |
Salaries, Wages & Bonus | ₹63 Cr | ₹65 Cr | ₹62 Cr | ₹66 Cr | ₹43 Cr |
Contributions to EPF & Pension Funds | ₹5.87 Cr | ₹5.94 Cr | ₹5.46 Cr | ₹5.97 Cr | ₹3.57 Cr |
Workmen and Staff Welfare Expenses | ₹0.67 Cr | ₹0.60 Cr | ₹0.51 Cr | ₹0.68 Cr | ₹0.62 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹87 Cr | ₹95 Cr | ₹76 Cr | ₹95 Cr | ₹89 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹9.38 Cr | ₹12 Cr | ₹9.81 Cr | ₹14 Cr | ₹6.65 Cr |
Repairs and Maintenance | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr | ₹14 Cr |
Packing Material Consumed | ₹22 Cr | ₹25 Cr | ₹20 Cr | ₹21 Cr | ₹28 Cr |
Other Mfg Exp | ₹41 Cr | ₹45 Cr | ₹36 Cr | ₹45 Cr | ₹41 Cr |
General and Administration Expenses | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹16 Cr | ₹7.20 Cr |
Rent , Rates & Taxes | ₹1.15 Cr | ₹1.30 Cr | ₹1.12 Cr | ₹1.19 Cr | ₹0.65 Cr |
Insurance | ₹0.85 Cr | ₹0.84 Cr | ₹0.79 Cr | ₹0.55 Cr | ₹0.31 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹4.38 Cr | ₹3.21 Cr | ₹3.38 Cr | ₹4.29 Cr | ₹1.21 Cr |
Traveling and conveyance | ₹4.03 Cr | ₹3.16 Cr | ₹2.68 Cr | ₹4.29 Cr | ₹1.93 Cr |
Other Administration | ₹5.79 Cr | ₹5.71 Cr | ₹6.08 Cr | ₹5.92 Cr | ₹3.09 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹11 Cr | ₹5.83 Cr |
Advertisement & Sales Promotion | ₹0.93 Cr | ₹0.24 Cr | ₹0.35 Cr | ₹0.87 Cr | ₹0.35 Cr |
Sales Commissions & Incentives | ₹0.88 Cr | ₹1.26 Cr | ₹1.20 Cr | ₹1.13 Cr | ₹1.60 Cr |
Freight and Forwarding | ₹11 Cr | ₹13 Cr | ₹8.04 Cr | ₹8.66 Cr | ₹3.59 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.45 Cr | ₹0.65 Cr | ₹0.60 Cr | ₹0.59 Cr | ₹0.29 Cr |
Miscellaneous Expenses | ₹1.74 Cr | ₹0.96 Cr | ₹1.33 Cr | ₹2.65 Cr | ₹5.38 Cr |
Bad debts /advances written off | ₹1.24 Cr | - | ₹0.93 Cr | ₹0.08 Cr | ₹4.58 Cr |
Provision for doubtful debts | - | - | - | ₹2.13 Cr | ₹0.47 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | ₹0.44 Cr | - | - | - |
Other Miscellaneous Expenses | ₹0.50 Cr | ₹0.52 Cr | ₹0.40 Cr | ₹0.44 Cr | ₹0.34 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹407 Cr | ₹419 Cr | ₹359 Cr | ₹404 Cr | ₹420 Cr |
Operating Profit (Excl OI) | ₹24 Cr | ₹23 Cr | ₹40 Cr | ₹36 Cr | ₹41 Cr |
Other Income | ₹14 Cr | ₹12 Cr | ₹15 Cr | ₹6.17 Cr | ₹6.96 Cr |
Interest Received | ₹0.95 Cr | ₹0.57 Cr | - | ₹4.17 Cr | ₹1.34 Cr |
Dividend Received | ₹0.01 Cr | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.37 Cr | ₹2.58 Cr | ₹5.24 Cr | ₹0.32 Cr | ₹0.00 Cr |
Profits on sale of Investments | ₹0.13 Cr | - | ₹2.91 Cr | - | - |
Provision Written Back | ₹4.13 Cr | ₹0.79 Cr | ₹2.34 Cr | ₹1.00 Cr | ₹0.82 Cr |
Foreign Exchange Gains | ₹3.77 Cr | ₹2.20 Cr | ₹0.84 Cr | ₹2.95 Cr | ₹1.82 Cr |
Others | ₹4.75 Cr | ₹5.64 Cr | ₹3.49 Cr | ₹-2.27 Cr | ₹2.98 Cr |
Operating Profit | ₹39 Cr | ₹35 Cr | ₹54 Cr | ₹42 Cr | ₹48 Cr |
Interest | ₹4.15 Cr | ₹5.20 Cr | ₹9.29 Cr | ₹13 Cr | ₹13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.93 Cr | ₹1.35 Cr | ₹1.68 Cr | ₹1.57 Cr | ₹1.95 Cr |
Other Interest | ₹3.22 Cr | ₹3.85 Cr | ₹7.61 Cr | ₹11 Cr | ₹11 Cr |
PBDT | ₹34 Cr | ₹29 Cr | ₹45 Cr | ₹29 Cr | ₹35 Cr |
Depreciation | ₹8.68 Cr | ₹8.74 Cr | ₹11 Cr | ₹10 Cr | ₹8.25 Cr |
Profit Before Taxation & Exceptional Items | ₹26 Cr | ₹21 Cr | ₹35 Cr | ₹19 Cr | ₹27 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹4.56 Cr |
Profit Before Tax | ₹26 Cr | ₹21 Cr | ₹35 Cr | ₹19 Cr | ₹32 Cr |
Provision for Tax | ₹-2.26 Cr | ₹-1.36 Cr | ₹0.37 Cr | ₹-3.75 Cr | ₹2.43 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹-2.26 Cr | ₹-1.36 Cr | ₹0.37 Cr | ₹-3.75 Cr | ₹2.43 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹28 Cr | ₹22 Cr | ₹34 Cr | ₹22 Cr | ₹29 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹28 Cr | ₹22 Cr | ₹34 Cr | ₹22 Cr | ₹29 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹271 Cr | ₹249 Cr | ₹216 Cr | ₹194 Cr | ₹214 Cr |
Appropriations | ₹299 Cr | ₹271 Cr | ₹250 Cr | ₹216 Cr | ₹243 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.17 Cr | ₹-0.02 Cr | ₹0.84 Cr | ₹0.31 Cr | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹5.93 | ₹4.66 | ₹7.24 | ₹4.76 | ₹13.43 |
Adjusted EPS | ₹5.93 | ₹4.66 | ₹7.24 | ₹4.76 | ₹13.43 |
Compare Income Statement of peers of MODERN INSULATORS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MODERN INSULATORS | ₹597.7 Cr | -2.9% | -18.1% | 22.6% | Stock Analytics | |
KAYNES TECHNOLOGY INDIA | ₹39,679.0 Cr | -11% | -8.2% | 136.3% | Stock Analytics | |
SYRMA SGS TECHNOLOGY | ₹9,643.7 Cr | -11.3% | -11% | -13.4% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹5,557.5 Cr | -10.5% | -1.7% | 56.7% | Stock Analytics | |
APOLLO MICRO SYSTEMS | ₹3,950.7 Cr | -3.5% | 33.2% | -2.6% | Stock Analytics | |
DCX SYSTEMS | ₹3,928.6 Cr | -8.1% | 11.6% | -4.1% | Stock Analytics |
MODERN INSULATORS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MODERN INSULATORS | -2.9% |
-18.1% |
22.6% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses