Electric Equipment · Founded 1983 · www.modison.com · BSE 506261 · NSE MODISONLTD · ISIN INE737D01021
No Notes Added Yet
Business
Modison Ltd. is an Indian manufacturer specializing in electrical contacts, contact assemblies, and other electrical components. Its core business involves producing a wide range of contacts made from various materials like silver, copper, and their alloys, as well as bimetals. These products are crucial components for switchgear, circuit breakers, relays, and other electrical equipment. The company also manufactures silver brazing alloys, wires, strips, and has a smaller presence in induction melting furnaces and special purpose machines. Modison makes money by supplying these specialized components to original equipment manufacturers (OEMs) across the power, switchgear, automotive, and railway sectors.
Revenue Mix
While specific revenue percentages are not readily available in a simplified format, Modison Ltd.'s primary business can be broadly categorized into:
Electrical Contacts and Assemblies: This forms the largest segment, comprising silver-based, copper-based, and bimetallic contacts, crucial for switchgear and other electrical apparatus.
Silver Brazing Alloys & Wires: Manufacturing of various forms of silver brazing materials used in joining different metals.
Induction Melting Furnaces & Special Purpose Machines: A smaller, complementary segment offering specialized industrial equipment.
The majority of the company's revenue is derived from its electrical contacts and assemblies business.
Industry
Modison operates in the specialized segment of the Electric Equipment industry, focusing on critical components like electrical contacts. The industry for electrical contacts in India is characterized by both organized and unorganized players. Modison Ltd. is one of the more established and specialized players in this niche, known for its technical expertise and diverse product portfolio. It positions itself on quality, reliability, and long-standing relationships with major OEMs in the power distribution, switchgear, and railway sectors. The overall Electric Equipment sector in India is cyclical, driven by infrastructure development and industrial CAPEX.
MOAT
Modison Ltd. possesses several potential competitive advantages:
Specialization & Technical Expertise: A deep understanding of material science and manufacturing processes for electrical contacts, accumulated over decades.
Established Customer Relationships: Long-standing partnerships with key OEMs in critical sectors (power, switchgear, railways) creating high switching costs for customers seeking specialized and reliable components.
Quality & Certifications: Adherence to high-quality standards and specific industry certifications which are crucial for safety-critical electrical applications.
Product Diversification: A broad range of contact materials and designs caters to varied customer requirements, reducing dependency on a single product type.
Growth Drivers
Power Sector Growth & Modernization: Increased investment in power generation, transmission, and distribution infrastructure in India will drive demand for switchgear and related components.
Industrialization & Urbanization: Growth in manufacturing, new factories, commercial establishments, and urban development will fuel demand for electrical equipment.
Infrastructure Development: Government thrust on railways, metros, smart cities, and other large-scale infrastructure projects requires vast amounts of electrical components.
"Make in India" Initiative: A focus on domestic manufacturing could benefit local suppliers like Modison, potentially reducing reliance on imports.
Technological Upgrades: Adoption of advanced switchgear and electrical systems needing specialized, high-performance contacts.
Risks
Raw Material Price Volatility: Significant exposure to price fluctuations of key raw materials like silver and copper, which can impact profitability if not hedged or passed on effectively.
Competition: Intense competition from domestic (both organized and unorganized) and international players, leading to pricing pressures.
Economic Slowdown: A general downturn in industrial activity or capital expenditure can reduce demand for electrical equipment and components.
Technological Disruption: While contacts are fundamental, shifts in electrical technology or material science could necessitate significant R&D investment.
Dependency on OEMs: Revenue is largely dependent on the performance and order books of its OEM customers in various sectors.
Management & Ownership
Modison Ltd. is primarily a promoter-driven company, with the Modison family having a significant and active role in its management. The promoter group, including Mr. Y. H. Modison and Mr. J. Y. Modison, holds a substantial ownership stake (typically around 74%), indicating strong alignment with shareholder interests. This long-term family involvement often brings stability and deep industry knowledge to the company's operations and strategic direction.
Outlook
Modison Ltd. benefits from its specialized position within the growing Indian electric equipment sector. The company's established expertise in electrical contacts and strong relationships with major OEMs provide a solid foundation. Anticipated growth in India's power infrastructure, industrial expansion, and railway modernization projects present significant tailwinds. However, the company remains exposed to the volatility of raw material prices (especially silver and copper) and intense competition, which could impact margins. Its ability to innovate, manage costs effectively, and maintain strong customer ties will be crucial for sustained growth in this essential but competitive niche.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 114 | 116 | 122 | 121 | 130 | 134 | 145 | 144 | 287 | 270 |
| Other Income | 0 | 0 | 2 | 0 | 2 | 3 | 0 | 1 | 2 | 3 |
| Total Income | 114 | 117 | 124 | 121 | 132 | 137 | 145 | 145 | 289 | 273 |
| Total Expenditure | 104 | 108 | 112 | 110 | 115 | 126 | 127 | 125 | 216 | 220 |
| Operating Profit | 10 | 8 | 12 | 11 | 17 | 12 | 19 | 20 | 73 | 53 |
| Interest | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 4 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
| Exceptional Income / Expenses | 1 | -4 | 2 | -0 | 0 | -1 | 1 | 12 | -20 | -0 |
| Profit Before Tax | 9 | 2 | 11 | 8 | 13 | 6 | 16 | 27 | 48 | 46 |
| Provision for Tax | 2 | 1 | 3 | 2 | 4 | 2 | 4 | 7 | 12 | 12 |
| Profit After Tax | 6 | 1 | 8 | 6 | 10 | 5 | 12 | 20 | 36 | 34 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
| Profit After Adjustments | 6 | 1 | 8 | 6 | 10 | 5 | 12 | 20 | 36 | 34 |
| Adjusted Earnings Per Share | 1.9 | 0.4 | 2.5 | 1.8 | 2.9 | 1.5 | 3.6 | 6.2 | 11.1 | 10.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 171 | 168 | 191 | 201 | 219 | 292 | 340 | 335 | 405 | 490 | 710 | 846 |
| Other Income | 0 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 1 | 5 | 6 | 6 |
| Total Income | 172 | 169 | 191 | 203 | 222 | 294 | 341 | 336 | 405 | 495 | 716 | 852 |
| Total Expenditure | 155 | 142 | 159 | 174 | 192 | 252 | 309 | 310 | 373 | 446 | 592 | 688 |
| Operating Profit | 17 | 27 | 32 | 29 | 30 | 42 | 32 | 26 | 33 | 49 | 124 | 165 |
| Interest | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 6 | 9 | 11 |
| Depreciation | 7 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 8 | 10 | 9 |
| Exceptional Income / Expenses | 0 | 0 | -0 | 3 | -3 | -4 | -4 | -3 | 6 | -1 | -8 | -7 |
| Profit Before Tax | 7 | 17 | 22 | 24 | 19 | 30 | 20 | 15 | 29 | 34 | 97 | 137 |
| Provision for Tax | 2 | 6 | 8 | 7 | 4 | 7 | 5 | 4 | 8 | 9 | 24 | 35 |
| Profit After Tax | 5 | 11 | 14 | 16 | 15 | 22 | 15 | 11 | 21 | 25 | 73 | 102 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 11 | 14 | 16 | 15 | 22 | 15 | 11 | 21 | 25 | 73 | 102 |
| Adjusted Earnings Per Share | 1.4 | 3.4 | 4.4 | 5.1 | 4.7 | 6.9 | 4.5 | 3.4 | 6.6 | 7.6 | 22.4 | 31.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 45% | 28% | 19% | 15% |
| Operating Profit CAGR | 153% | 68% | 24% | 22% |
| PAT CAGR | 192% | 88% | 27% | 31% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 196% | 83% | 47% | 26% |
| ROE Average | 30% | 17% | 13% | 12% |
| ROCE Average | 29% | 20% | 16% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 97 | 104 | 114 | 127 | 147 | 165 | 176 | 187 | 203 | 217 | 275 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Other Non-Current Liabilities | 9 | 9 | 9 | 8 | 7 | 6 | 6 | 6 | 5 | 7 | 6 |
| Total Current Liabilities | 41 | 31 | 29 | 27 | 37 | 32 | 33 | 28 | 62 | 94 | 220 |
| Total Liabilities | 148 | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 |
| Fixed Assets | 57 | 61 | 58 | 58 | 56 | 60 | 67 | 65 | 76 | 89 | 92 |
| Other Non-Current Assets | 9 | 9 | 9 | 10 | 19 | 14 | 13 | 20 | 25 | 11 | 13 |
| Total Current Assets | 81 | 75 | 85 | 94 | 116 | 128 | 135 | 136 | 171 | 219 | 398 |
| Total Assets | 148 | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 4 | 0 | 1 | 0 |
| Cash Flow from Operating Activities | 13 | 26 | 12 | 19 | 19 | 24 | 14 | 22 | 1 | -16 | -64 |
| Cash Flow from Investing Activities | -6 | -11 | -3 | -8 | -15 | -4 | -11 | -13 | -20 | -9 | -15 |
| Cash Flow from Financing Activities | -6 | -15 | -9 | -10 | -3 | -21 | 1 | -14 | 19 | 24 | 80 |
| Net Cash Inflow / Outflow | 0 | -0 | -0 | 0 | 1 | -1 | 4 | -4 | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 1 | 0 | 4 | 0 | 1 | 0 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.42 | 3.35 | 4.4 | 5.05 | 4.66 | 6.91 | 4.51 | 3.44 | 6.58 | 7.61 | 22.35 |
| CEPS(Rs) | 3.46 | 5.32 | 6.37 | 6.99 | 6.56 | 8.79 | 6.55 | 5.39 | 8.52 | 10.08 | 25.33 |
| DPS(Rs) | 0.75 | 1 | 1 | 1.5 | 1 | 1.5 | 1 | 1 | 2.5 | 3.5 | 5.5 |
| Book NAV/Share(Rs) | 29.89 | 32.04 | 35.16 | 39.01 | 45.15 | 50.61 | 54.07 | 57.55 | 62.58 | 66.65 | 84.53 |
| Core EBITDA Margin(%) | 8.93 | 14.23 | 15.09 | 13.19 | 12.37 | 13.73 | 8.96 | 7.33 | 7.92 | 8.94 | 16.61 |
| EBIT Margin(%) | 5.55 | 11.32 | 12.07 | 12.47 | 9.6 | 10.95 | 6.46 | 5.12 | 7.92 | 8.06 | 14.94 |
| Pre Tax Margin(%) | 3.57 | 9.36 | 10.62 | 11.46 | 8.6 | 10.21 | 5.83 | 4.58 | 7.2 | 6.84 | 13.65 |
| PAT Margin (%) | 2.48 | 5.93 | 6.86 | 7.99 | 6.89 | 7.68 | 4.31 | 3.34 | 5.28 | 5.03 | 10.21 |
| Cash Profit Margin (%) | 6.04 | 9.4 | 9.94 | 11.05 | 9.71 | 9.76 | 6.26 | 5.23 | 6.83 | 6.67 | 11.57 |
| ROA(%) | 3.12 | 7.45 | 9.62 | 10.44 | 8.57 | 11.41 | 7.02 | 5.13 | 8.67 | 8.36 | 17.65 |
| ROE(%) | 4.75 | 10.83 | 13.08 | 13.63 | 11.07 | 14.44 | 8.61 | 6.17 | 10.96 | 11.77 | 29.57 |
| ROCE(%) | 8.34 | 16.71 | 19.52 | 18.8 | 13.48 | 18.38 | 11.9 | 8.91 | 15.03 | 15.09 | 28.76 |
| Receivable days | 60.02 | 59.06 | 59.78 | 72.19 | 72.29 | 65.55 | 63.38 | 60.35 | 53.66 | 56.71 | 63.23 |
| Inventory Days | 88.37 | 84.5 | 71.67 | 78.93 | 89.58 | 75.3 | 67.36 | 78.45 | 78.77 | 83.23 | 89.22 |
| Payable days | 10.94 | 13.69 | 11.91 | 12.83 | 12.89 | 9.17 | 8.63 | 10.99 | 10.85 | 9.24 | 8.7 |
| PER(x) | 29.36 | 14.95 | 15.11 | 11.27 | 6.94 | 6.79 | 14.67 | 15.51 | 17.81 | 16.15 | 5.19 |
| Price/Book(x) | 1.39 | 1.57 | 1.89 | 1.46 | 0.72 | 0.93 | 1.22 | 0.93 | 1.87 | 1.84 | 1.37 |
| Dividend Yield(%) | 1.8 | 1.99 | 1.51 | 2.63 | 3.09 | 3.19 | 1.51 | 1.87 | 2.13 | 2.85 | 4.74 |
| EV/Net Sales(x) | 0.93 | 1.08 | 1.22 | 0.97 | 0.58 | 0.56 | 0.67 | 0.53 | 1.02 | 0.96 | 0.77 |
| EV/Core EBITDA(x) | 9.43 | 6.69 | 7.25 | 6.8 | 4.26 | 3.92 | 7.09 | 6.81 | 12.55 | 9.67 | 4.43 |
| Net Sales Growth(%) | 0 | -1.93 | 13.4 | 5.48 | 8.99 | 33.22 | 16.23 | -1.42 | 20.87 | 21.18 | 44.89 |
| EBIT Growth(%) | 0 | 101.19 | 20.82 | 1.99 | -17.78 | 52.01 | -31.4 | -21.88 | 87 | 23.28 | 168.49 |
| PAT Growth(%) | 0 | 136.41 | 31.11 | 14.96 | -7.83 | 48.42 | -34.79 | -23.61 | 91.13 | 15.54 | 193.88 |
| EPS Growth(%) | 0 | 136.43 | 31.07 | 14.99 | -7.83 | 48.42 | -34.79 | -23.61 | 91.13 | 15.54 | 193.89 |
| Debt/Equity(x) | 0.28 | 0.2 | 0.16 | 0.11 | 0.18 | 0.07 | 0.1 | 0.03 | 0.16 | 0.34 | 0.64 |
| Current Ratio(x) | 1.97 | 2.4 | 2.97 | 3.53 | 3.11 | 4 | 4.13 | 4.8 | 2.74 | 2.32 | 1.81 |
| Quick Ratio(x) | 0.88 | 1.11 | 1.51 | 1.77 | 1.49 | 2.12 | 2.13 | 2.04 | 1.2 | 0.97 | 0.81 |
| Interest Cover(x) | 2.81 | 5.79 | 8.34 | 12.28 | 9.64 | 14.7 | 10.18 | 9.5 | 10.99 | 6.62 | 11.59 |
| Total Debt/Mcap(x) | 0.2 | 0.13 | 0.08 | 0.07 | 0.25 | 0.08 | 0.08 | 0.03 | 0.08 | 0.18 | 0.46 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.16 | 52.23 |
| FII | 0.41 | 0.48 | 0.53 | 0.48 | 0.56 | 0.48 | 0.48 | 0.48 | 0.48 | 0.92 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 47.48 | 47.41 | 47.35 | 47.41 | 47.33 | 47.4 | 47.41 | 47.41 | 47.35 | 46.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| FII | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +45% | +28% | +19% | +15% |
| Operating Profit CAGR | +153% | +68% | +24% | +22% |
| PAT CAGR | +192% | +88% | +27% | +31% |
| Share Price CAGR | +196% | +83% | +47% | +26% |
| ROE Average | +30% | +17% | +13% | +12% |
| ROCE Average | +29% | +20% | +16% | +16% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.11 | 52.16 | 52.23 |
| FII | 0.41 | 0.48 | 0.53 | 0.48 | 0.56 | 0.48 | 0.48 | 0.48 | 0.48 | 0.92 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 47.48 | 47.41 | 47.35 | 47.41 | 47.33 | 47.4 | 47.41 | 47.41 | 47.35 | 46.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| FII | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.