Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 7.86 | 5.25 | 3.79 | 5.77 | 3.89 | 4.81 | 7.91 | 5.46 | 5.80 | 4.85 | 6.79 | 3.32 |
| Expenses | 8.99 | 6.41 | 5.21 | 6.82 | 5.15 | 6.06 | 9.77 | 7.05 | 7.16 | 5.69 | 9.84 | 4.78 |
| Operating Profit | -1.13 | -1.16 | -1.42 | -1.05 | -1.26 | -1.25 | -1.86 | -1.59 | -1.36 | -0.84 | -3.05 | -1.46 |
| OPM % | -14.38% | -22.10% | -37.47% | -18.20% | -32.39% | -25.99% | -23.51% | -29.12% | -23.45% | -17.32% | -44.92% | -43.98% |
| Other Income | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.00 | 0.66 | 0.00 | -1.55 | 0.15 | 0.18 | 0.00 |
| Interest | 0.00 | 0.00 | 0.05 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.23 | 0.23 | 0.22 | 0.07 | 0.07 | 0.07 | 0.70 | 0.21 | 0.21 | 0.21 | 0.21 | 0.13 |
| Profit before tax | -1.36 | -1.39 | -1.56 | -1.15 | -1.33 | -1.32 | -1.90 | -1.80 | -3.12 | -0.90 | -3.08 | -1.59 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | -1.36 | -1.39 | -1.56 | -1.15 | -1.33 | -1.32 | -1.90 | -1.80 | -3.12 | -0.90 | -3.08 | -1.59 |
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 33.96 | 77.27 | 73.32 | 74.88 | 67.62 | 22.33 | 26.35 | 39.84 | 25.04 | 22.37 | 22.90 | 20.76 |
| Expenses | 37.88 | 73.23 | 75.26 | 75.63 | 68.85 | 24.29 | 29.74 | 39.81 | 29.50 | 27.24 | 29.75 | 27.47 |
| Operating Profit | -3.92 | 4.04 | -1.94 | -0.75 | -1.23 | -1.96 | -3.39 | 0.03 | -4.46 | -4.87 | -6.85 | -6.71 |
| OPM % | -11.54% | 5.23% | -2.65% | -1.00% | -1.82% | -8.78% | -12.87% | 0.08% | -17.81% | -21.77% | -29.91% | -32.32% |
| Other Income | 47.49 | 0.12 | 0.38 | -2.61 | -0.06 | 1.30 | -1.79 | 0.35 | 0.13 | 0.15 | -1.21 | -1.22 |
| Interest | 0.81 | 1.16 | 0.56 | 0.11 | 0.05 | 0.02 | 0.02 | 0.03 | 0.09 | 0.07 | 0.00 | 0.00 |
| Depreciation | 1.00 | 0.99 | 0.99 | 0.99 | 0.98 | 0.94 | 1.06 | 0.93 | 0.91 | 0.91 | 0.84 | 0.76 |
| Profit before tax | 41.76 | 2.01 | -3.11 | -4.46 | -2.32 | -1.62 | -6.26 | -0.58 | -5.33 | -5.70 | -8.90 | -8.69 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
| Net Profit | 41.76 | 2.01 | -3.11 | -4.46 | -2.32 | -1.62 | -6.26 | -0.58 | -5.34 | -5.70 | -8.90 | -8.69 |
| EPS in Rs | ||||||||||||
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -4% | 1% | -17% | -6% | ||
| Compounded Profit Growth | -16% | % | % | -12% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 |
| Reserves | -117.80 | -76.03 | -74.44 | -77.60 | -82.08 | -84.47 | -86.11 | -92.31 | -92.86 | -98.21 | -103.90 | -112.80 |
| Borrowings | 56.52 | 45.11 | 44.47 | 61.18 | 68.03 | 68.38 | 71.05 | 71.50 | 75.65 | 79.97 | 85.85 | 87.02 |
| Other Liabilities | 55.99 | 25.76 | 36.73 | 33.68 | 32.82 | 22.31 | 19.74 | 17.40 | 19.00 | 17.30 | 16.93 | 15.50 |
| Total Liabilities | 32.21 | 32.34 | 44.26 | 54.76 | 56.27 | 43.72 | 42.18 | 34.09 | 39.29 | 36.56 | 36.38 | 27.22 |
| Fixed Assets | 24.72 | 20.75 | 19.79 | 18.91 | 14.89 | 10.04 | 11.46 | 10.42 | 9.52 | 8.62 | 7.73 | 5.92 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 7.49 | 11.59 | 24.47 | 35.85 | 41.38 | 33.68 | 30.72 | 23.67 | 29.77 | 27.94 | 28.65 | 21.30 |
| Total Assets | 32.21 | 32.34 | 44.26 | 54.76 | 56.27 | 43.72 | 42.18 | 34.09 | 39.29 | 36.56 | 36.38 | 27.22 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 7.34 | -11.30 | -11.04 | -15.96 | -6.62 | 2.11 | 6.82 | -2.99 | -5.10 | -4.11 | -6.29 | -1.98 |
| Cash from Investing Activity | 0.08 | 6.80 | 0.08 | -0.04 | -0.04 | 0.42 | 0.28 | -0.04 | 0.64 | -0.01 | 0.18 | 0.89 |
| Cash from Financing Activity | -7.36 | 4.38 | 11.02 | 15.67 | 6.87 | -2.81 | -7.07 | 3.36 | 4.15 | 4.31 | 5.89 | 1.17 |
| Net Cash Flow | 0.06 | -0.12 | 0.07 | -0.33 | 0.21 | -0.28 | 0.03 | 0.33 | -0.31 | 0.19 | -0.22 | 0.09 |
| Free Cash Flow | 7.30 | -4.72 | -11.06 | -16.07 | -6.68 | 2.47 | 7.03 | -3.02 | -4.50 | -4.13 | -6.12 | -1.09 |
| CFO/OP | -212% | 288% | -273% | 823% | 868% | -176% | -336% | 90% | -17,100% | 92% | 129% | 29% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 6.90 | 17.84 | 37.84 | 58.89 | 74.58 | 41.29 | 53.61 | 78.54 | 70.36 | 62.97 | 67.88 | 50.21 |
| Inventory Days | 45.59 | 144.95 | 107.22 | 164.67 | 172.70 | 141.98 | 213.46 | 229.88 | 240.33 | 383.90 | 462.90 | 312.70 |
| Days Payable | 285.89 | 182.82 | 87.88 | 85.76 | 80.55 | 26.10 | 62.37 | 53.54 | 44.22 | 49.90 | 45.39 | 7.12 |
| Cash Conversion Cycle | -233.40 | -20.03 | 57.18 | 137.80 | 166.73 | 157.18 | 204.70 | 254.88 | 266.46 | 396.97 | 485.39 | 355.78 |
| Working Capital Days | -539.07 | -572.33 | -166.70 | -60.73 | -26.52 | -27.53 | -99.87 | -55.82 | -8.61 | 13.85 | 41.28 | -53.08 |
| ROCE % | 44.93% | -17.83% | -5.66% | 3.43% | -4.65% | -10.94% | -3.24% | -26.50% | -26.35% | -47.16% |
| Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 36.56% | 36.56% | 35.79% | 36.56% | 36.56% | 36.56% | 36.56% | 36.56% | 36.56% | 36.56% | 36.56% | 36.56% |
| DIIs | 32.49% | 32.49% | 31.79% | 32.49% | 32.49% | 32.49% | 32.49% | 32.49% | 32.49% | 32.49% | 32.49% | 32.49% |
| Public | 30.97% | 30.96% | 32.44% | 30.97% | 30.97% | 30.96% | 30.96% | 30.96% | 30.96% | 30.97% | 30.97% | 30.97% |
| No. of Shareholders | 54,830 | 54,831 | 56,412 | 54,840 | 54,849 | 54,850 | 54,850 | 54,856 | 54,857 | 54,861 | 54,866 | 54,860 |
Fundamentals
Market Cap₹ Cr.
Current Price₹
Book Value₹
ROCE-47.2 %
ROE%
Dividend Yield%
Face Value₹ 10.0
Compounded Sales Growth (TTM)-6%
Compounded Profit Growth (TTM)-12%
Standalone figures.
Profitability
Operating margin (excl. other income)-29.91%
Operating margin (incl. other income)-35.20%
EBITDA margin-38.20%
Pre-tax margin-41.86%
Net profit margin-41.86%
Net margin, latest quarter-47.89%
ROE12.56%
ROCE-57.11%
ROA-27.99%
ROE, 3-year average10.24%
ROCE, 3-year average-37.56%
ROA, 3-year average-19.23%
ROE, 5-year average8.78%
ROCE, 5-year average-29.51%
ROA, 5-year average-15.14%
ROIC (approx.)-76.77%
Other income / net worth1.61%
Growth
Sales growth (latest year)2.37%
Sales CAGR, 3 years-16.85%
Sales CAGR, 5 years0.51%
Sales growth QoQ-51.10%
Sales growth YoY (latest quarter)-39.19%
Per share
EPS, 3-year averageRs -1.47
EPS, 5-year averageRs -1.19
Efficiency
Asset turnover0.84x
Fixed asset turnover3.87x
Inventory turnover1.17x
Inventory days313 days
Debtor days50 days
Debtors turnover7.27x
Creditor days7 days
Cash conversion cycle356 days
Working capital days-53 days
Leverage
Total debtRs 87 Cr
Cash and bankRs 0 Cr
Net debtRs 87 Cr
Debt to equity-1.16x
Owners' fund to total sources-276.63%
Debt to assets319.69%
Cash flow
Cash from Operating Activity (latest year)Rs -2 Cr
Cash from Investing Activity (latest year)Rs 1 Cr
Cash from Financing Activity (latest year)Rs 1 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs -1 Cr
FCFE (approx.: FCF + change in debt)Rs 0 Cr
Statement figures
Net sales (TTM)Rs 21 Cr
Net sales (latest year)Rs 23 Cr
Sales (latest quarter)Rs 3 Cr
Operating profit excl. other income (latest year)Rs -7 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs -1 Cr
EBITDA (TTM)Rs -8 Cr
PBDT (TTM)Rs -8 Cr
Profit before tax (TTM)Rs -9 Cr
Net profit (TTM)Rs -9 Cr
Net profit (latest year)Rs -9 Cr
Net profit (latest quarter)Rs -2 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Cost of goods sold (latest year)Rs 16 Cr
Total expenditure (latest year)Rs 30 Cr
Total income (latest year)Rs 22 Cr
Share capitalRs 38 Cr
ReservesRs -113 Cr
Shareholders' fundsRs -75 Cr
Total assetsRs 27 Cr
Net blockRs 6 Cr
ReceivablesRs 3 Cr
InventoryRs 14 Cr
Other liabilitiesRs 16 Cr
Shares outstanding (crore)0.00
Ownership
Promoter holding36.56% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 2 of 7| serious | Negative equity Shareholders' equity is negative |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹3 Cr -39.2% vs Jun 2025.
Net loss ₹2 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| K P R Mill Ltd | 36,967 | 40.5 | 19.6 % |
| Welspun Living Ltd | 21,277 | 76.5 | 6.26 % |
| Vardhman Textiles Ltd | 15,335 | 18.1 | 8.55 % |
| Trident Ltd | 11,461 | 29.0 | 9.79 % |
| Indo Count Industries Ltd | 8,614 | 57.1 | 8.19 % |
| Garware Technical Fibres Ltd | 7,361 | 33.4 | 22.0 % |
| Kusumgar Ltd | 6,378 | 50.7 | 18.8 % |
| Filatex India Ltd | 4,973 | 25.9 | 19.1 % |
| Jindal Worldwide Ltd | 4,719 | 55.7 | 8.63 % |
| Sanathan Textiles Ltd | 4,352 | 71.6 | 6.89 % |
| Raymond Lifestyle Ltd | 4,026 | 27.0 | 3.52 % |
| Alok Industries Ltd | 3,501 | -3.95 % | |
| Nitin Spinners Ltd | 3,403 | 16.1 | 12.2 % |
| Sangam (India) Ltd | 3,248 | 25.8 | 10.7 % |
| Ganesha Ecosphere Ltd | 2,703 | 47.8 | 5.58 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Modern Denim Ltd?
Modern Denim Ltd (500451) has a market capitalisation of Rs Cr. at the close.
What were Modern Denim Ltd's latest quarterly results?
In the Jun 2026 quarter, Modern Denim Ltd sales was Rs 3 Cr (-39.2% vs Jun 2025) with a net loss of Rs 2 Cr.