Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Modi Naturals Ltd

MODINATUR
BSE
382.65
3.74%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Modi Naturals Ltd

MODINATUR
BSE
382.65
3.74%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
509Cr
Close
Close Price
382.65
Industry
Industry
Edible Oils, Agro Processing
PE
Price To Earnings
13.17
PS
Price To Sales
0.76
Revenue
Revenue
666Cr
Rev Gr TTM
Revenue Growth TTM
12.31%
PAT Gr TTM
PAT Growth TTM
60.70%
Peer Comparison
How does MODINATUR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MODINATUR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1108492104120148147179190155147174
Growth YoY
Revenue Growth YoY%
-23.1-16.4-1.6-8.48.576.459.571.458.55.00.3-2.8
Expenses
ExpensesCr
1138190106114134133166174137132158
Operating Profit
Operating ProfitCr
-222-1613131316181516
OPM
OPM%
-1.93.02.5-1.24.79.09.17.48.511.410.49.2
Other Income
Other IncomeCr
100000110010
Interest Expense
Interest ExpenseCr
111233333222
Depreciation
DepreciationCr
000222222222
PBT
PBTCr
-311-5199911131212
Tax
TaxCr
000-101113322
PAT
PATCr
-211-417888101010
Growth YoY
PAT Growth YoY%
-665.9-69.70.0-42,000.0154.3844.3897.4286.6547.640.632.928.4
NPM
NPM%
-2.10.90.8-4.01.15.05.24.44.36.86.85.8
EPS
EPS
-1.70.60.6-3.11.15.65.75.96.07.97.67.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
443474418400663666
Growth
Revenue Growth%
7.1-11.9-4.365.80.5
Expenses
ExpensesCr
430459413391607601
Operating Profit
Operating ProfitCr
1315595665
OPM
OPM%
2.93.11.32.38.49.8
Other Income
Other IncomeCr
412111
Interest Expense
Interest ExpenseCr
12481210
Depreciation
DepreciationCr
112488
PBT
PBTCr
14132-23849
Tax
TaxCr
3410710
PAT
PATCr
1191-13139
Growth
PAT Growth%
-10.9-88.6-229.02,350.824.9
NPM
NPM%
2.42.00.3-0.34.75.8
EPS
EPS
8.37.40.9-0.923.329.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
131313131313
Reserves
ReservesCr
55656677108129
Current Liabilities
Current LiabilitiesCr
48838812613092
Non Current Liabilities
Non Current LiabilitiesCr
55939078119
Total Liabilities
Total LiabilitiesCr
121165263306330353
Current Assets
Current AssetsCr
99132135156159150
Non Current Assets
Non Current AssetsCr
2233128150171204
Total Assets
Total AssetsCr
121165263306330353

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
9-13-6-749
Investing Cash Flow
Investing Cash FlowCr
2-13-91-32-28
Financing Cash Flow
Financing Cash FlowCr
-12309537-21
Net Cash Flow
Net Cash FlowCr
-14-2-20
Free Cash Flow
Free Cash FlowCr
11-21-96-4021
CFO To PAT
CFO To PAT%
88.3-138.8-536.1494.3157.3
CFO To EBITDA
CFO To EBITDA%
73.1-87.5-109.8-75.187.1

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
92249295250448
Price To Earnings
Price To Earnings
8.826.6277.40.014.7
Price To Sales
Price To Sales
0.20.50.70.60.7
Price To Book
Price To Book
1.43.23.82.83.8
EV To EBITDA
EV To EBITDA
8.819.983.146.110.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
18.521.221.225.022.9
OPM
OPM%
2.93.11.32.38.4
NPM
NPM%
2.42.00.3-0.34.7
ROCE
ROCE%
17.311.52.42.318.3
ROE
ROE%
15.512.11.4-1.525.5
ROA
ROA%
8.75.70.4-0.59.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Modi Naturals Limited (MNL), established in 1974 and headquartered in New Delhi, is a leading Indian consumer goods company operating at the intersection of wellness, nutrition, and sustainable FMCG innovation. Listed on the BSE since 1985, the company has evolved from a commodity-focused edible oil processor into a diversified, multi-brand FMCG player with a strong presence across premium edible oils, healthy food products, indulgent snacks, and green energy via grain-based ethanol. With over five decades of experience in agri-processing and deep supply chain integration, Modi Naturals is strategically transforming its portfolio to capture growth in high-margin, fast-evolving consumer categories while leveraging its expertise for scalable profit centers. --- ### **Core Business Verticals** The company operates through **three primary business divisions**: 1. **Consumer Goods Division** 2. **Bulk Edible Oil & Feeds Division** 3. **Ethanol Division (via wholly-owned subsidiary Modi Biotech Pvt. Ltd.)** --- ## **Strategic Transformation: From Oil to Multi-Brand FMCG Powerhouse** ### **1. Consumer Division – Flagship Brands & Innovation Engine** Modi Naturals’ branded consumer business, centered on health and wellness, has emerged as a core growth driver. The division is anchored by its flagship **Oleev** brand—India’s No. 1 brand in the “Goodness of Olive Oil” category and the country's **third-largest super-premium edible oil brand**. #### Key Brands: - **Oleev**: Premium cooking oils combining olive, rice bran, and canola oils. Variants include: - *Oleev Active* (scientifically formulated for heart health) - *Oleev Health*, *Smart*, *Gold* - **Oleev Kitchen**: Healthy convenience foods including: - **Pasta** – 100% maida-free, available as macaroni and spaghetti; premium multigrain version made from four grains (chickpea, jowar, brown rice, durum wheat) - **Peanut Butter** – gluten-free, high-protein; includes *Oleev Junior* (chocolate flavor, targeted at children aged 4–13), currently in pilot and scaling phase - **PIPO Foods**: Indulgent snacking brand featuring: - **Popcorn** – Microwave-ready with “Taste Bomb” seasoning sachet in Indian-inspired flavors: Peri Peri, Cheese Burst, Tomato Salsa, Tandoori Twist - **Flavored Roasted Peanuts (RTE)** – Five ready-to-eat variants launched as a new category under PIPO - **Taste Bomb**: Standalone sub-brand for **instant seasoning mixes** (e.g., Magic Masala, Pasta Masala, Tandoori) across multiple cuisines - **Jynx**: New ready-to-mix powdered beverage brand introduced in 2024–25, now in soft-launch and early scaling phase (flavors: mango, orange, ice tea-lemon, mojito; enriched with Vitamin C) #### Distribution Reach: - Direct presence in over **50,000 retail stores**, served by **450+ distributors** - Pan-India footprint across: - Traditional general trade - Modern retail (3,000+ outlets) - E-commerce (Amazon, Flipkart, BigBasket, JioMart) - Quick-commerce (Blinkit, Zepto) — now contributes ~15% of top line - Canteen Stores Department (CSD) — a significant B2B channel for armed forces and government institutions #### Marketing & Brand Visibility: - Appointed **Karishma Kapoor** as brand ambassador in FY25 to enhance engagement and visibility for Oleev - Previously associated with **Lara Dutta** for Oleev olive and multisource oil lines - Above-the-line advertising spend increased to **7% of revenue in FY25**, with plans to double again by FY26 - Executing 360-degree campaigns across digital, TV, and social media, especially targeting Gen-Z and health-conscious families #### Growth Trajectory: - Consumer-branded segment continues to gain traction, driven by product innovation and expanded distribution - Non-oil food products (pasta, peanut butter, popcorn, beverages) are key pillars in **mitigating seasonal demand slumps** in edible oil, particularly during summer months --- ### **2. Bulk Business Division – Recovery & Resilience** Once challenged by government-imposed price controls and inventory corrections (2022–2023), the **Bulk Edible Oil & Feeds Division** has shown strong signs of recovery: - Returned to profitability in FY25 with **positive EBITDA of Rs 1.7 crore**, reversing a Rs 9.2 crore loss in FY24 - Despite a 16% revenue decline (to Rs 158 crore), improved performance driven by: - Softer commodity prices - Stronger monsoon leading to better crop inflows - Stabilized oil markets - Supply chain efficiencies #### Product Portfolio: - **Rice Bran Oil** (branded and non-branded) - **Rice Bran De-Oiled Cake** – Used in poultry and aquaculture feed; higher-protein variant developed and sold domestically and internationally - **Rice Bran Wax** – A specialty by-product with niche industrial applications #### Strategic Importance: - Acts as a **mature, cash-generative business** with stable margins - Provides backward integration advantages and hedges against volatility through long-term supplier-customer relationships --- ### **3. Ethanol Division – A Scalable Green Energy Play** Marking a bold diversification into renewable energy, Modi Naturals launched **grain-based ethanol manufacturing** through **Modi Biotech Pvt. Ltd.**, aligning with India’s **Ethanol Blended Petrol (EBP) Programme** targeting 20% blending by 2025. #### Key Milestones: - **First commercial greenfield grain-based ethanol plant in Chhattisgarh** commissioned in **November 2023** - Initial capacity: **130 KLPD (KiloLiters Per Day)** - Phase II expansion underway: **+180 KLPD**, targeting total capacity of **310 KLPD by Q3 FY26** - Total CAPEX estimate: ~Rs 250 crores (~Rs 150 crores in Phase I, Rs 100 crores for Phase II) - Engineering complete; construction scheduled to begin in FY25 and ramp up by FY26 #### Operational Advantages: - Proximity to high-yield grain-producing regions in Chhattisgarh (3 crop cycles/year) - Access to surplus and damaged food grains (including rice allocated under government programs) - On-site **5.5 MW cogeneration power plant** using rice husk reduces fuel costs - Close to major **oil marketing depots**, minimizing logistics expenses #### Market Traction: - Secured an **ethanol supply contract worth Rs 300 crore** from multiple Oil Marketing Companies (OMCs) for 41,600 kL (Nov 2024–Oct 2025), fully utilizing current capacity - Ethanol Division generated **Rs 9.1 crore EBITDA in FY24**, with FY25 EBITDA projected at **Rs 50 crore**; PAT expected to turn positive at **Rs 30 crore** - EBITDA margins ranged between **12–15% in FY25** - Considered a **scalable profit center** with long-term value creation potential #### No Demerger Plans: Despite strong standalone performance, the company is evaluating options for value unlock but has **no current plans for demerger** of the ethanol business. --- ## **Manufacturing & Infrastructure** - **4 Manufacturing Units**: 1. **Pilibhit, UP** – Solvent extraction and oil refining (established 1974) 2. **Sonipat, Haryana** – Snack packaging (PIPO) 3. **Hyderabad, Telangana** – Olive oil bottling 4. **Raipur, Chhattisgarh** – Grain-based ethanol distillery (greenfield project under Modi Biotech) - Fully backward-integrated model for Oleev, ensuring quality control and margin stability - Strategic asset-light approach; will consider backward integration only when scale justifies cost and improves margins (e.g., pasta manufacturing) --- ## **Product Portfolio at a Glance** | **Segment** | **Brands** | **Key Products** | |------------|-----------|------------------| | **Premium Edible Oils** | Oleev, Rizolo, Miller Canola, Olivana Wellness | Multi-source oils (Olive + Rice Bran), Olive Oil, Canola Oil, Rice Bran Oil | | **Healthy Foods** | Oleev Kitchen | Maida-free pasta, high-protein gluten-free peanut butter, multigrain pasta | | **Indulgent Snacking** | PIPO | Flavored popcorn, "Taste Bomb" seasonings, RTE roasted peanuts | | **Ready-to-Mix Beverages** | Jynx | Powdered mixes (mango, orange, iced tea, mojito), Gen-Z focused | | **Instant Seasonings** | Taste Bomb | Magic Masala, Tandoori, Pasta Masala, Italian Herbs | | **Ethanol (B2B/Bulk)** | Modi Biotech | Grain-based ethanol (310 KLPD by FY26) | | **Commodity/By-products** | Non-branded | Rice Bran Oil, De-Oiled Cake, Rice Bran Wax | --- ## **Strategic Priorities (2024–2026)** 1. **Transform into Multi-Brand FMCG Player** - Increase share of **branded sales** (especially non-oil categories) - Expand product range in **fast-growing niche segments** (health snacks, RTE foods, functional beverages) 2. **Focus on Food Portfolio Growth** - Scale **Oleev Kitchen** (pasta, peanut butter), **PIPO** (snacks), and **Jynx** (beverages) - Launch innovations: child-centric peanut butter, multigrain pasta, flavored roasted peanuts 3. **Leverage Distribution Network** - Utilize existing pan-India infrastructure (including CSD, Q-Commerce) for rapid rollout of new products - Balanced omnichannel presence with growing emphasis on digital channels 4. **Scale Ethanol Business** - Complete second-phase expansion to 310 KLPD by Q3 FY26 - Capitalize on government support, stable offtake, and rising fuel blending mandates 5. **Build Brand Equity** - Increase A&P spends from 7% to **~14% of revenue by FY26** - Explore integrated celebrity endorsement across categories 6. **Sustainability & Innovation** - Align with national goals: green energy, farm income support, waste grain utilization - Invest in R&D for health positioning, packaging innovation, and functional benefits --- ## **Key Competitive Advantages** - **First-mover in India's grain-based ethanol space** - **Only company producing multi-source olive oil** (olive + rice bran blend) - **Largest processor of rice bran in India** (multiple-year recognition) - Strong **backward integration and agri-sourcing expertise** - Pan-India **FMCG distribution across all key channels** - Asset-light model with **low production costs and strategic location benefits** ---