Modi Rubber Ltd

₹ 112 -2.74%

04 Nov - close price

modirubberlimited.com BSE: 500890 NSE: MODIRUBBER

About

Incorporated in 1971, Modi Rubber Ltd manufactures automobile tyres, tubes & flaps, resin coated sand and operates salons^[1]

Key Points

Business Overview:^[1]^[2]
The company, formerly engaged in manufacturing automotive tyres, tubes and flaps at Modipuram and Modinagar, continues to implement the BIFR scheme. The Modinagar plant remains sealed by the Official Liquidator, with repossession proceedings pending before the Allahabad High Court; current income is generated from real estate rentals, the Modipuram guest house, fund management and investments, and dividends and management fees from joint ventures.

Website BSE NSE

Market Cap ₹ 281 Cr.
Current Price ₹ 112
High / Low ₹ 168 / 98.4
Stock P/E
Book Value ₹ 147
Dividend Yield 0.00 %
ROCE -4.69 %
ROE -4.91 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.77 times its book value
Debtor days have improved from 88.1 to 39.7 days.

Cons

Company has low interest coverage ratio.
Company has a low return on equity of 0.67% over last 3 years.

* 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 Automobile and Auto Components Auto Components Tyres & Rubber Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	0.64	0.63	0.71	0.77	0.71	0.80	1.25	1.23	1.06	0.93	1.43	1.28	1.22
YoY Sales growth	+14.29%	+12.50%	+73.17%	-35.29%	+10.94%	+26.98%	+76.06%	+59.74%	+49.30%	+16.25%	+14.40%	+4.07%	+15.09%
	5.39	5.30	5.30	7.97	5.56	6.63	7.53	7.70	7.47	6.15	9.40	10.08	6.70
Operating Profit	-4.75	-4.67	-4.59	-7.20	-4.85	-5.83	-6.28	-6.47	-6.41	-5.22	-7.97	-8.80	-5.48
OPM %	-742.19%	-741.27%	-646.48%	-935.06%	-683.10%	-728.75%	-502.40%	-526.02%	-604.72%	-561.29%	-557.34%	-687.50%	-449.18%
	13.27	30.46	3.50	16.57	3.34	23.07	2.97	1.01	3.31	2.04	7.29	0.97	3.82
Interest	0.11	0.11	0.17	1.51	0.17	0.17	0.16	0.16	0.16	0.15	0.15	0.14	0.14
Depreciation	0.47	0.65	0.79	0.79	0.68	0.71	0.72	1.13	0.99	1.03	1.04	1.01	0.85
Profit before tax	7.94	25.03	-2.05	7.07	-2.36	16.36	-4.19	-6.75	-4.25	-4.36	-1.87	-8.98	-2.65
Tax %	26.45%	8.39%	81.46%	50.35%	30.08%	17.30%	-24.34%	-26.96%	-11.06%	0.69%	9.63%	2.23%	9.06%
	5.83	22.93	-3.72	3.51	-3.07	13.53	-3.17	-4.93	-3.79	-4.39	-2.05	-9.19	-2.89
EPS in Rs	2.33	9.16	-1.49	1.40	-1.23	5.40	-1.27	-1.97	-1.51	-1.75	-0.82	-3.67	-1.15
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	5	5	5	6	5	5	3	2	3	3	4	5	5
Sales growth	+17%	+3%	-4%	+15%	-12%	-2%	-41%	-28%	+26%	+1%	+45%	+17%	+12%
	18	19	19	24	21	20	16	23	22	24	27	32	32
Operating Profit	-13	-13	-14	-18	-16	-15	-13	-21	-19	-21	-23	-27	-27
OPM %	-243%	-244%	-276%	-299%	-299%	-286%	-439%	-971%	-691%	-771%	-586%	-574%	-565%
	16	18	20	40	25	27	24	31	33	64	30	12	14
Interest	0	0	0	0	1	1	1	1	0	2	1	1	1
Depreciation	2	1	1	3	3	3	3	3	2	3	3	4	4
Profit before tax	1	4	4	19	5	8	7	7	11	38	3	-19	-18
Tax %	-9%	-44%	-78%	115%	15%	34%	-7%	28%	29%	25%	23%	-0%
	1	5	7	-3	5	6	8	5	8	29	2	-19	-19
EPS in Rs	0.48	2.09	2.77	-1.13	1.84	2.26	3.08	2.09	3.18	11.41	0.94	-7.75	-7.39
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-1%
5 Years:	9%
3 Years:	20%
TTM:	12%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-1229%

Stock Price CAGR
10 Years:	10%
5 Years:	6%
3 Years:	8%
1 Year:	-9%

Return on Equity
10 Years:	2%
5 Years:	1%
3 Years:	1%
Last Year:	-5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	25	25	25	25	25	25	25	25	25	25	25	25
Reserves	112	117	135	132	140	143	162	324	326	355	369	343
	3	3	4	4	3	3	4	4	4	6	6	5
	38	38	41	40	34	30	22	66	64	62	54	60
Total Liabilities	178	183	204	200	202	202	213	419	419	448	453	433
	13	10	13	32	29	29	27	216	214	218	214	211
CWIP	0	5	19	0	0	0	0	2	10	10	0	0
Investments	87	82	82	88	101	109	128	138	134	161	170	152
	78	85	91	80	72	63	58	64	61	60	69	70
Total Assets	178	183	204	200	202	202	213	419	419	448	453	433

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	7	-16	-15	-21	-20	-11	-4	-21	-17	-30	-31	-20
	-8	17	14	32	16	9	-0	23	18	30	33	21
	0	-0	1	-0	-1	-0	-1	-1	-0	-1	-1	-1
Net Cash Flow	-0	0	-0	11	-4	-2	-5	1	1	-1	0	0
Free Cash Flow	8	-22	-32	-23	-20	-13	-5	-26	-26	-29	-33	-20
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	-63%	115%	82%	138%	126%	71%	55%	97%	74%	106%	112%	80%

Ratios

Standalone / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	122	171	205	68	30	81	96	51	301	182	43	40
Inventory Days
Days Payable
Cash Conversion Cycle	122	171	205	68	30	81	96	51	301	182	43	40
Working Capital Days	-1,993	-1,773	-2,296	-2,088	-1,964	-1,660	1,608	-1,833	-1,950	-583	249	-353
ROCE %	2%	1%	2%	-2%	3%	5%	8%	3%	3%	10%	1%	-5%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Group's Share of Profit from Gujarat Guardian JV
INR Lacs

x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
x	x	x	x	x	x	x	x	x	x	x
xx	xx	xx	xx	xx	xx	xx	xx	xx	xx	xx
x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
								xxx.xx	xxx.xx	xxx.xx
								x,xxx.xx	x,xxx.xx	x,xxx.xx

Please log in to see hidden values.

Mutual Fund Portfolio Fair Value
INR Lacs

Number of Joint Ventures and Associates
Count

Number of Permanent Employees
Count

Quoted Equity Portfolio Fair Value
INR Lacs

JV Dividend Received from Gujarat Guardian
INR Lacs

Real Estate Services Segment Revenue
INR Lacs

Travel Services Segment Revenue
INR Lacs

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	59.50%	62.69%	62.69%	62.69%	62.69%	62.69%	62.69%	62.20%	62.20%	62.69%	62.69%	62.69%
	2.10%	2.10%	2.03%	2.02%	2.02%	2.00%	2.01%	1.98%	1.98%	2.01%	2.01%	2.01%
	0.00%	0.00%	0.00%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%
	38.41%	35.20%	35.28%	35.27%	35.28%	35.28%	35.28%	35.81%	35.80%	35.29%	35.30%	35.29%
No. of Shareholders	13,553	13,915	14,099	14,105	14,096	14,197	14,469	14,258	14,576	14,237	14,023	14,033

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	62.69%	62.69%	62.69%	62.69%	62.69%	62.69%	62.69%	62.69%	62.69%	62.69%	62.69%
	0.00%	0.00%	0.49%	0.49%	0.49%	0.15%	2.15%	2.10%	2.00%	2.01%	2.01%
	2.93%	2.93%	2.01%	2.01%	2.01%	2.01%	0.00%	0.00%	0.01%	0.01%	0.00%
	34.38%	34.38%	34.80%	34.81%	34.81%	35.14%	35.15%	35.20%	35.28%	35.29%	35.29%
No. of Shareholders	12,962	12,067	11,951	11,848	13,127	13,618	13,184	13,915	14,197	14,237	14,033

* 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

All

Modi Rubber Ltd

Modi Rubber Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports