Login
Home
Charts
Search
Watchlist
Products

Modis Navnirman Ltd

MODIS·BSE
358.00+3.96%Wed, 23 Sept '26 15:29

Modis Navnirman Ltd

MODIS
BSE
358.00
+3.96%
|Wed, 23 Sept '26 15:29
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
701Cr
Close
Close Price
358.00
Industry
Industry
Construction & Contracting
PE
Price To Earnings
22.64
PS
Price To Sales
3.70
Revenue
Revenue
189Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2025Jun 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
2046545158
Growth YoY
Revenue Growth YoY%
158.227.9
Expenses
ExpensesCr
1735404747
Operating Profit
Operating ProfitCr
31015511
OPM
OPM%
15.722.127.09.219.2
Other Income
Other IncomeCr
10030
Interest Expense
Interest ExpenseCr
00020
Depreciation
DepreciationCr
10000
PBT
PBTCr
21014612
Tax
TaxCr
03213
PAT
PATCr
271349
Growth YoY
PAT Growth YoY%
192.126.4
NPM
NPM%
7.614.923.58.614.7
EPS
EPS
0.83.56.52.34.4
QuarterMar 2025Jun 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
2046545158
Growth YoY
Revenue Growth YoY%
158.227.9
Expenses
ExpensesCr
1735404747
Operating Profit
Operating ProfitCr
31015511
OPM
OPM%
15.722.127.09.219.2
Other Income
Other IncomeCr
10030
Interest Expense
Interest ExpenseCr
00020
Depreciation
DepreciationCr
10000
PBT
PBTCr
21014612
Tax
TaxCr
03213
PAT
PATCr
271349
Growth YoY
PAT Growth YoY%
192.126.4
NPM
NPM%
7.614.923.58.614.7
EPS
EPS
0.83.56.52.34.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
1394321103189
Growth
Revenue Growth%
-32.0379.3-51.5392.684.0
Expenses
ExpensesCr
138352076154
Operating Profit
Operating ProfitCr
11902735
OPM
OPM%
4.312.419.82.226.118.5
Other Income
Other IncomeCr
001223
Interest Expense
Interest ExpenseCr
002012
Depreciation
DepreciationCr
000000
PBT
PBTCr
11832736
Tax
TaxCr
002047
PAT
PATCr
01632329
Growth
PAT Growth%
121.9586.7-55.4798.226.3
NPM
NPM%
2.99.313.412.322.515.4
EPS
EPS
1.32.83.43.911.814.9
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
1394321103189
Growth
Revenue Growth%
-32.0379.3-51.5392.684.0
Expenses
ExpensesCr
138352076154
Operating Profit
Operating ProfitCr
11902735
OPM
OPM%
4.312.419.82.226.118.5
Other Income
Other IncomeCr
001223
Interest Expense
Interest ExpenseCr
002012
Depreciation
DepreciationCr
000000
PBT
PBTCr
11832736
Tax
TaxCr
002047
PAT
PATCr
01632329
Growth
PAT Growth%
121.9586.7-55.4798.226.3
NPM
NPM%
2.99.313.412.322.515.4
EPS
EPS
1.32.83.43.911.814.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3317192020
Reserves
ReservesCr
011553108137
Current Liabilities
Current LiabilitiesCr
482015152144
Non Current Liabilities
Non Current LiabilitiesCr
1207525
Total Liabilities
Total LiabilitiesCr
7315996282305
Current Assets
Current AssetsCr
2265866276301
Non Current Assets
Non Current AssetsCr
5613064
Total Assets
Total AssetsCr
7315996282305
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3317192020
Reserves
ReservesCr
011553108137
Current Liabilities
Current LiabilitiesCr
482015152144
Non Current Liabilities
Non Current LiabilitiesCr
1207525
Total Liabilities
Total LiabilitiesCr
7315996282305
Current Assets
Current AssetsCr
2265866276301
Non Current Assets
Non Current AssetsCr
5613064
Total Assets
Total AssetsCr
7315996282305

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-16-7-33-21-2
Investing Cash Flow
Investing Cash FlowCr
000-10-32
Financing Cash Flow
Financing Cash FlowCr
11794842
Net Cash Flow
Net Cash FlowCr
0114-192
Free Cash Flow
Free Cash FlowCr
0-16-7-33-20-2
CFO To PAT
CFO To PAT%
-47.5-1,914.1-125.9-1,290.5-88.7-8.0
CFO To EBITDA
CFO To EBITDA%
-31.7-1,438.6-85.1-7,170.1-76.5-6.7
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-16-7-33-21-2
Investing Cash Flow
Investing Cash FlowCr
000-10-32
Financing Cash Flow
Financing Cash FlowCr
11794842
Net Cash Flow
Net Cash FlowCr
0114-192
Free Cash Flow
Free Cash FlowCr
0-16-7-33-20-2
CFO To PAT
CFO To PAT%
-47.5-1,914.1-125.9-1,290.5-88.7-8.0
CFO To EBITDA
CFO To EBITDA%
-31.7-1,438.6-85.1-7,170.1-76.5-6.7

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
255476548582701
Price To Earnings
Price To Earnings
44.3184.823.719.922.6
Price To Sales
Price To Sales
5.922.85.33.13.7
Price To Book
Price To Book
7.96.64.33.74.5
EV To EBITDA
EV To EBITDA
30.51,026.720.516.619.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
20.132.842.810.130.122.322.3
OPM
OPM%
4.312.419.82.226.118.518.5
NPM
NPM%
2.99.313.412.322.515.415.4
ROCE
ROCE%
16.44.923.73.821.323.423.4
ROE
ROE%
12.822.017.93.618.118.618.6
ROA
ROA%
5.22.79.72.78.29.69.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
255476548582701
Price To Earnings
Price To Earnings
44.3184.823.719.922.6
Price To Sales
Price To Sales
5.922.85.33.13.7
Price To Book
Price To Book
7.96.64.33.74.5
EV To EBITDA
EV To EBITDA
30.51,026.720.516.619.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
20.132.842.810.130.122.322.3
OPM
OPM%
4.312.419.82.226.118.518.5
NPM
NPM%
2.99.313.412.322.515.415.4
ROCE
ROCE%
16.44.923.73.821.323.423.4
ROE
ROE%
12.822.017.93.618.118.618.6
ROA
ROA%
5.22.79.72.78.29.69.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Modis Navnirman is a Mumbai real estate developer that has built its entire business around one idea: replacing the city’s aging apartment blocks with modern towers, without ever buying the land underneath them. Founded in 2009 by Dinesh Modi and listed in 2022, the company has concentrated exclusively on the western suburbs - Borivali, Kandivali, Malad, Goregaon, and Dahisar - where demand is thickest and the housing stock is old enough to need rebuilding. Everything it does flows from an asset-light partnership model: housing societies bring the land, Modis Navnirman brings the construction and the brand, and the company sells the new units only after they are built - a debt-free, no-pre-sales approach that management calls “#Promise Fulfilled”. # Business segments A single engine - redevelopment of housing societies into premium residential and mixed-use towers in Mumbai’s western suburbs - where the company earns by building on land it does not own and selling finished homes to end-users. ## 1. Redevelopment-led projects: building homes on other people’s land **The company is chosen by aging housing societies to demolish their old buildings and construct new towers, earning its revenue by selling the extra flats and shops created - all without buying a single plot of land.** - **Land comes free, via partnership** - housing societies, MHADA colonies, and SRA projects contribute the plot; Modis Navnirman funds construction at the project level while the listed company carries no debt, so capital stays light and margins stay intact. - **Sold only when finished** - the company does not pre-sell apartments, releasing inventory only after construction is complete and an occupancy certificate is in hand, which means buyers walk through a real home before paying and the company avoids the reputation risk of delayed handovers. - **Concentrated where demand is proven** - every project sits in the western suburban corridor from Dahisar to Goregaon, a stretch that accounted for over 58% of the city's property registrations within the western suburbs in FY25, putting the company’s towers within reach of metro lines, the Coastal Road, and established commercial hubs. - **A brand built on delivery speed** - in a market where many redevelopment developers handle only one project at a time, Modis Navnirman has delivered 14 projects totalling over 7.22 lakh square feet and positions timely or early possession as its main competitive edge when persuading housing societies to choose it as their developer. - **Portfolio spans the price ladder** - the company builds across affordable, mid-income, premium, and luxury segments, with a blended average selling price of roughly ₹25,000 to ₹27,000 per square foot as of early 2026, and has even attracted buyers from Dubai. # Group structure and partners **A single listed entity with a freshly merged subsidiary and a family-run operating core, supported by a tight circle of architects, engineers, and two banking relationships.** - The company completed a fast-track merger of its wholly-owned subsidiary Shree Modis Navnirman Private Limited into the listed entity in FY26 - described as India’s second such merger and the first for a listed Mumbai real estate firm - bringing all operations under one roof and eliminating a layer of group complexity. - The board and management are drawn from the founding family: Dinesh Modi serves as Chairman and Managing Director, with Mahek Modi as Whole-time Director and CFO, Rashmi Modi as Whole-time Director, and Nishi Modi as Company Secretary. - The company established the Modis Navnirman Foundation as a dedicated CSR vehicle, structured as a Section 8 non-profit subsidiary. - Project-level design and engineering work is outsourced to a network of named consultants - including structural engineer Hiren M. Tanna, architect Space Vision, and licensing architect Nilesh Makwana - while Kotak Mahindra Bank and HDFC Bank serve as the company’s banking partners.

Documents — Modis Navnirman Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/zdfa201nt9yrccnohruu7wbj.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/j30hdblf4oil9aq8r5lu1hcw.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/pusbcrhjtols93tv2hc25a7x.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/5ezbtdb92ikx0z7x0jyhquy5.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/nfyqe8mqfiq9mhu5vqcgs848.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/09j7sf7do0393q1w101x6a7p.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/uq5kqhsx74bp0xkixzv1e7k8.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/p6nckg0wlfp5pt5fkdpbcpx0.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/f2lxbyjhpmh9ic9vecoll0fg.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/fw0wxrqybxo66ccsevdz5e5v.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/7fu28kzwb57uewh73c5z3q5k.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/705xnuxbx3dfzfoma7escgol.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/c5yhv7qqqk2mbjkpm0jkyvza.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/kyzi214ggt7fww24s8goev38.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/uxm6f3l8np230rj50pc1pnoj.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/6tclqz7y4r1pl02nvmulru53.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/88n0nveh7r0p2vav0oep99sg.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/yhzw80nujiwplur625h4zkeb.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/jgplcy3hn2v722y68l5tsq91.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/67j1j80iqrd7m6ue0ekw7tuh.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/9csscncrhw4w2a0ipwe3zst9.pdf

Concall Transcript Summaries — Modis Navnirman Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/BSE%3AMODIS/transcript-notes/202606/zdfa201nt9yrccnohruu7wbj.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/BSE%3AMODIS/transcript-notes/202603/j30hdblf4oil9aq8r5lu1hcw.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/BSE%3AMODIS/transcript-notes/202512/pusbcrhjtols93tv2hc25a7x.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/BSE%3AMODIS/transcript-notes/202509/5ezbtdb92ikx0z7x0jyhquy5.pdf