Price
Financials
Standalone, Rs crore| Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | |
|---|---|---|---|---|---|---|---|
| Sales | 23.06 | 22.76 | 22.65 | 14.33 | 18.35 | 18.47 | 15.94 |
| Expenses | 23.45 | 24.73 | 24.76 | 14.88 | 19.47 | 19.72 | 16.52 |
| Operating Profit | -0.39 | -1.97 | -2.11 | -0.55 | -1.12 | -1.25 | -0.58 |
| OPM % | -1.69% | -8.66% | -9.32% | -3.84% | -6.10% | -6.77% | -3.64% |
| Other Income | 0.03 | 0.17 | 0.35 | 1.41 | 0.06 | 0.12 | 0.06 |
| Interest | 1.99 | 1.92 | 1.98 | 2.18 | 1.98 | 1.99 | 2.01 |
| Depreciation | 2.50 | 2.50 | 2.50 | -1.70 | 1.45 | 1.45 | 1.45 |
| Profit before tax | -4.85 | -6.22 | -6.24 | 0.38 | -4.49 | -4.57 | -3.98 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | -4.85 | -6.22 | -6.24 | 0.38 | -4.49 | -4.57 | -3.98 |
| EPS in Rs |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 489 | 518 | 512 | 520 | 504 | 621 | 503 | 356 | 93 | 82 | 68 |
| Expenses | 473 | 498 | 535 | 498 | 763 | 603 | 508 | 356 | 96 | 87 | 70 |
| Operating Profit | 16 | 20 | -23 | 21 | -259 | 17 | -5 | 0 | -3 | -5 | -2 |
| OPM % | 3.2% | 3.8% | -4.6% | 4.1% | -51% | 2.8% | -1.0% | 0.1% | -3.4% | -6% | -3.1% |
| Other Income | 49 | 8 | 102 | 4 | 545 | 15 | 3 | 1 | 1 | 2 | 1 |
| Interest | 24 | 24 | 24 | 24 | 9 | 11 | 10 | 9 | 8 | 8 | 8 |
| Depreciation | 69 | 31 | 30 | 26 | 25 | 24 | 14 | 14 | 11 | 6 | 4 |
| Profit before tax | -29 | -29 | 24 | -24 | 252 | -2 | -26 | -22 | -22 | -17 | -13 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Net Profit | -29 | -29 | 24 | -25 | 252 | -2 | -26 | -22 | -22 | -17 | -13 |
| EPS in Rs | |||||||||||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -18% | -36% | -42% | -17% | ||
| Compounded Profit Growth | 5% | -11% | 12% | 27% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 |
| Reserves | -474 | -471 | -444 | -468 | -208 | -210 | -236 | -258 | -280 | -297 | -310 |
| Borrowings | 637 | 749 | 701 | 721 | 481 | 35 | 259 | 253 | 185 | 185 | 185 |
| Other Liabilities | 69 | 46 | 49 | 51 | 31 | 438 | 209 | 213 | 219 | 224 | 232 |
| Total Liabilities | 345 | 438 | 420 | 417 | 417 | 375 | 345 | 320 | 237 | 226 | 221 |
| Fixed Assets | 253 | 229 | 201 | 176 | 137 | 114 | 105 | 91 | 81 | 76 | 73 |
| CWIP | 1 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 92 | 209 | 219 | 238 | 280 | 261 | 240 | 229 | 155 | 149 | 148 |
| Total Assets | 345 | 438 | 420 | 417 | 417 | 375 | 345 | 320 | 237 | 226 | 221 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 52 | 16 | 24 | 30 | 8 | 24 | 1 | 9 | 8 | -3 | -2 |
| Cash from Investing Activity | -12 | -7 | -1 | -3 | 41 | -1 | -4 | -0 | -3 | 0 | 1 |
| Cash from Financing Activity | -36 | -14 | -23 | -25 | -49 | -15 | -8 | -9 | -3 | -1 | -0 |
| Net Cash Flow | 4 | -6 | -0 | 1 | -0 | 8 | -11 | -1 | 2 | -3 | -2 |
| Free Cash Flow | 40 | 8 | 22 | 26 | 49 | 23 | -3 | 8 | 6 | -4 | -2 |
| CFO/OP | 330% | 80% | -102% | 139% | -3% | 138% | -20% | 1,852% | -257% | 58% | 86% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 28 | 26 | 23 | 14 | 5 | 5 | 3 | 8 | 12 | 8 | 18 |
| Inventory Days | 26 | 21 | 25 | 21 | 21 | 25 | 30 | 28 | 87 | 110 | 149 |
| Days Payable | 8 | 9 | 10 | 10 | 10 | 20 | 19 | 28 | 113 | 130 | 180 |
| Cash Conversion Cycle | 46 | 38 | 38 | 25 | 16 | 11 | 14 | 7 | -14 | -12 | -13 |
| Working Capital Days | 5 | 108 | 115 | 124 | 173 | -128 | -163 | -238 | -1,045 | -1,210 | -588 |
| ROCE % | -2% | -1% | -0% | -3% | 1% | -44% | -11% | -22% | -96% |
Fundamentals
Market Cap₹ Cr.
Current Price₹
Book Value₹
ROCE%
ROE%
Dividend Yield%
Face Value₹ 10.0
Compounded Sales Growth (TTM)-17%
Compounded Profit Growth (TTM)27%
Standalone figures.
Profitability
Operating margin (excl. other income)-3.07%
Operating margin (incl. other income)-1.45%
EBITDA margin-3.70%
Pre-tax margin-20.45%
Net profit margin-20.45%
Net margin, latest quarter2.65%
ROE6.75%
ROA-5.74%
ROE, 3-year average10.15%
ROCE, 3-year average-54.86%
ROA, 3-year average-6.97%
ROE, 5-year average14.10%
ROCE, 5-year average-40.82%
ROA, 5-year average-6.94%
Other income / net worth-0.56%
Growth
Sales growth (latest year)-17.20%
Sales CAGR, 3 years-42.39%
Sales CAGR, 5 years-35.72%
Sales growth QoQ-36.73%
Per share
EPS (TTM)Rs -1.49
EPS (latest year)Rs -1.13
EPS (latest quarter)Rs 0.03
EPS, 3-year averageRs -1.52
EPS, 5-year averageRs -1.76
Book value per shareRs -17.31
Sales per shareRs 7.30
Cash flow per shareRs -0.16
Free cash flow per shareRs -0.18
Efficiency
Asset turnover0.31x
Fixed asset turnover0.93x
Inventory turnover3.55x
Inventory days103 days
Debtor days18 days
Debtors turnover20.16x
Creditor days180 days
Cash conversion cycle-13 days
Working capital days-588 days
Leverage
Total debtRs 185 Cr
Cash and bankRs 4 Cr
Net debtRs 181 Cr
Debt to equity-0.94x
Interest coverage-1.10x
Owners' fund to total sources-88.89%
Debt to assets83.81%
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 -0 Cr
Net Cash Flow (latest year)Rs -2 Cr
Free cash flow (latest year)Rs -2 Cr
FCFE (approx.: FCF + change in debt)Rs -2 Cr
Statement figures
Net sales (TTM)Rs 83 Cr
Net sales (latest year)Rs 68 Cr
Sales (latest quarter)Rs 14 Cr
Operating profit excl. other income (latest year)Rs -2 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs 2 Cr
EBITDA (TTM)Rs -3 Cr
PBDT (TTM)Rs -11 Cr
Profit before tax (TTM)Rs -17 Cr
Net profit (TTM)Rs -17 Cr
Net profit (latest year)Rs -13 Cr
Net profit (latest quarter)Rs 0 Cr
Depreciation (TTM)Rs 6 Cr
Depreciation (latest quarter)Rs -2 Cr
Interest (TTM)Rs 8 Cr
Cost of goods sold (latest year)Rs 54 Cr
Total expenditure (latest year)Rs 70 Cr
Total income (latest year)Rs 69 Cr
Share capitalRs 113 Cr
ReservesRs -310 Cr
Shareholders' fundsRs -196 Cr
Total assetsRs 221 Cr
Net blockRs 73 Cr
ReceivablesRs 3 Cr
InventoryRs 15 Cr
Other liabilitiesRs 232 Cr
Shares outstanding (crore)11.35
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 4 of 8| 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
Dec 2015Sales ₹16 Cr -29.6% vs Dec 2014.
Net loss ₹4 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 Syntex (India) Ltd?
Modern Syntex (India) Ltd (MODRNSYNTX) has a market capitalisation of Rs Cr. at the close.
What were Modern Syntex (India) Ltd's latest quarterly results?
In the Dec 2015 quarter, Modern Syntex (India) Ltd sales was Rs 16 Cr (-29.6% vs Dec 2014) with a net loss of Rs 4 Cr.