|
Delayed
Bombay S.E.
09:17:42 08/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 475.00 INR | -2.34% |
|
+2.21% | +208.24% |
| 10-01 | Modison Limited Announces Management Changes | CI |
| 09-21 | Girdhari Lal Modi and Kumar Jay Modi completed the acquisition of Modison HV Private Limited from Modison Limited. | CI |
Company Valuation: Modison Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,524 | 2,147 | 1,733 | 3,805 | 3,986 | 3,764 |
| Change | - | 40.89% | -19.24% | 119.49% | 4.78% | -5.58% |
| Enterprise Value (EV) 1 | 1,637 | 2,278 | 1,779 | 4,114 | 4,710 | 5,505 |
| Change | - | 39.13% | -21.9% | 131.28% | 14.49% | 16.88% |
| P/E | 6.79x | 14.7x | 15.5x | 17.8x | 16.2x | 5.19x |
| PBR | 0.93x | 1.22x | 0.93x | 1.87x | 1.84x | 1.37x |
| PEG | - | -0.4x | -0.7x | 0.2x | 1x | 0x |
| Capitalization / Revenue | 0.52x | 0.63x | 0.52x | 0.94x | 0.81x | 0.53x |
| EV / Revenue | 0.56x | 0.67x | 0.53x | 1.02x | 0.96x | 0.78x |
| EV / EBITDA | 4.08x | 7.48x | 7.22x | 12.6x | 10.4x | 4.64x |
| EV / EBIT | 4.81x | 9.54x | 9.7x | 15.5x | 12.6x | 5.05x |
| EV / FCF | 9.94x | -689x | 23.9x | -18.9x | -10.9x | -5.64x |
| FCF Yield | 10.1% | -0.15% | 4.18% | -5.28% | -9.15% | -17.7% |
| Dividend per Share 2 | 1.5 | 1 | 1 | 2.5 | 3.5 | 5.5 |
| Rate of return | 3.19% | 1.51% | 1.87% | 2.13% | 2.85% | 4.74% |
| EPS 2 | 6.91 | 4.509 | 3.44 | 6.58 | 7.606 | 22.35 |
| Distribution rate | 21.7% | 22.2% | 29.1% | 38% | 46% | 24.6% |
| Net sales 1 | 2,921 | 3,395 | 3,347 | 4,046 | 4,902 | 7,103 |
| EBITDA 1 | 400.9 | 304.3 | 246.3 | 327.5 | 454.5 | 1,186 |
| EBIT 1 | 340.6 | 238.8 | 183.4 | 264.8 | 374.5 | 1,090 |
| Net income 1 | 224.4 | 146.3 | 111.8 | 213.6 | 246.8 | 725.4 |
| Net Debt 1 | 113.5 | 131 | 45.22 | 309 | 723.5 | 1,741 |
| Reference price 2 | 46.95 | 66.15 | 53.42 | 117.25 | 122.85 | 116.00 |
| Nbr of stocks (in thousands) | 32,450 | 32,450 | 32,450 | 32,450 | 32,450 | 32,450 |
| Announcement Date | 09/07/21 | 08/06/22 | 27/06/23 | 04/07/24 | 11/08/25 | 29/06/26 |
1INR in Million2INR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 163M | |
| 8.75x | 1.84x | 4.81x | 7.27% | 58.5B | |
| 13.49x | 1.5x | 7.8x | 0.89% | 55.91B | |
| 16.55x | 0.85x | 7.07x | 0.93% | 46.91B | |
| 14.13x | 2.37x | 5.39x | 4.31% | 34.27B | |
| 14.12x | 1.54x | 8.94x | 0.89% | 33.55B | |
| 20.36x | 1.8x | 9.97x | 0.57% | 30.96B | |
| 12.77x | 1.14x | 6.92x | 2.35% | 22.65B | |
| 11.53x | 0.75x | 6.66x | 3.71% | 21.19B | |
| 17.22x | 1.24x | 11.27x | 1.24% | 20.23B | |
| Average | 14.32x | 1.45x | 7.65x | 2.46% | 32.43B | |
| Weighted average by Cap. | 13.92x | 1.50x | 7.31x | 2.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MODISONLTD Stock
- Valuation Modison Limited
Select your edition
All financial news and data tailored to specific country editions
