Modi Rubber Ltd

₹ 131 2.34%

13 Dec - close price

modigroup.net 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]
a) MRL is a part of Modi Group. It manufactures and sells tyres for trucks and bus.
b) It has 62 depots and 20 C&F agents, with a network of over 3000 dealers
c) Company sells products under the brand MARATHAN
d) Company also manufactures resin coated sand and operates Salons

Website BSE NSE - BE

Market Cap ₹ 328 Cr.
Current Price ₹ 131
High / Low ₹ 157 / 79.1
Stock P/E 15.0
Book Value ₹ 279
Dividend Yield 0.00 %
ROCE 3.72 %
ROE 1.97 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.47 times its book value
Company is expected to give good quarter
Company has delivered good profit growth of 26.6% CAGR over last 5 years

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 3.61% over last 3 years.
Earnings include an other income of Rs.55.7 Cr.
Company has high debtors of 365 days.
Working capital days have increased from 36.8 days to 263 days

* 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

Sector: Miscellaneous Industry: Miscellaneous

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	0.62	2.49	1.82	0.50	0.56	1.40	2.86	4.79	4.99	7.22	5.44	5.34	6.50
	5.08	7.36	11.14	4.94	5.68	6.85	7.32	8.10	8.18	11.25	13.09	8.97	10.41
Operating Profit	-4.46	-4.87	-9.32	-4.44	-5.12	-5.45	-4.46	-3.31	-3.19	-4.03	-7.65	-3.63	-3.91
OPM %	-719.35%	-195.58%	-512.09%	-888.00%	-914.29%	-389.29%	-155.94%	-69.10%	-63.93%	-55.82%	-140.62%	-67.98%	-60.15%
	14.84	13.76	13.43	14.44	16.69	13.27	9.10	10.12	11.42	12.37	16.81	12.25	14.26
Interest	0.14	0.11	0.19	0.13	0.13	0.12	0.11	0.43	0.65	0.57	1.89	0.48	0.44
Depreciation	0.66	0.64	0.66	0.53	0.52	0.54	0.54	0.53	0.71	0.82	0.85	0.74	0.78
Profit before tax	9.58	8.14	3.26	9.34	10.92	7.16	3.99	5.85	6.87	6.95	6.42	7.40	9.13
Tax %	-1.98%	28.99%	-7.98%	-4.82%	42.31%	-16.62%	19.30%	38.12%	53.71%	19.57%	50.78%	8.38%	30.78%
	9.77	5.78	3.52	9.79	6.30	8.35	3.22	3.61	3.18	5.59	3.16	6.79	6.32
EPS in Rs	3.90	2.31	1.41	3.91	2.52	3.33	1.29	1.44	1.27	2.23	1.26	2.71	2.52
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013 18m	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	9	5	144	146	5	6	5	5	3	5	5	22	24
	24	19	119	127	20	26	21	20	17	27	25	41	44
Operating Profit	-15	-15	25	19	-14	-20	-16	-15	-14	-22	-19	-18	-19
OPM %	-157%	-331%	17%	13%	-279%	-339%	-304%	-313%	-503%	-425%	-366%	-81%	-78%
	48	22	9	11	40	61	33	20	21	53	53	51	56
Interest	0	0	0	0	0	1	1	1	1	1	0	4	3
Depreciation	2	1	6	7	1	3	3	3	3	3	2	3	3
Profit before tax	31	6	27	23	23	37	13	1	4	28	31	26	30
Tax %	8%	25%	42%	32%	-5%	59%	31%	433%	-24%	7%	12%	40%
	29	5	16	16	24	15	9	-2	5	26	28	16	22
EPS in Rs	11.50	1.80	6.35	6.40	9.76	6.13	3.62	-0.93	1.85	10.24	11.05	6.20	8.72
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	17%
5 Years:	34%
3 Years:	101%
TTM:	75%

Compounded Profit Growth
10 Years:	14%
5 Years:	27%
3 Years:	25%
TTM:	19%

Stock Price CAGR
10 Years:	20%
5 Years:	30%
3 Years:	18%
1 Year:	53%

Return on Equity
10 Years:	3%
5 Years:	3%
3 Years:	4%
Last Year:	2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	25	25	25	25	25	25	25	25	25	25	25	25	25
Reserves	175	179	300	314	370	381	391	382	409	594	613	630	674
	5	3	3	3	4	4	3	3	4	5	21	21	22
	49	42	54	51	41	40	34	30	22	63	67	69	76
Total Liabilities	254	249	383	393	439	449	453	440	460	687	726	744	797
	15	15	54	60	13	32	29	29	27	216	248	253	253
CWIP	0	0	11	7	19	0	0	0	0	2	10	10	10
Investments	129	125	186	187	291	312	347	343	370	403	377	390	429
	110	108	132	139	116	105	77	68	62	67	91	91	104
Total Assets	254	249	383	393	439	449	453	440	460	687	726	744	797

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-48	-6	-1	1	0	-13	21	4	-6	-25	-18	-22
	46	7	9	-3	-3	25	-25	-6	2	27	24	25
	0	-0	-2	-2	1	-0	-1	-0	-1	-1	-1	-4
Net Cash Flow	-1	1	6	-4	-3	11	-4	-2	-5	1	6	-1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	3	51	27	30	205	68	30	52	104	21	1,240	365
Inventory Days			138	118						82	96	105
Days Payable			110	96						853	1,132	1,210
Cash Conversion Cycle	3	51	55	51	205	68	30	52	104	-749	204	-740
Working Capital Days	-588	-1,394	7	18	-943	-891	-1,828	-1,730	1,899	-522	370	263
ROCE %	-0%	2%	11%	6%	6%	4%	2%	0%	2%	5%	5%	4%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	62.69%	62.69%	62.69%	62.69%	62.67%	62.69%	62.69%	59.50%	59.50%	62.69%	62.69%	62.69%
	0.43%	0.15%	0.15%	2.15%	2.15%	2.15%	2.15%	2.15%	2.10%	2.10%	2.03%	2.02%
	2.01%	2.01%	2.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%
	34.86%	35.14%	35.14%	35.13%	35.16%	35.15%	35.14%	38.35%	38.41%	35.20%	35.28%	35.27%
No. of Shareholders	13,352	13,618	13,612	13,496	13,284	13,184	13,117	13,156	13,553	13,915	14,099	14,105

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	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%	2.02%
	2.93%	2.93%	2.01%	2.01%	2.01%	2.01%	0.00%	0.00%	0.01%
	34.38%	34.38%	34.80%	34.81%	34.81%	35.14%	35.15%	35.20%	35.27%
No. of Shareholders	12,962	12,067	11,951	11,848	13,127	13,618	13,184	13,915	14,105

* 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

Shareholding Pattern

Documents

Announcements

Annual reports