MODI NATURALS
|
MODI NATURALS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹418 Cr | ₹474 Cr | ₹443 Cr | ₹443 Cr |
Sales | ₹418 Cr | ₹474 Cr | ₹441 Cr | ₹441 Cr |
Job Work/ Contract Receipts | - | - | - | - |
Processing Charges / Service Income | - | - | - | - |
Revenue from property development | - | - | - | - |
Other Operational Income | ₹0.23 Cr | ₹0.33 Cr | ₹1.48 Cr | ₹1.48 Cr |
Less: Excise Duty | - | - | - | - |
Net Sales | ₹418 Cr | ₹474 Cr | ₹443 Cr | ₹443 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹4.26 Cr | ₹-7.64 Cr | ₹-2.20 Cr | ₹-2.20 Cr |
Raw Material Consumed | ₹310 Cr | ₹367 Cr | ₹349 Cr | ₹349 Cr |
Opening Raw Materials | ₹25 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr |
Purchases Raw Materials | ₹309 Cr | ₹377 Cr | ₹347 Cr | ₹347 Cr |
Closing Raw Materials | ₹27 Cr | ₹25 Cr | ₹15 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | ₹2.82 Cr | ₹0.77 Cr | ₹1.58 Cr | ₹1.58 Cr |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹10 Cr |
Electricity & Power | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹10 Cr |
Oil, Fuel & Natural gas | - | - | - | - |
Coals etc | - | - | - | - |
Other power & fuel | - | - | - | - |
Employee Cost | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹21 Cr |
Salaries, Wages & Bonus | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹1.03 Cr | ₹0.96 Cr | ₹0.87 Cr | ₹0.87 Cr |
Workmen and Staff Welfare Expenses | ₹0.07 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.04 Cr |
Other Employees Cost | ₹0.40 Cr | ₹0.44 Cr | ₹0.51 Cr | ₹0.51 Cr |
Other Manufacturing Expenses | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - |
Processing Charges | ₹0.95 Cr | ₹0.94 Cr | ₹0.78 Cr | ₹0.78 Cr |
Repairs and Maintenance | ₹0.46 Cr | ₹0.49 Cr | ₹0.40 Cr | ₹0.40 Cr |
Packing Material Consumed | ₹9.84 Cr | ₹10 Cr | ₹8.49 Cr | ₹8.49 Cr |
Other Mfg Exp | ₹6.29 Cr | ₹5.61 Cr | ₹7.09 Cr | ₹7.09 Cr |
General and Administration Expenses | ₹7.82 Cr | ₹5.07 Cr | ₹4.16 Cr | ₹4.16 Cr |
Rent , Rates & Taxes | ₹2.07 Cr | ₹1.73 Cr | ₹1.55 Cr | ₹1.55 Cr |
Insurance | ₹0.45 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹0.33 Cr |
Printing and stationery | - | - | - | - |
Professional and legal fees | - | - | - | - |
Traveling and conveyance | - | - | - | - |
Other Administration | ₹5.31 Cr | ₹2.97 Cr | ₹2.28 Cr | ₹2.28 Cr |
Selling and Distribution Expenses | ₹33 Cr | ₹41 Cr | ₹28 Cr | ₹28 Cr |
Advertisement & Sales Promotion | - | - | - | - |
Sales Commissions & Incentives | ₹1.70 Cr | ₹1.66 Cr | ₹1.57 Cr | ₹1.57 Cr |
Freight and Forwarding | ₹12 Cr | ₹14 Cr | ₹9.84 Cr | ₹9.84 Cr |
Handling and Clearing Charges | - | - | - | - |
Other Selling Expenses | ₹19 Cr | ₹25 Cr | ₹17 Cr | ₹17 Cr |
Miscellaneous Expenses | ₹1.42 Cr | ₹1.71 Cr | ₹2.24 Cr | ₹2.24 Cr |
Bad debts /advances written off | - | - | - | - |
Provision for doubtful debts | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.03 Cr | ₹0.03 Cr |
Losson foreign exchange fluctuations | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹1.42 Cr | ₹1.71 Cr | ₹2.21 Cr | ₹2.21 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹413 Cr | ₹459 Cr | ₹430 Cr | ₹430 Cr |
Operating Profit (Excl OI) | ₹5.45 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr |
Other Income | ₹1.73 Cr | ₹1.31 Cr | ₹3.94 Cr | ₹3.94 Cr |
Interest Received | ₹0.09 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.10 Cr |
Dividend Received | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.05 Cr | ₹0.04 Cr | ₹3.27 Cr | ₹3.27 Cr |
Profits on sale of Investments | - | - | - | - |
Provision Written Back | ₹0.83 Cr | ₹0.11 Cr | ₹0.23 Cr | ₹0.23 Cr |
Foreign Exchange Gains | ₹0.27 Cr | ₹0.45 Cr | ₹0.10 Cr | ₹0.10 Cr |
Others | ₹0.50 Cr | ₹0.67 Cr | ₹0.25 Cr | ₹0.25 Cr |
Operating Profit | ₹7.18 Cr | ₹16 Cr | ₹17 Cr | ₹17 Cr |
Interest | ₹3.77 Cr | ₹1.98 Cr | ₹1.49 Cr | ₹1.49 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹0.03 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.05 Cr |
Intereston Fixed deposits | - | - | - | - |
Bank Charges etc | ₹0.50 Cr | ₹0.53 Cr | ₹0.30 Cr | ₹0.30 Cr |
Other Interest | ₹3.24 Cr | ₹1.42 Cr | ₹1.15 Cr | ₹1.15 Cr |
PBDT | ₹3.42 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr |
Depreciation | ₹1.56 Cr | ₹1.42 Cr | ₹1.38 Cr | ₹1.38 Cr |
Profit Before Taxation & Exceptional Items | ₹1.86 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | - | - |
Profit Before Tax | ₹1.86 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
Provision for Tax | ₹0.79 Cr | ₹3.59 Cr | ₹3.45 Cr | ₹3.45 Cr |
Current Income Tax | ₹0.91 Cr | ₹4.15 Cr | ₹4.24 Cr | ₹4.24 Cr |
Deferred Tax | ₹-0.12 Cr | ₹-0.56 Cr | ₹-0.78 Cr | ₹-0.78 Cr |
Other taxes | - | - | ₹-0.01 Cr | ₹-0.01 Cr |
Profit After Tax | ₹1.07 Cr | ₹9.37 Cr | ₹11 Cr | ₹11 Cr |
Extra items | - | - | - | - |
Minority Interest | - | - | - | - |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹1.07 Cr | ₹9.37 Cr | ₹11 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - |
Profit Balance B/F | ₹37 Cr | ₹27 Cr | ₹17 Cr | ₹17 Cr |
Appropriations | ₹38 Cr | ₹37 Cr | ₹27 Cr | ₹27 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | - |
Other Appropriation | ₹-0.11 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.00 Cr |
Equity Dividend % | - | - | - | - |
Earnings Per Share | ₹0.84 | ₹7.40 | ₹8.31 | ₹8.31 |
Adjusted EPS | ₹0.84 | ₹7.40 | ₹8.31 | ₹8.31 |
Compare Income Statement of peers of MODI NATURALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MODI NATURALS | ₹638.3 Cr | 5.6% | 19.6% | 93.5% | Stock Analytics | |
PATANJALI FOODS | ₹65,515.6 Cr | 2.8% | 1.3% | 34.9% | Stock Analytics | |
ADANI WILMAR | ₹40,764.4 Cr | 5.4% | -6.5% | -1.1% | Stock Analytics | |
GOKUL AGRO RESOURCES | ₹5,001.0 Cr | 6.9% | 28% | 161.4% | Stock Analytics | |
AGRO TECH FOODS | ₹2,284.0 Cr | 10.2% | -1.3% | 13% | Stock Analytics | |
BCL INDUSTRIES | ₹1,663.5 Cr | 5.3% | -0.6% | -0.3% | Stock Analytics |
MODI NATURALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MODI NATURALS | 5.6% |
19.6% |
93.5% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses