Modis Navnirman Ltd

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

Modis Navnirman Ltd

₹ 286 -1.48%
12 Sep 12:53 p.m.
modisnirman.com BSE - SME: 543539
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
  • Market Cap ₹ 559 Cr.
  • Current Price ₹ 286
  • High / Low ₹ 311 / 220
  • Stock P/E 68.2
  • Book Value ₹ 46.5
  • Dividend Yield 0.00 %
  • ROCE 12.9 %
  • ROE 9.88 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 10.7% over last 3 years.
  • Promoter holding has decreased over last 3 years: -36.2%

* 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 ...

Half Yearly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025
5.57 3.42 18.84 22.75 24.31 32.53 36.62 49.92
7.91 0.24 14.31 20.23 20.98 27.81 31.40 40.43
Operating Profit -2.34 3.18 4.53 2.52 3.33 4.72 5.22 9.49
OPM % -42.01% 92.98% 24.04% 11.08% 13.70% 14.51% 14.25% 19.01%
-0.00 0.02 0.13 0.76 0.56 0.50 0.86 1.17
Interest -0.00 0.01 0.79 -0.55 0.05 -0.01 0.01 0.23
Depreciation -0.00 -0.00 -0.00 -0.00 -0.00 0.01 -0.00 0.01
Profit before tax -2.34 3.19 3.87 3.83 3.84 5.22 6.07 10.42
Tax % -0.00% 25.08% 25.06% 24.80% 26.56% 26.05% 25.21% 25.72%
-2.34 2.38 2.89 2.87 2.83 3.86 4.54 7.74
EPS in Rs 2.00 1.71 1.70 1.67 2.02 2.32 3.95
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
13.22 8.99 42.24 20.76 74.97
12.66 7.87 33.72 20.30 66.03
Operating Profit 0.56 1.12 8.52 0.46 8.94
OPM % 4.24% 12.46% 20.17% 2.22% 11.92%
0.01 0.02 0.89 2.48 2.32
Interest 0.06 0.01 1.72 0.03 0.24
Depreciation -0.00 -0.00 -0.00 0.01 0.01
Profit before tax 0.51 1.13 7.69 2.90 11.01
Tax % 25.49% 24.78% 25.10% 11.38% 25.43%
0.38 0.84 5.76 2.57 8.20
EPS in Rs 0.71 3.40 1.35 4.19
Dividend Payout % -0.00% -0.00% 29.38% -0.00% -0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 103%
TTM: 261%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 114%
TTM: 219%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 53%
1 Year: 5%
Return on Equity
10 Years: %
5 Years: %
3 Years: 11%
Last Year: 10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 2.97 2.97 16.92 19.09 19.59
Reserves -0.01 0.84 15.34 55.86 71.43
0.54 19.54 7.47 5.34 3.34
3.85 7.78 19.69 15.21 44.73
Total Liabilities 7.35 31.13 59.42 95.50 139.09
-0.00 -0.00 -0.00 0.01 0.02
CWIP -0.00 -0.00 -0.00 -0.00 -0.00
Investments -0.00 0.11 0.65 10.62 4.56
7.35 31.02 58.77 84.87 134.51
Total Assets 7.35 31.13 59.42 95.50 139.09

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-0.18 -16.07 -7.26 -33.20 -18.46
-0.00 -0.09 -0.41 -10.46 8.15
0.56 16.91 8.89 47.82 5.64
Net Cash Flow 0.38 0.75 1.22 4.16 -4.66

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 8.84 13.40 8.64 13.01 4.53
Inventory Days 43.03 3,256.10 778.03 1,134.45 682.00
Days Payable 106.79 404.54 64.79 87.46 62.39
Cash Conversion Cycle -54.92 2,864.96 721.89 1,060.00 624.14
Working Capital Days -62.40 663.41 311.17 782.92 421.14
ROCE % 8.49% 29.84% 4.88% 12.88%

Shareholding Pattern

Numbers in percentages

5 Recently
Sep 2022Nov 2022Mar 2023Jun 2023Sep 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
70.20% 70.20% 70.20% 70.20% 71.03% 71.03% 63.79% 63.79% 63.79% 63.79% 63.79%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.90% 6.43% 6.94% 10.42%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.49%
29.81% 29.80% 29.79% 29.79% 28.96% 28.97% 36.20% 31.30% 29.77% 29.26% 25.30%
No. of Shareholders 3373703954156027938978268567971,088

* 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