Modi Rubber Ltd
Incorporated in 1971, Modi Rubber Ltd manufactures automobile tyres, tubes & flaps, resin coated sand and operates salons[1]
- Market Cap ₹ 326 Cr.
- Current Price ₹ 128
- High / Low ₹ 157 / 78.1
- Stock P/E 17.4
- Book Value ₹ 262
- Dividend Yield 0.00 %
- ROCE 3.72 %
- ROE 1.97 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.49 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.52.8 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 5 | 144 | 146 | 5 | 6 | 5 | 5 | 3 | 5 | 5 | 22 | 23 | |
24 | 19 | 119 | 127 | 20 | 26 | 21 | 20 | 17 | 27 | 25 | 41 | 41 | |
Operating Profit | -15 | -15 | 25 | 19 | -14 | -20 | -16 | -15 | -14 | -22 | -19 | -18 | -18 |
OPM % | -157% | -331% | 17% | 13% | -279% | -339% | -304% | -313% | -503% | -425% | -366% | -81% | -80% |
48 | 22 | 9 | 11 | 40 | 61 | 33 | 20 | 21 | 53 | 53 | 51 | 53 | |
Interest | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 4 |
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 | 28 |
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 | 19 | |
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 | 7.47 |
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: | 139% |
Compounded Profit Growth | |
---|---|
10 Years: | 14% |
5 Years: | 27% |
3 Years: | 25% |
TTM: | -13% |
Stock Price CAGR | |
---|---|
10 Years: | 19% |
5 Years: | 26% |
3 Years: | 12% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 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 |
5 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 4 | 5 | 21 | 21 | |
49 | 42 | 54 | 51 | 41 | 40 | 34 | 30 | 22 | 63 | 67 | 69 | |
Total Liabilities | 254 | 249 | 383 | 393 | 439 | 449 | 453 | 440 | 460 | 687 | 726 | 744 |
15 | 15 | 54 | 60 | 13 | 32 | 29 | 29 | 27 | 216 | 248 | 253 | |
CWIP | 0 | 0 | 11 | 7 | 19 | 0 | 0 | 0 | 0 | 2 | 10 | 10 |
Investments | 129 | 125 | 186 | 187 | 291 | 312 | 347 | 343 | 370 | 403 | 377 | 390 |
110 | 108 | 132 | 139 | 116 | 105 | 77 | 68 | 62 | 67 | 91 | 91 | |
Total Assets | 254 | 249 | 383 | 393 | 439 | 449 | 453 | 440 | 460 | 687 | 726 | 744 |
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% |
Documents
Announcements
- Scrutinizer Report 3 Oct
-
51St AGM Summary Proceeding
1 Oct - Summary of proceedings of 51st AGM held.
-
Closure of Trading Window
30 Sep - Closure of trading window until financial results announcement.
- Reg. 34 (1) Annual Report. 6 Sep
-
Clarification On Price Movement
3 Sep - Confirmation of no events affecting company performance.
Annual reports
-
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 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
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