Modis Navnirman Ltd

Modi's Navnirman Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Modis Navnirman Ltd

₹ 343 -0.61%
26 May - close price
modisnirman.com BSE: 543539 NSE: MODIS
About

Incorporated in 2010, Modi’s Nav Nirman Ltd is in the business of real estate development[1]

Key Points

Projects Undertaken:[1]
a) Rashmi Enclave
b) Rashmi Jewel
c) Rashmi Kavita
d) Rashmi Terrace

Website BSE NSE
  • Market Cap ₹ 672 Cr.
  • Current Price ₹ 343
  • High / Low ₹ 415 / 242
  • Stock P/E 23.0
  • Book Value ₹ 80.0
  • Dividend Yield 0.00 %
  • ROCE 29.6 %
  • ROE 23.6 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last 3 years: -6.41%

* 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

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2024 Mar 2025 Sep 2025 Dec 2025 Mar 2026
32.02 19.94 37.85 54.43 51.49
24.26 16.81 32.18 39.74 46.68
Operating Profit 7.76 3.13 5.67 14.69 4.81
OPM % 24.23% 15.70% 14.98% 26.99% 9.34%
0.27 0.78 0.29 0.16 2.79
Interest 0.05 0.46 0.02 0.08 1.57
Depreciation 0.10 1.48 0.10 0.30 0.09
Profit before tax 7.88 1.97 5.84 14.47 5.94
Tax % 11.04% 23.86% 10.96% 11.75% 25.08%
7.01 1.51 5.20 12.77 4.45
EPS in Rs 3.58 0.77 2.65 6.52 2.27
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
3 22 0 0 21 75 189
2 20 0 2 20 66 154
Operating Profit 0 2 0 -2 0 9 35
OPM % 18% 10% 100% -7% 2% 12% 19%
0 0 0 2 2 2 3
Interest 0 0 0 0 0 0 2
Depreciation 0 0 0 0 0 0 0
Profit before tax 0 2 0 0 3 11 36
Tax % 27% 28% 31% -11% 11% 25% 20%
0 1 0 0 3 8 29
EPS in Rs 0.08 0.05 1.35 4.19 14.91
Dividend Payout % 0% 0% 0% 1,880% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 153%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 587%
TTM: 256%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 30%
1 Year: 37%
Return on Equity
10 Years: %
5 Years: 15%
3 Years: 16%
Last Year: 24%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 0.01 0.01 3 17 19 20 20
Reserves 0 0 0 9 56 71 137
9 2 1 4 5 3 6
4 7 3 2 15 45 142
Total Liabilities 13 10 7 32 96 139 305
0 0 0 0 0 0 1
CWIP 0 0 0 0 0 0 0
Investments 0 0 0 0 11 5 1
13 10 7 32 85 135 303
Total Assets 13 10 7 32 96 139 305

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-3 8 -4 -10 -33 -18 -2
0 0 -0 -0 -10 8 2
4 -8 4 30 48 6 2
Net Cash Flow 0 -0 0 19 4 -5 2
Free Cash Flow -3 8 -4 -10 -33 -18 -2
CFO/OP -664% 403% -2,977% 631% -7,146% -174% 8%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 6 6 842 13 5 17
Inventory Days 555 1,134 682 363
Days Payable 66 87 62 120
Cash Conversion Cycle 6 496 842 1,060 624 260
Working Capital Days 1,266 19 -4,436 783 421 293
ROCE % 37% 1% 5% 13% 30%

Insights

In beta
Mar 2022 Mar 2023 Mar 2024 Mar 2025
Inventory (Work-in-Progress) Value
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Area Delivered (Cumulative)
Lakh Sq. Ft.
Ongoing Projects Area
Lakh Sq. Ft.
Upcoming Projects Pipeline (Area)
Lakh Sq. Ft.
Number of Completed Projects
Numbers

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

11 Recently
Mar 2023Jun 2023Sep 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
70.20% 70.20% 71.03% 71.03% 63.79% 63.79% 63.79% 63.79% 63.79% 63.79% 63.79% 63.79%
0.00% 0.00% 0.00% 0.00% 0.00% 4.90% 6.43% 6.94% 10.42% 11.51% 11.17% 8.82%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.49% 0.75% 1.16% 1.16%
29.79% 29.79% 28.96% 28.97% 36.20% 31.30% 29.77% 29.26% 25.30% 23.96% 23.87% 26.24%
No. of Shareholders 3954156027938978268567971,0881,0051,1581,218

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls