Modern Insulators Ltd
Modern Insulators is an arm of the Modern group of Industries and was set up in 1985 in collaboration with Siemens, Germany. Modern Insulators is also India’s largest manufacturer and exporter of porcelain insulators and is closely associated with National and Regional Utilities, Indian Railways, OEMs & EPC companies worldwide.[1]
- Market Cap ₹ 545 Cr.
- Current Price ₹ 116
- High / Low ₹ 173 / 85.0
- Stock P/E 13.5
- Book Value ₹ 98.3
- Dividend Yield 0.00 %
- ROCE 9.05 %
- ROE 7.40 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 1.18 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 2.74% over past five years.
- Tax rate seems low
- Company has a low return on equity of 7.84% over last 3 years.
- Earnings include an other income of Rs.19.1 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Industrials Capital Goods Electrical Equipment Other Electrical Equipment
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
459 | 418 | 461 | 440 | 398 | 442 | 431 | 443 | 503 | 541 | |
418 | 381 | 419 | 404 | 359 | 419 | 406 | 408 | 465 | 495 | |
Operating Profit | 41 | 37 | 42 | 36 | 40 | 23 | 25 | 35 | 38 | 46 |
OPM % | 9% | 9% | 9% | 8% | 10% | 5% | 6% | 8% | 8% | 9% |
-6 | 5 | 11 | 6 | 15 | 12 | 14 | 12 | 19 | 19 | |
Interest | 12 | 19 | 13 | 13 | 9 | 5 | 4 | 3 | 4 | 5 |
Depreciation | 8 | 9 | 8 | 10 | 11 | 9 | 9 | 9 | 9 | 9 |
Profit before tax | 16 | 14 | 32 | 19 | 34 | 21 | 26 | 35 | 45 | 52 |
Tax % | 10% | -19% | 8% | -20% | 1% | -7% | -9% | -4% | 14% | |
14 | 17 | 29 | 22 | 34 | 22 | 28 | 36 | 39 | 46 | |
EPS in Rs | 4.76 | 7.24 | 4.66 | 5.93 | 7.64 | 8.18 | 9.81 | |||
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | 3% |
3 Years: | 4% |
TTM: | 18% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 4% |
3 Years: | 20% |
TTM: | 3% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 61% |
3 Years: | 34% |
1 Year: | -16% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 8% |
3 Years: | 8% |
Last Year: | 7% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|
Equity Capital | 22 | 22 | 22 | 47 | 47 | 47 | 47 | 47 | 47 |
Reserves | 197 | 214 | 243 | 258 | 291 | 313 | 342 | 378 | 416 |
49 | 61 | 59 | 101 | 24 | 26 | 8 | 19 | 25 | |
85 | 84 | 78 | 124 | 128 | 119 | 107 | 110 | 115 | |
Total Liabilities | 353 | 380 | 402 | 530 | 491 | 506 | 504 | 554 | 604 |
132 | 138 | 135 | 192 | 182 | 175 | 168 | 163 | 172 | |
CWIP | 2 | 2 | 2 | 0 | 0 | 0 | 4 | 2 | 1 |
Investments | 20 | 17 | 20 | 2 | 9 | 10 | 5 | 19 | 46 |
199 | 223 | 245 | 336 | 299 | 320 | 326 | 370 | 384 | |
Total Assets | 353 | 380 | 402 | 530 | 491 | 506 | 504 | 554 | 604 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|
44 | -2 | 9 | 27 | 53 | 14 | 23 | 12 | 40 | |
-19 | -13 | -8 | -34 | 35 | -8 | -4 | -16 | -41 | |
-23 | 12 | -1 | -7 | -87 | -3 | -22 | 8 | 2 | |
Net Cash Flow | 1 | -3 | 0 | -14 | 1 | 3 | -3 | 3 | 0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 52 | 56 | 61 | 70 | 86 | 83 | 89 | 93 | 88 |
Inventory Days | 125 | 214 | 156 | 415 | 345 | 332 | 306 | 271 | 325 |
Days Payable | 55 | 66 | 54 | 147 | 126 | 108 | 83 | 85 | 99 |
Cash Conversion Cycle | 122 | 204 | 163 | 338 | 305 | 307 | 312 | 279 | 314 |
Working Capital Days | 45 | 51 | 51 | 80 | 123 | 125 | 154 | 166 | 180 |
ROCE % | 12% | 13% | 10% | 6% | 7% | 9% | 9% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Credit Rating
2d - India Ratings upgraded fund-based Rs120Cr to IND BBB+ and assigned non-fund Rs11Cr IND A2 (08 Sep 2025).
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
8 Sep - Newspaper publication of Notice of 40th AGM of the company to be held on 30th September, 2025.
-
Reg. 34 (1) Annual Report.
8 Sep - Annual Report and AGM notice; revise MD salary to Rs.7,00,000/month, WTD Rs.2,50,000/month; AGM Sep 30, 2025.
-
Announcement Under Regulation 30 Of SEBI (LODR)
30 Aug - Board approved unsecured loans up to Rs10 crore in tranches to Modern Denim; proposed merger noted (30-Aug-2025).
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Aug - Newspaper advertisement of the Unaudited financial statement in pursuance of Regulation 30 and 47 of SEBI (LODR) Regulation, 2015.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2009
from bse
Certification[1]
Modern is an ISO 9001, 14001 & 45001 Certified Company and also India’s largest exporter of porcelain insulators.