Login
Home
Charts
Search
Watchlist
Products

Modi Rubber Ltd

MODIRUBBER·NSE
121.51-0.43%Wed, 23 Sept '26

Modi Rubber Ltd

MODIRUBBER
NSE
121.51
-0.43%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
304Cr
Close
Close Price
121.50
Industry
Industry
Miscellaneous
PE
Price To Earnings
472.00
PS
Price To Sales
8.70
Revenue
Revenue
35Cr
Rev Gr TTM
Revenue Growth TTM
12.95%
PAT Gr TTM
PAT Growth TTM
-99.95%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
57557107787128
Growth YoY
Revenue Growth YoY%
791.1415.790.211.530.342.929.433.020.1-29.170.910.0
Expenses
ExpensesCr
8111391016141212152113
Operating Profit
Operating ProfitCr
-3-4-8-4-4-6-7-5-4-8-9-5
OPM
OPM%
-63.9-56.0-140.6-68.0-60.1-54.6-104.5-71.5-53.3-104.2-75.5-62.6
Other Income
Other IncomeCr
11121712141110111014-111
Interest Expense
Interest ExpenseCr
112000100000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
7767941455-115
Tax
TaxCr
41313-2000020
PAT
PATCr
3637661555-144
Growth YoY
PAT Growth YoY%
-49.5-33.0-1.988.198.710.7-63.3-28.1-27.9-17.9-1,296.5-12.9
NPM
NPM%
63.777.458.1127.297.260.016.568.758.469.4-115.454.4
EPS
EPS
1.32.21.32.72.52.50.51.91.82.0-5.51.7
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
57557107787128
Growth YoY
Revenue Growth YoY%
791.1415.790.211.530.342.929.433.020.1-29.170.910.0
Expenses
ExpensesCr
8111391016141212152113
Operating Profit
Operating ProfitCr
-3-4-8-4-4-6-7-5-4-8-9-5
OPM
OPM%
-63.9-56.0-140.6-68.0-60.1-54.6-104.5-71.5-53.3-104.2-75.5-62.6
Other Income
Other IncomeCr
11121712141110111014-111
Interest Expense
Interest ExpenseCr
112000100000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
7767941455-115
Tax
TaxCr
41313-2000020
PAT
PATCr
3637661555-144
Growth YoY
PAT Growth YoY%
-49.5-33.0-1.988.198.710.7-63.3-28.1-27.9-17.9-1,296.5-12.9
NPM
NPM%
63.777.458.1127.297.260.016.568.758.469.4-115.454.4
EPS
EPS
1.32.21.32.72.52.50.51.91.82.0-5.51.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
150565535522293435
Growth
Revenue Growth%
1.6-96.615.1-11.6-6.6-43.485.03.8321.530.117.312.9
Expenses
ExpensesCr
1302026212017272541506061
Operating Profit
Operating ProfitCr
19-14-20-16-15-14-22-19-18-21-26-26
OPM
OPM%
12.8-279.0-339.6-304.5-313.1-509.7-424.9-365.9-81.0-70.3-75.8-73.7
Other Income
Other IncomeCr
114061332021535351483534
Interest Expense
Interest ExpenseCr
001111104222
Depreciation
DepreciationCr
713333323444
PBT
PBTCr
23233713142831262233
Tax
TaxCr
7-12243-12411123
PAT
PATCr
1624159-252628162010
Growth
PAT Growth%
0.952.5-37.2-41.0-125.7297.9455.37.9-43.931.8-96.9-100.0
NPM
NPM%
10.7474.7259.1173.1-47.7166.5499.9519.569.270.11.90.0
EPS
EPS
2.73.7-0.45.5-0.91.810.211.16.28.20.30.0
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
150565535522293435
Growth
Revenue Growth%
1.6-96.615.1-11.6-6.6-43.485.03.8321.530.117.312.9
Expenses
ExpensesCr
1302026212017272541506061
Operating Profit
Operating ProfitCr
19-14-20-16-15-14-22-19-18-21-26-26
OPM
OPM%
12.8-279.0-339.6-304.5-313.1-509.7-424.9-365.9-81.0-70.3-75.8-73.7
Other Income
Other IncomeCr
114061332021535351483534
Interest Expense
Interest ExpenseCr
001111104222
Depreciation
DepreciationCr
713333323444
PBT
PBTCr
23233713142831262233
Tax
TaxCr
7-12243-12411123
PAT
PATCr
1624159-252628162010
Growth
PAT Growth%
0.952.5-37.2-41.0-125.7297.9455.37.9-43.931.8-96.9-100.0
NPM
NPM%
10.7474.7259.1173.1-47.7166.5499.9519.569.270.11.90.0
EPS
EPS
2.73.7-0.45.5-0.91.810.211.16.28.20.30.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2525252525252525252525
Reserves
ReservesCr
314370381391382409594613630663651
Current Liabilities
Current LiabilitiesCr
5340393228222439424557
Non Current Liabilities
Non Current LiabilitiesCr
1444544348463637
Total Liabilities
Total LiabilitiesCr
393439449453439460686726744770771
Current Assets
Current AssetsCr
1616687707711797106123129127
Non Current Assets
Non Current AssetsCr
232373362382363343589619621641643
Total Assets
Total AssetsCr
393439449453439460686726744770771
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2525252525252525252525
Reserves
ReservesCr
314370381391382409594613630663651
Current Liabilities
Current LiabilitiesCr
5340393228222439424557
Non Current Liabilities
Non Current LiabilitiesCr
1444544348463637
Total Liabilities
Total LiabilitiesCr
393439449453439460686726744770771
Current Assets
Current AssetsCr
1616687707711797106123129127
Non Current Assets
Non Current AssetsCr
232373362382363343589619621641643
Total Assets
Total AssetsCr
393439449453439460686726744770771

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
10-13214-6-25-18-22-29-23
Investing Cash Flow
Investing Cash FlowCr
-3-325-25-622724253626
Financing Cash Flow
Financing Cash FlowCr
-210-10-1-1-1-4-60
Net Cash Flow
Net Cash FlowCr
-4-311-4-2-516-122
Free Cash Flow
Free Cash FlowCr
-10-17-15213-6-29-28-21-31
CFO To PAT
CFO To PAT%
5.30.1-86.8236.0-185.7-126.9-96.1-65.5-143.9-141.3-3,662.5
CFO To EBITDA
CFO To EBITDA%
4.5-0.166.2-134.1-28.341.5113.193.0122.9140.890.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
10-13214-6-25-18-22-29-23
Investing Cash Flow
Investing Cash FlowCr
-3-325-25-622724253626
Financing Cash Flow
Financing Cash FlowCr
-210-10-1-1-1-4-60
Net Cash Flow
Net Cash FlowCr
-4-311-4-2-516-122
Free Cash Flow
Free Cash FlowCr
-10-17-15213-6-29-28-21-31
CFO To PAT
CFO To PAT%
5.30.1-86.8236.0-185.7-126.9-96.1-65.5-143.9-141.3-3,662.5
CFO To EBITDA
CFO To EBITDA%
4.5-0.166.2-134.1-28.341.5113.193.0122.9140.890.3

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1112312119974234169145221266266304
Price To Earnings
Price To Earnings
7.69.513.710.950.86.65.214.213.0415.9472.0
Price To Sales
Price To Sales
0.744.935.518.915.184.433.027.29.99.162.88.7
Price To Book
Price To Book
0.30.60.50.20.20.50.30.30.40.50.40.6
EV To EBITDA
EV To EBITDA
5.4-16.3-9.9-5.7-4.5-16.6-7.9-8.1-12.9-13.4-10.1-12.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
45.549.543.029.127.0-18.3-38.5-51.964.662.0
OPM
OPM%
12.8-279.0-339.6-304.5-313.1-509.7-424.9-365.9-81.0-70.3-75.8-73.7
NPM
NPM%
10.7474.7259.1173.1-47.7166.5499.9519.569.270.11.90.0
ROCE
ROCE%
6.96.09.23.30.31.04.54.84.43.40.60.6
ROE
ROE%
4.76.23.82.2-0.61.14.14.32.43.00.10.1
ROA
ROA%
4.15.63.42.0-0.51.03.73.82.12.70.10.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1112312119974234169145221266266304
Price To Earnings
Price To Earnings
7.69.513.710.950.86.65.214.213.0415.9472.0
Price To Sales
Price To Sales
0.744.935.518.915.184.433.027.29.99.162.88.7
Price To Book
Price To Book
0.30.60.50.20.20.50.30.30.40.50.40.6
EV To EBITDA
EV To EBITDA
5.4-16.3-9.9-5.7-4.5-16.6-7.9-8.1-12.9-13.4-10.1-12.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
45.549.543.029.127.0-18.3-38.5-51.964.662.0
OPM
OPM%
12.8-279.0-339.6-304.5-313.1-509.7-424.9-365.9-81.0-70.3-75.8-73.7
NPM
NPM%
10.7474.7259.1173.1-47.7166.5499.9519.569.270.11.90.0
ROCE
ROCE%
6.96.09.23.30.31.04.54.84.43.40.60.6
ROE
ROE%
4.76.23.82.2-0.61.14.14.32.43.00.10.1
ROA
ROA%
4.15.63.42.0-0.51.03.73.82.12.70.10.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Modi Rubber Ltd. is fundamentally a holding company that manages a portfolio of assets after its original business-making automotive tyres-was sealed by a court-appointed liquidator. Incorporated in 1971, the company lost its manufacturing engine when its Modinagar factory was taken over, and it has since operated under a court-sanctioned revival scheme while it fights to reclaim the premises. The recurring approach is to generate income from what it still owns: real estate, a pool of financial investments, and a collection of minority stakes in other operating businesses, all while pursuing legal routes to recover its sealed factory and occupied properties. # Business segments Three engines running on legacy assets - a direct rental operation, a treasury that harvests dividends and interest, and a portfolio of joint-venture stakes that send cash back to the centre - each a way to extract value from what the company already holds. ## 1. Real estate rentals: the only operating business **The company directly earns revenue by renting out the land and buildings it owns, including a guest house, making this its sole operating segment under accounting rules.** - **A guest house turned commercial** - the company runs a guest house at Modipuram, selling rooms, food and beverages, and related services, with revenue recognised once a customer arrangement is in place and the tariff is fixed. - **Land is the core asset** - the company owns significant freehold land, which is periodically revalued by external valuers and recorded at fair value, with any increase in value going to a reserve that cannot be paid out to shareholders. - **Rental income, straight-lined** - rental income from operating leases is recognised evenly over the lease term, providing a steady, predictable stream from its immovable property. - **Actively reclaiming occupied property** - the company is taking legal steps to repossess properties occupied by illegal occupants and ex-employees, and it has also defended land titles against notices from the district administration for land purchased from farmers in the 1980s. - **Selling non-core property** - in January 2026, the board approved the sale of six office units in Bangalore to an unrelated buyer for a total of INR 3.47 crore, showing a willingness to monetise real estate outright. ## 2. Treasury and investments: the financial engine **The company deploys its surplus cash into a mix of quoted shares and mutual funds, generating a stream of interest and dividend income that supplements its rental earnings.** - **A portfolio of quoted equities** - the company holds shares in several listed companies, including Lords Chloro Alkali Ltd., Infosys Limited, and Ester Industries Limited, which are carried at fair value with gains and losses recorded outside the profit-and-loss statement. - **Mutual funds for liquidity and return** - surplus funds are invested in a range of mutual funds spanning debt, equity, arbitrage, and hybrid strategies, with their value marked to the net asset value declared by the fund houses. - **Locked-up cash from a past deal** - two escrow accounts hold funds tied to a 2011 share purchase agreement with Continental India Limited, originally set up for eight years to cover unascertained liabilities from before the sale, and the fixed deposits have been extended by mutual agreement. - **Legacy receivables are largely written off** - a significant portion of old trade receivables is considered credit-impaired and has been substantially provided for, though the allowance for expected credit loss (Rs. 613.95 lacs) does not cover the total gross trade receivables (Rs. 750.60 lacs), leaving a net carrying amount of Rs. 136.65 lacs. ## 3. Joint ventures and associates: the dividend feeders **The company holds minority and joint-control stakes in a diverse set of operating businesses-from float glass to salons-and earns management fees and dividends from them, without running their day-to-day operations.** - **Float glass is the crown jewel** - the 21.24% stake in Gujarat Guardian Ltd., a float glass manufacturer, is the primary source of dividend income, and that company has approved an expansion to add a second float line and a second wet coater at its Gujarat plant, funded from its own cash and borrowings. - **Resin-coated sand for foundries** - a 49% stake in Asahi Modi Materials Pvt. Ltd. gives the company exposure to a business that makes and sells resin-coated sand, a specialised input used in metal casting. - **A salon chain, fully written down** - the 50% stake in Modi Marco Aldany Pvt Ltd., which operates salons, has been fully provided for diminution, meaning the company has already written off the value of this investment on its books. - **Management fees from related entities** - the company earns rent and management service charges from its subsidiaries and joint ventures, creating an additional income stream from the same network of relationships. - **Strategic bets with eroded net worth** - the investments and outstanding loans in Vinura Beverages Pvt. Ltd. and Uniglobe Mod Travel Pvt. Ltd. have substantially eroded their net worth, but management considers the decline temporary and maintains the positions for strategic reasons. # Group structure and partners **The company sits at the centre of a web of wholly-owned subsidiaries, a step-down travel subsidiary, and joint ventures, with a promoter group holding nearly two-thirds of the equity.** - **Two wholly-owned investment subsidiaries** - Spin Investment India Limited and Superior Investment India Limited are direct subsidiaries, though Superior Investment is noted as having been taken over by the Official Liquidator in 2002. - **A travel business, one step down** - the company holds a 91.14% interest in Uniglobe Mod Travels Pvt. Ltd., a step-down subsidiary that operates in the travel services space. - **One subsidiary in liquidation** - Modistone Ltd., in which the company holds a 55.32% stake, is under liquidation and its financials are excluded from the consolidated statements. - **Promoter control** - the promoter and promoter group own 62.69% of the company, with the largest entity, Mod Fashions and Securities Pvt Ltd, holding 47.96%.

Documents — Modi Rubber Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/9oyd9nci8k69tgo7ezfzhlbp.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/kddgcgh41w4gxohpdveha5mf.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/rzxtz6a10bgvd5w1mm6gy9x9.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/ay4vfc1c5o782c16kf5xtrc4.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/mvwc00ejv8zveakhkpw4741i.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/r8nuupuxnbwixftdhqg3tlg9.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/4dgqbj04hwq6jeyhdrtlqlq0.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/q77xnbvuxvyn60z1i2wppqyk.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/yjzr1leooj7fwfmfr1ircuey.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/f8q517nox9lx934sk7mj1m5i.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/wxyvfnogjhis0o471zy968lp.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/cygi31vf6osmx6pwwuvp1410.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/wv8w9sxi23af09ysujcs61cv.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/nfp30z9zkgbo6qk0j3kr2axk.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/0gjllwpj1x2hbpezjakq2igq.pdf