Home > Income Statement > MODISON

MODISON
Income Statement

MODISON is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for MODISON
Please provide your vote to see the results

MODISON Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹405 Cr₹335 Cr₹340 Cr₹292 Cr₹219 Cr
     Sales ₹404 Cr₹334 Cr₹339 Cr₹291 Cr₹218 Cr
     Job Work/ Contract Receipts ₹0.02 Cr₹0.01 Cr₹0.00 Cr₹0.01 Cr₹0.02 Cr
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.76 Cr₹0.58 Cr₹0.62 Cr₹0.93 Cr₹1.51 Cr
Less: Excise Duty -----
Net Sales ₹405 Cr₹335 Cr₹340 Cr₹292 Cr₹219 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-21 Cr₹-9.28 Cr₹-4.36 Cr₹-4.99 Cr₹6.50 Cr
Raw Material Consumed ₹342 Cr₹272 Cr₹270 Cr₹216 Cr₹145 Cr
     Opening Raw Materials ₹9.79 Cr₹7.74 Cr₹6.69 Cr₹12 Cr₹6.18 Cr
     Purchases Raw Materials ₹340 Cr₹274 Cr₹271 Cr₹210 Cr₹152 Cr
     Closing Raw Materials ₹7.86 Cr₹9.79 Cr₹7.74 Cr₹5.86 Cr₹12 Cr
     Other Direct Purchases / Brought in cost --₹0.25 Cr₹0.01 Cr-
     Other raw material cost -----
Power & Fuel Cost ₹6.04 Cr₹5.76 Cr₹5.43 Cr₹4.96 Cr₹4.82 Cr
     Electricity & Power ₹6.04 Cr₹5.76 Cr₹5.43 Cr₹4.96 Cr₹4.82 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹21 Cr₹20 Cr₹19 Cr₹17 Cr₹16 Cr
     Salaries, Wages & Bonus ₹20 Cr₹19 Cr₹17 Cr₹16 Cr₹15 Cr
     Contributions to EPF & Pension Funds ₹0.63 Cr₹0.65 Cr₹0.69 Cr₹0.62 Cr₹0.65 Cr
     Workmen and Staff Welfare Expenses ₹0.69 Cr₹0.69 Cr₹0.60 Cr₹0.40 Cr₹0.44 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹17 Cr₹14 Cr₹12 Cr₹11 Cr₹12 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹6.22 Cr₹4.55 Cr₹4.02 Cr₹4.10 Cr₹4.35 Cr
     Repairs and Maintenance ₹1.83 Cr₹1.38 Cr₹1.08 Cr₹0.93 Cr₹1.09 Cr
     Packing Material Consumed ₹0.51 Cr₹0.44 Cr₹0.40 Cr₹0.24 Cr₹0.36 Cr
     Other Mfg Exp ₹8.77 Cr₹7.35 Cr₹6.72 Cr₹5.37 Cr₹5.99 Cr
General and Administration Expenses ₹2.37 Cr₹2.00 Cr₹1.84 Cr₹1.53 Cr₹2.12 Cr
     Rent , Rates & Taxes ₹0.19 Cr₹0.20 Cr₹0.16 Cr₹0.16 Cr₹0.16 Cr
     Insurance ₹0.29 Cr₹0.34 Cr₹0.31 Cr₹0.29 Cr₹0.19 Cr
     Printing and stationery -----
     Professional and legal fees ₹0.41 Cr₹0.33 Cr₹0.56 Cr₹0.43 Cr₹0.64 Cr
     Traveling and conveyance ₹0.62 Cr₹0.51 Cr₹0.28 Cr₹0.10 Cr₹0.59 Cr
     Other Administration ₹0.86 Cr₹0.63 Cr₹0.55 Cr₹0.54 Cr₹0.55 Cr
Selling and Distribution Expenses ₹1.45 Cr₹1.34 Cr₹1.88 Cr₹2.04 Cr₹1.34 Cr
     Advertisement & Sales Promotion ₹0.27 Cr₹0.21 Cr₹0.24 Cr₹0.15 Cr₹0.28 Cr
     Sales Commissions & Incentives ₹0.20 Cr₹0.20 Cr₹0.27 Cr₹0.25 Cr₹0.23 Cr
     Freight and Forwarding ₹0.98 Cr₹0.93 Cr₹1.37 Cr₹1.64 Cr₹0.83 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹3.73 Cr₹4.04 Cr₹3.30 Cr₹4.77 Cr₹3.85 Cr
     Bad debts /advances written off -₹0.19 Cr---
     Provision for doubtful debts -₹0.83 Cr₹0.30 Cr₹2.13 Cr₹0.27 Cr
     Losson disposal of fixed assets(net) ₹0.17 Cr₹0.04 Cr---
     Losson foreign exchange fluctuations ₹0.43 Cr₹0.00 Cr---
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹3.13 Cr₹2.98 Cr₹3.00 Cr₹2.64 Cr₹3.58 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹373 Cr₹310 Cr₹309 Cr₹252 Cr₹192 Cr
Operating Profit (Excl OI) ₹32 Cr₹25 Cr₹30 Cr₹40 Cr₹27 Cr
Other Income ₹0.70 Cr₹1.51 Cr₹1.67 Cr₹1.54 Cr₹2.92 Cr
     Interest Received ₹0.29 Cr₹0.14 Cr₹0.20 Cr₹0.46 Cr₹0.24 Cr
     Dividend Received --₹0.00 Cr₹0.01 Cr-
     Profit on sale of Fixed Assets --₹0.30 Cr₹0.12 Cr₹0.05 Cr
     Profits on sale of Investments ₹0.02 Cr₹0.00 Cr₹0.01 Cr--
     Provision Written Back ₹0.05 Cr----
     Foreign Exchange Gains -₹1.07 Cr₹0.65 Cr₹0.36 Cr₹1.66 Cr
     Others ₹0.35 Cr₹0.29 Cr₹0.51 Cr₹0.60 Cr₹0.97 Cr
Operating Profit ₹33 Cr₹26 Cr₹32 Cr₹42 Cr₹30 Cr
Interest ₹2.92 Cr₹1.80 Cr₹2.16 Cr₹2.18 Cr₹2.18 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹2.53 Cr₹1.34 Cr₹1.88 Cr₹1.87 Cr₹1.75 Cr
     Intereston Fixed deposits ₹0.00 Cr₹0.00 Cr₹0.00 Cr--
     Bank Charges etc ₹0.38 Cr₹0.47 Cr₹0.28 Cr₹0.29 Cr₹0.38 Cr
     Other Interest ---₹0.02 Cr₹0.05 Cr
PBDT ₹30 Cr₹24 Cr₹30 Cr₹39 Cr₹28 Cr
Depreciation ₹6.28 Cr₹6.33 Cr₹6.61 Cr₹6.08 Cr₹6.18 Cr
Profit Before Taxation & Exceptional Items ₹24 Cr₹18 Cr₹23 Cr₹33 Cr₹22 Cr
Exceptional Income / Expenses ₹5.59 Cr₹-2.56 Cr₹-3.54 Cr₹-3.59 Cr₹-2.82 Cr
Profit Before Tax ₹29 Cr₹15 Cr₹20 Cr₹30 Cr₹19 Cr
Provision for Tax ₹7.78 Cr₹4.16 Cr₹5.16 Cr₹7.37 Cr₹3.74 Cr
     Current Income Tax ₹7.13 Cr₹5.31 Cr₹5.47 Cr₹8.40 Cr₹5.25 Cr
     Deferred Tax ₹0.64 Cr₹-1.21 Cr₹-0.32 Cr₹-0.72 Cr₹-1.09 Cr
     Other taxes ₹0.00 Cr₹0.06 Cr-₹-0.31 Cr₹-0.42 Cr
Profit After Tax ₹21 Cr₹11 Cr₹15 Cr₹22 Cr₹15 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹21 Cr₹11 Cr₹15 Cr₹22 Cr₹15 Cr
Adjustments to PAT -----
Profit Balance B/F ₹171 Cr₹160 Cr₹148 Cr₹131 Cr₹121 Cr
Appropriations ₹192 Cr₹171 Cr₹163 Cr₹153 Cr₹136 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax ----₹1.00 Cr
     Other Appropriation ₹3.25 Cr---₹1.61 Cr
Equity Dividend % ₹250.00₹100.00₹100.00₹150.00₹100.00
Earnings Per Share ₹6.58₹3.44₹4.51₹6.91₹4.66
Adjusted EPS ₹6.58₹3.44₹4.51₹6.91₹4.66

Compare Income Statement 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