Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,610Cr
Capital Goods - Electric General
Rev Gr TTM
Revenue Growth TTM
40.07%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MODINSU
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 1.2 | -10.9 | 5.7 | 0.1 | 14.2 | 15.7 | 8.2 | 16.3 | 14.1 | 36.2 | 53.6 | 60.1 |
| 111 | 85 | 101 | 97 | 125 | 99 | 110 | 115 | 142 | 128 | 158 | 168 |
Operating Profit Operating ProfitCr |
| 9.6 | 4.8 | 5.1 | 9.9 | 10.6 | 5.0 | 4.3 | 8.0 | 11.4 | 9.1 | 10.6 | 15.8 |
Other Income Other IncomeCr | 3 | 3 | 3 | 3 | 3 | 6 | 10 | 5 | -2 | 5 | 7 | 4 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 11 | 3 | 6 | 10 | 15 | 8 | 12 | 12 | 13 | 14 | 22 | 32 |
| -1 | 0 | 0 | 0 | -1 | 0 | -1 | 3 | 4 | -1 | 5 | 8 |
|
Growth YoY PAT Growth YoY% | 44.1 | 323.3 | 32.3 | 0.9 | 28.8 | 98.2 | 112.2 | -7.5 | -45.8 | 101.6 | 27.1 | 159.7 |
| 10.1 | 4.3 | 5.8 | 9.4 | 11.4 | 7.3 | 11.4 | 7.5 | 5.4 | 10.8 | 9.4 | 12.1 |
| 2.4 | 0.7 | 1.2 | 1.9 | 3.1 | 1.5 | 2.5 | 1.8 | 1.7 | 2.9 | 3.2 | 5.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -9.0 | 10.3 | | -9.4 | 10.8 | -2.4 | 2.9 | 13.5 | 34.6 |
| 418 | 381 | 419 | 404 | 359 | 419 | 406 | 408 | 466 | 596 |
Operating Profit Operating ProfitCr |
| 9.0 | 8.7 | 9.0 | 8.2 | 9.9 | 5.2 | 5.8 | 8.0 | 7.4 | 12.0 |
Other Income Other IncomeCr | -6 | 6 | 11 | 6 | 15 | 12 | 14 | 11 | 21 | 15 |
Interest Expense Interest ExpenseCr | 12 | 19 | 13 | 13 | 9 | 5 | 4 | 3 | 4 | 6 |
Depreciation DepreciationCr | 8 | 9 | 8 | 10 | 11 | 9 | 9 | 9 | 9 | 10 |
| 16 | 14 | 32 | 19 | 35 | 21 | 26 | 35 | 45 | 81 |
| 2 | -3 | 2 | -4 | 0 | -1 | -2 | -1 | 6 | 16 |
|
| | 18.3 | 75.5 | | 52.0 | -35.6 | 27.2 | 29.0 | 7.0 | 67.5 |
| 3.1 | 4.0 | 6.3 | 5.1 | 8.6 | 5.0 | 6.5 | 8.1 | 7.7 | 9.5 |
| 6.5 | 7.7 | 13.4 | 4.8 | 6.6 | 4.2 | 5.4 | 7.0 | 7.5 | 12.9 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 47 | 47 | 47 | 47 | 47 | 47 | 47 |
| 197 | 214 | 243 | 258 | 291 | 313 | 342 | 378 | 416 | 448 |
Current Liabilities Current LiabilitiesCr | 100 | 113 | 108 | 176 | 101 | 95 | 67 | 82 | 91 | 126 |
Non Current Liabilities Non Current LiabilitiesCr | 34 | 31 | 29 | 49 | 51 | 50 | 48 | 46 | 49 | 45 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 183 | 192 | 196 | 277 | 250 | 265 | 261 | 311 | 347 | 406 |
Non Current Assets Non Current AssetsCr | 170 | 189 | 206 | 253 | 240 | 241 | 243 | 243 | 257 | 261 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 44 | -2 | 9 | 27 | 53 | 14 | 23 | 12 | 40 |
Investing Cash Flow Investing Cash FlowCr | -19 | -13 | -8 | -34 | 35 | -8 | -4 | -16 | -41 |
Financing Cash Flow Financing Cash FlowCr | -23 | 12 | -1 | -7 | -87 | -3 | -22 | 8 | 2 |
|
Free Cash Flow Free Cash FlowCr | 35 | -17 | 4 | 16 | 57 | 15 | 18 | 7 | 22 |
| 309.3 | -11.5 | 31.1 | 122.3 | 154.0 | 63.0 | 82.4 | 32.6 | 102.9 |
CFO To EBITDA CFO To EBITDA% | 105.1 | -5.3 | 21.8 | 76.5 | 132.7 | 60.8 | 92.2 | 33.3 | 106.3 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 213 | 226 | 196 | 403 | 462 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | 10.3 | 7.0 | 11.2 | 12.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.9 | 0.9 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.5 | 0.9 | 1.0 |
| 1.0 | 1.5 | 1.3 | 2.7 | 5.8 | 10.7 | 7.9 | 11.8 | 12.8 |
Profitability Ratios Profitability Ratios |
| 52.9 | 62.6 | 61.4 | 74.1 | 69.0 | 69.4 | 67.5 | 68.0 | 72.1 |
| 9.0 | 8.7 | 9.0 | 8.2 | 9.9 | 5.2 | 5.8 | 8.0 | 7.4 |
| 3.1 | 4.0 | 6.3 | 5.1 | 8.6 | 5.0 | 6.5 | 8.1 | 7.7 |
| 10.2 | 11.0 | 13.7 | 7.8 | 12.1 | 6.7 | 7.5 | 8.6 | 10.1 |
| 6.4 | 7.1 | 11.0 | 7.3 | 10.1 | 6.1 | 7.2 | 8.5 | 8.3 |
| 4.0 | 4.4 | 7.3 | 4.2 | 7.0 | 4.3 | 5.5 | 6.5 | 6.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Modern Insulators Limited (**MIL**) is India’s premier manufacturer and exporter of high-voltage porcelain insulators. The company operates a diversified industrial portfolio encompassing power transmission components, premium textiles, and Engineering, Procurement, and Construction (**EPC**) services. As a critical player in the global energy infrastructure supply chain, **MIL** is currently undergoing a strategic transformation through corporate restructuring and expansion into composite technologies.
---
### Core Manufacturing Verticals and Capacities
The company maintains a robust manufacturing footprint in Western India, supported by specialized foundries and advanced R&D facilities.
| Division | Location | Annual Capacity | Key Products & Activities |
|:---|:---|:---|:---|
| **Insulators** | Abu Road, Rajasthan | **24,000 Metric Tonnes** | Porcelain & Composite insulators for HV/EHV transmission. |
| **Terry Towels** | Sanand, Gujarat | **2,400 Metric Tonnes** | Premium towels and textile products. |
| **EPC & Projects** | Various (via JVs) | Project-based | Railway electrification (**25 KV OHE**) and Discom tenders. |
**Key Operational Assets:**
* **Foundry Operations:** A fully equipped **SGI and Aluminium foundry** serves captive requirements for insulator hardware and external market segments.
* **Modern Composites Private Limited:** A **100%** subsidiary established in **August 2023**. Commercial production of **Composite Insulators** commenced on **March 30, 2024**, marking a shift toward lighter, high-performance materials.
---
### Market Dominance and Global Export Footprint
**MIL** is the largest exporter of **H.T. Porcelain Insulators** from India, leveraging its **Two-Star Export House** status to displace international competitors.
* **Financial Performance (Exports):** Export turnover reached **Rs. 192.30 crores** in FY24, representing **9% YoY growth**.
* **Global Reach:** The company has established a presence in **Europe**, **Saudi Arabia**, **Kuwait**, **Oman**, and **Southeast Asia**.
* **Strategic Approvals:** **MIL** has successfully completed factory audits by **Hitachi HVDC Global** and Italian utilities, alongside **ESG audits** for Spanish utilities.
* **Blue-Chip Clientele:** Key partners include **Tata Group**, **Siemens AG**, and **Hitachi Energy India**.
---
### Technical Innovation and R&D Excellence
The company’s competitive advantage is rooted in its indigenous R&D capabilities and a state-of-the-art **NABL (ISO/IEC 17025:2017)** accredited laboratory.
* **Product Innovations:**
* **RTV-Coated Insulators:** Features **Room Temperature Vulcanizing (RTV) Silicone Coating** for superior pollution resistance.
* **Proprietary Machinery:** Developed a **fully automated RTV Silicone Coating Machine**, a first-of-its-kind innovation under the **'Make in India'** initiative.
* **Specialized Glazes:** Development of **Semi-conducting (SC) glaze** and **Cosmetic grey glaze** to optimize electrical properties.
* **Process Efficiencies:**
* **Import Substitution:** Successfully replaced imported calcined china clay with **Glost pitcher** and developed indigenous bodies for high-strength categories.
* **Resource Optimization:** Implementation of **RO water** in glazing and R&D-led reductions in **cycle hours** have lowered power and fuel consumption.
---
### Strategic Growth Drivers and Sectoral Outlook
**MIL** is positioning itself to capitalize on the **USD 9.15 lakh crore** national plan for transmission and distribution (**T&D**) infrastructure.
* **Energy Transition:** Targeting India’s **500 GW** non-fossil fuel capacity goal by **2030**, with a focus on **Extra High Voltage (EHV)** and **HVDC** segments.
* **Railway Electrification:** Expanding EPC activities through JVs (e.g., **Shriji Designs - MIL**) to tap into a sector growing **9x** faster than the previous decade.
* **Global Market Expansion:** The international insulator market is projected to reach **USD 22.14 billion** by **2032**, providing a significant tailwind for **MIL’s** high-margin export business.
---
### Financial Performance and Capital Structure
The company has demonstrated consistent revenue growth and a successful turnaround in its textile operations.
| Metric (Standalone) | FY25 (₹ Cr) | FY24 (₹ Cr) | FY23 (₹ Cr) |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **503.25** | **443.29** | **424.30** |
| **Net Profit** | **39.14** | **36.45** | **36.00** |
| **EBITDA Margin** | - | **10.13%** | **8.91%** |
| **Interest Coverage** | - | **13.00x** | **9.11x** |
**Credit Profile:** Upgraded by India Ratings & Research in **September 2025** to **IND BBB+/Stable/IND A2**.
**Liquidity:** The company is virtually debt-free on a standalone basis, though it maintains an elongated working capital cycle of approx. **210 days** due to high inventory requirements (**136 days**) and a **90-day** customer credit period.
---
### Corporate Restructuring and Treasury Management
**MIL** is undergoing significant structural changes to consolidate its core business and optimize its balance sheet.
* **Modern Denim Limited (MDL) Merger:** A proposed amalgamation is in progress. **MIL** has advanced interest-free unsecured loans totaling **Rs. 7,414 lacs** to **MDL** to facilitate debt settlement.
* **Modern Polytex Limited (MPL) Demerger:** The demerger of the **Yarn Division** was finalized with a record date of **October 31, 2025**, at a **1:2** share entitlement ratio.
* **Strategic Investments:** The company has diversified its treasury into high-growth assets:
* **Listed Equities:** Acquired **138,800** shares of **Swiggy Limited** and **25,000** shares of the **National Stock Exchange (NSE)**.
* **Alternative Investment Funds (AIFs):** Approved investments in **Avendus Structured Credit Fund** and **Sohum India Opportunities Fund**.
---
### Risk Factors and Regulatory Compliance
Investors should note specific financial and regulatory complexities:
* **Taxation Dispute:** The company has a **qualified audit report** due to unprovided tax liabilities and interest totaling **₹12,265.88 lacs** (as of Sept 2025). This stems from contested set-off losses related to the **Modern Denim** merger.
* **Related Party Exposure:** Significant capital (**₹7,414 lacs**) is tied up in interest-free loans to related entities pending the final **NCLT** order on amalgamation.
* **Compliance History:** The company has faced fines for non-compliance with **SEBI (LODR)** regulations, including delays in appointing a **Company Secretary** and improper **NRC** constitution.
* **Operational Risks:** High dependency on imported high-quality clays from the **UK and China** necessitates large inventory stocks, exposing the company to supply chain and forex volatility.