Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Modi Rubber Ltd

MODIRUBBER
NSE
131.90
0.67%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Modi Rubber Ltd

MODIRUBBER
NSE
131.90
0.67%
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
330Cr
Close
Close Price
131.90
Industry
Industry
Miscellaneous
PE
Price To Earnings
21.07
PS
Price To Sales
11.28
Revenue
Revenue
29Cr
Rev Gr TTM
Revenue Growth TTM
6.05%
PAT Gr TTM
PAT Growth TTM
-30.19%
Peer Comparison
How does MODIRUBBER stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MODIRUBBER
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
3557557107787
Growth YoY
Revenue Growth YoY%
57.1858.0791.1415.790.211.530.342.929.433.020.1-29.1
Expenses
ExpensesCr
78811139101614121215
Operating Profit
Operating ProfitCr
-4-3-3-4-8-4-4-6-7-5-4-8
OPM
OPM%
-155.9-69.1-63.9-56.0-140.6-68.0-60.1-54.6-104.5-71.5-53.3-104.2
Other Income
Other IncomeCr
91011121712141110111014
Interest Expense
Interest ExpenseCr
001120001000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
467767941455
Tax
TaxCr
1241313-20000
PAT
PATCr
343637661555
Growth YoY
PAT Growth YoY%
-8.5-63.1-49.5-33.0-1.988.198.710.7-63.3-28.1-27.9-17.9
NPM
NPM%
112.675.463.777.458.1127.297.260.016.568.758.469.4
EPS
EPS
1.31.41.32.21.32.72.52.50.51.91.82.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1471505655355222929
Growth
Revenue Growth%
3,151.21.6-96.615.1-11.6-6.6-43.485.03.8321.530.10.2
Expenses
ExpensesCr
12613020262120172725415054
Operating Profit
Operating ProfitCr
2119-14-20-16-15-14-22-19-18-21-24
OPM
OPM%
14.312.8-279.0-339.6-304.5-313.1-509.7-424.9-365.9-81.0-70.3-82.8
Other Income
Other IncomeCr
131140613320215353514846
Interest Expense
Interest ExpenseCr
000111110422
Depreciation
DepreciationCr
671333332344
PBT
PBTCr
2723233713142831262216
Tax
TaxCr
117-12243-1241110
PAT
PATCr
161624159-252628162016
Growth
PAT Growth%
252.20.952.5-37.2-41.0-125.7297.9455.37.9-43.931.8-23.4
NPM
NPM%
10.810.7474.7259.1173.1-47.7166.5499.9519.569.270.153.6
EPS
EPS
0.32.73.7-0.45.5-0.91.810.211.16.28.26.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
252525252525252525252525
Reserves
ReservesCr
300314370381391382409594613630663667
Current Liabilities
Current LiabilitiesCr
565340393228222439424546
Non Current Liabilities
Non Current LiabilitiesCr
21444544348463636
Total Liabilities
Total LiabilitiesCr
383393439449453439460686726744770774
Current Assets
Current AssetsCr
1641616687707711797106123129126
Non Current Assets
Non Current AssetsCr
219232373362382363343589619621641649
Total Assets
Total AssetsCr
383393439449453439460686726744770774

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-110-13214-6-25-18-22-29
Investing Cash Flow
Investing Cash FlowCr
-5-3-325-25-6227242536
Financing Cash Flow
Financing Cash FlowCr
-2-210-10-1-1-1-4-6
Net Cash Flow
Net Cash FlowCr
-9-4-311-4-2-516-12
Free Cash Flow
Free Cash FlowCr
-11-10-17-15213-6-29-28-21-31
CFO To PAT
CFO To PAT%
-8.15.30.1-86.8236.0-185.7-126.9-96.1-65.5-143.9-141.3
CFO To EBITDA
CFO To EBITDA%
-6.14.5-0.166.2-134.1-28.341.5113.193.0122.9140.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
731112312119974234169145221266
Price To Earnings
Price To Earnings
5.07.69.513.710.90.050.86.65.214.213.0
Price To Sales
Price To Sales
0.50.744.935.518.915.184.433.027.29.99.1
Price To Book
Price To Book
0.20.30.60.50.20.20.50.30.30.40.5
EV To EBITDA
EV To EBITDA
2.95.4-16.3-9.9-5.7-4.5-16.6-7.9-8.1-12.9-13.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.869.3100.0100.0100.0100.0100.035.146.388.486.8
OPM
OPM%
14.312.8-279.0-339.6-304.5-313.1-509.7-424.9-365.9-81.0-70.3
NPM
NPM%
10.810.7474.7259.1173.1-47.7166.5499.9519.569.270.1
ROCE
ROCE%
8.36.96.09.23.30.31.04.54.84.43.4
ROE
ROE%
4.94.76.23.82.2-0.61.14.14.32.43.0
ROA
ROA%
4.24.15.63.42.0-0.51.03.73.82.12.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Modi Rubber Limited (MRL) is an Indian listed entity undergoing a fundamental structural transformation. Historically a dominant player in automotive tyre manufacturing, the company has transitioned into a diversified holding and asset management firm. Its current value proposition is centered on **real estate monetization**, **strategic equity investments**, and high-growth **Joint Ventures (JVs)** in specialized manufacturing and service sectors. The company is currently navigating the final stages of a **BIFR (Board for Industrial and Financial Reconstruction)** sanctioned rehabilitation scheme, moving from legacy industrial operations toward a lean, investment-led business model. --- ### **Diversified Portfolio & Strategic Partnerships** MRL operates through a complex network of subsidiaries and joint ventures, providing exposure to glass manufacturing, beauty services, and industrial materials. | Entity Name | Relationship | Ownership | Core Business Activity | | :--- | :--- | :--- | :--- | | **Gujarat Guardian Limited (GGL)** | Joint Venture | **21.24%** | **Float glass and mirrors** production | | **Asahi Modi Materials Pvt Ltd** | Joint Venture | **49%** | **Resin Coated Sand** manufacturing | | **Superior Investment (India) Ltd** | Subsidiary | **100%** | **Real Estate** & Investment Finance | | **Spin Investment India Ltd** | Subsidiary | **100%** | Investment & Finance | | **Modi Marco Aldany Pvt Ltd** | Joint Venture | **50%** | **Salon outlets** and beauty academies | | **IQ Modi Power Pvt Ltd** | Associate | **50%** | Energy sector operations | | **Vinura Beverages Pvt Ltd** | Associate | **49.98%** | Beverage trading | | **Uniglobe Mod Travels Pvt Ltd** | Step-down Sub | - | Corporate and retail travel services | --- ### **Primary Growth Engine: Gujarat Guardian Limited (GGL)** The most significant contributor to MRL’s long-term value is its stake in **Gujarat Guardian Limited**, a leading manufacturer of float glass. * **Capacity Expansion:** GGL is currently executing a major scale-up, including the installation of a **Second Float Line** and a **Second Wet Coater** at its Gujarat facility. * **Capital Efficiency:** This expansion is **fully funded via GGL’s internal accruals and independent borrowings**, requiring **zero capital outlay** from MRL while enhancing the value of its **21.24%** holding. --- ### **Real Estate Monetization & Asset Recovery Strategy** A pillar of MRL’s current strategy is the conversion of its extensive legacy land bank into liquid capital or yielding assets. * **Operational Pivot:** Wholly-owned subsidiary **Superior Investment (India) Limited** recently amended its **Object Clause** to formally enter the real estate development and management sector. * **Commercial Conversion:** The company has successfully converted its **Guest House facility at Modipuram** for commercial use, generating steady rental income. * **Active Divestment:** In **January 2026**, the board approved the sale of **6 office units** at Barton Centre, Bangalore, as part of a broader non-core asset monetization plan. * **Legal Recovery:** MRL is aggressively pursuing legal settlements to recover properties from illegal occupants and ex-employees, alongside defending titles for land parcels acquired between **1982-1986**. --- ### **Investment Management & Liquidity Profile** MRL maintains a robust liquidity position, deploying surplus funds into market instruments to drive non-operating income. * **Portfolio Value:** As of March 31, 2024, investments in market instruments and mutual funds stood at **₹9,518.56 lacs**. * **Strategic Equity Stakes:** In **March 2024**, the company committed up to **₹25,00,00,000** for a preferential issue of equity shares in **Ester Industries Ltd. (EIL)**. * **Financial Philosophy:** The company operates a **"Going Concern"** model with **minimal dependence on external debt**, funding operations and investments almost exclusively through **internal accruals**. --- ### **Financial Performance Summary** The company’s financials reflect a transition phase, with profitability impacted by the timing of asset sales and dividend receipts from JVs. | Standalone Metric | FY 2024-25 (₹ Lacs) | FY 2023-24 (₹ Lacs) | | :--- | :--- | :--- | | **Net Profit After Tax (PAT)** | **235.96** | **2,856.14** | | **Total Comprehensive Income** | **885.38** | **2,896.62** | | **Security Deposits Received** | **12.94** | **34.00** | * **Dividend Policy:** No dividend was recommended for the current period due to the focus on conserving capital for restructuring. * **Debt Profile:** MRL has **not accepted any public deposits** and maintains non-interest-bearing trade payables settled within normal cycles. --- ### **Legacy Industrial Assets & Litigation Risks** The company’s historical manufacturing base remains a point of significant legal and operational complexity. * **The Modinagar Dispute:** The **Modinagar Tyre Factory (MTF)** is currently under the seal of the **Official Liquidator** due to a dispute involving Modi Export Processors Ltd (MEPL). MRL is pursuing **Special Appeal No. 1917 of 2008** in the Allahabad High Court to regain possession. * **Asset Impairment:** Because the plant is sealed, management cannot conduct technical audits. Consequently, full provisions have been made for inventory at the site, and a lease liability of **₹136.62 lacs** remains recognized for the 2002–2007 period. * **Tax & Creditor Claims:** The company faces **₹1,262.79 lacs** in disputed Sales Tax liabilities. While MRL seeks relief under the **BIFR scheme**, some creditors have resisted the settlement terms provided in the **SS-08** framework. --- ### **Operational Risks & Governance Challenges** Investors should note several ongoing regulatory and compliance hurdles: * **Promoter Dematerialization:** MRL is currently in violation of **Regulation 31(2) of LODR**, as the total promoter shareholding is not yet dematerialized (though progress was made in **FY 2024-25**). * **Board & Secretarial Lapses:** There are pending regularizations for two Directors (since **FY 2021-22**) and recent delays in filing **Investor Complaint statements** and **trading window closures**. * **Subsidiary Erosion:** Significant provisions have been made for impairments in **Modi Marco Aldany Pvt Ltd (₹1,224.84 lacs)** and **Vinura Beverages (₹290.52 lacs)** due to eroded net worth in those entities. --- ### **Risk Management Framework** MRL employs a conservative approach to financial risk: * **Credit Risk:** Managed via **Ind AS 109** using lifetime default probabilities. * **Market & Currency Risk:** The company has **zero foreign exchange exposure**. Price risk is mitigated by focusing on **liquid mutual fund units** and fixed-rate instruments. * **Valuation:** Unquoted equity shares are valued using **Level 3 discounted cash flow (DCF)** techniques, while standard assets are measured at **amortised cost**.