Modi's Navnirman Ltd.

Modi's Navnirman Ltd.

384.45
INR
-0.95
(-0.25%)
15.76EPS
21.28P/E
6.57BMarket Cap
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
12.97
7.37
5.03
22.88
30.27
52.53
96.63
102.83
Basic EPS, GAAP
0.83
0.22
0.5
3.41
3.51
11.8
14.89
15.76
Free Cash Flow per Basic Share
4.9
-0.1
- -
-4.29
-3.08
-10.47
-1.21
- -
Dividend per Share
- -
- -
- -
- -
0.89
- -
- -
- -
Book Value per Share
- -
1.75
2.25
19.06
49.35
65.09
79.96
- -
Tangible Book Value per Share
- -
1.75
2.25
19.06
49.35
65.09
79.96
- -
Basic Weighted Avg Shares
17
17
17
17
19
20
20
20
Sales/Revenue/Turnover
219
125
85
387
578
1,029
1,893
2,020
Operating Margin (%)
9.95
4.56
13.32
22.44
15.63
25.81
18.47
17.66
Depreciation Expense
- -
- -
- -
- -
- -
4
4
5
Net Income, GAAP
14
4
8
58
67
231
292
310
Effective Tax Rate (%)
27.82
26.03
25.28
25.06
26.17
15.51
19.84
17.94
Profit Margin (%)
6.37
3.03
9.86
14.89
11.58
22.46
15.41
15.33
Working Capital
13
-17
177
386
965
1,240
1,572
- -
LT Debt
25
5
195
75
11
7
2
- -
Total Equity
- -
30
38
323
967
1,275
1,567
- -
Return on Invested Capital (%)
- -
12.2
5.89
19.28
8.87
18.25
18.67
- -
Return on Capital (%)
- -
14.16
6.26
22.3
9.32
20.1
20.68
- -
Return on Common Equity (%)
- -
25.5
24.78
31.96
10.38
20.61
20.53
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
61
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
2
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
20
20
20
Market Capitalization
6,727
5,875
6,572

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
3,008
- -
Cash, Cash Equivalents & STI
- -
50
- -
Accounts Receivable, Net
- -
88
- -
Inventories
- -
1,464
- -
Total Current Liabilities
- -
1,436
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
61
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
205.88%
22.85%
Free Cash Flow
- -
43,970.45%
-88.49%
Net Income, GAAP
- -
199.26%
26.26%
Sales/Revenue/Turnover
- -
106.84%
83.97%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
320
199
1,029
2026
455
378
544
515
1,893
2027
583
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
3.58
0.77
11.8
2026
3.47
2.66
6.47
2.25
14.89
2027
4.36
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -

Company Description

CEO
Dineshkumar Chunilal Modi
Full Time Employees
28
Sector
Finance
Industry
Real estate development
Address
Shop No-1 Mumbai MA India 400067
IPO Date
Jul 6, 2022
Business
Modi's Navnirman Limited (MODIS.BO) operates as a real estate development company in India, focusing on the design, development, construction, and management of residential and commercial projects across various price points from affordable to super premium. The company offers a portfolio of completed projects including Badshah Residency, Rashmi Kunj, Mrunali, Rashmi Sadhna, Rashmi Sheela, Rashmi Chaya, Rashmi Tara, Rashmi Jewel, Rashmi Heights, Rashmi Terrace, Rashi Enclave, and Rashmi Kavita; ongoing projects such as Rashmi Celestia, Rashmi Square, Rashmi Residency, and Rashmi Signature; and upcoming developments like Rashmi Icon, with projects primarily located in Mumbai suburbs including Borivali, Kandivali, Malad, and Goregaon, spanning over 2.10 lakh square feet developed to date and upcoming capacity exceeding 900,000 square feet. It specializes in outright land developments, redevelopment projects, and landlord collaborations, emphasizing timely possession, quality construction, customer satisfaction, and innovation backed by over 25 years of group experience originating from the jewelry sector. Founded in 2010 by Dinesh C. Modi and headquartered in Mumbai, India, the company maintains a customer-centric model with streamlined supply chains, top architects, and a workforce of approximately 11 employees, targeting urban homebuyers and commercial tenants in the Mumbai metropolitan region. In recent developments, Modi's Navnirman completed the building elevation of Rashmi Vasudeo CHSL and acquired redevelopment rights for two new societies, Bijal CHSL and Blue Heaven CHSL (Rashmi Paradise) on Link Road in Malad West during FY2025. Earlier, it acquired five new redevelopment projects in suburban Mumbai with approximately 16,600 square meters of land and 231,000 square feet development potential in 2023, executed a development agreement with a society in Borivali West in February 2024, and raised INR 561.1 million through a preferential issue in January 2024. The company underwent significant structural changes in 2025, including a merger with its wholly-owned subsidiary Shree Modi's Navnirman Private Limited, migration from the BSE SME platform to the main boards of BSE and NSE, incorporation of a Section 8 non-profit subsidiary for social welfare initiatives, and appointments of additional non-executive independent directors Chintan Suresh Shah and Anil Suresh Kapasi. These moves support its expansion in construction services within the competitive real estate sector, competing with firms like Nila Spaces and Parsvnath Developers, while reporting revenue of INR 1.33 billion (TTM) and net profit growth to INR 12.25 crore for March 2025. Operations remain concentrated in India with no reported international presence or parent company affiliations.