Get Stock Quotes

Get Quotes

MODERN DAIRIES LTD.
Sector : Packaged Foods


BSE  3.54   0.54   (18%)   BSE Code : 519287   NSE Code : MODAIRY

PREV. CLOSE
3.0
OPEN PRICE
3.51
CLOSE PRICE
3.54
VOLUME
1505
TODAY's LOW
3.51
TODAY's HIGH
3.54




Important Levels
Pivot Points - 3.53
Resistance 1 3.55
Resistance 2 3.56
Support 1 3.52
Support 2 3.5

Price History

Price History
Date Open High Low Close Gain / Loss % Volume
17/10/2019 3.51 3.54 3.51 3.54 18 1505
16/10/2019 3.4 3.69 3.4 3.68 22.67 414
15/10/2019 3.88 3.88 3.52 3.52 17.33 3636
14/10/2019 3.61 3.89 3.61 3.7 23.33 1872
11/10/2019 3.86 3.86 3.8 3.8 26.67 8095
10/10/2019 4.03 4.03 3.68 3.99 33 457
09/10/2019 3.84 4.0 3.84 3.84 -4 2805
07/10/2019 3.68 4.04 3.68 4.04 34.67 710
04/10/2019 3.9 3.9 3.71 3.85 28.33 10860
03/10/2019 3.9 4.19 3.9 3.9 -2.5 4258

Peer Comparison

Name   Current Price 5 Days Old 10 Days Old 15 Days Old 20 Days Old
ADF FOODS LTD. Price 261.15 254.5 263.9 281.4 281.9
Gain / Loss % 1.61 2.61 -1.04 -7.2 -7.36
BAMBINO AGRO INDUSTRIES LTD. Price 121.0 126.0 130.3 131.0 133.65
Gain / Loss % -1.63 -3.97 -7.14 -7.63 -9.47
BRITANNIA INDUSTRIES LTD. Price 3245.2 3083.65 2902.45 3036.1 2614.65
Gain / Loss % 2.15 5.24 11.81 6.89 24.12
DFM FOODS LTD. Price 247.7 245.05 243.35 247.75 242.95
Gain / Loss % 1.52 1.08 1.79 -0.02 1.96
GLAXOSMITHKLINE CONSUMER HEALTHCARE LTD. Price 8900.45 8559.4 8457.6 8759.85 7847.45
Gain / Loss % 1.05 3.98 5.24 1.61 13.42
HATSUN AGRO PRODUCT LTD. Price 623.0 619.3 624.5 635.1 602.0
Gain / Loss % -0.48 0.6 -0.24 -1.91 3.49
HERITAGE FOODS (INDIA) LTD. Price 324.65 327.6 367.9 387.25 375.6
Gain / Loss % -0.11 -0.9 -11.76 -16.17 -13.56
HINDUSTAN FOODS LTD. Price 545.0 538.75 530.1 501.0 485.0
Gain / Loss % 0.93 1.16 2.81 8.78 12.37
KRBL LTD. Price 201.5 215.25 216.05 221.75 223.65
Gain / Loss % -0.25 -6.39 -6.73 -9.13 -9.9
KSE LTD. Price 1239.95 1211.1 1301.05 1265.65 1180.65
Gain / Loss % 3.33 2.38 -4.7 -2.03 5.02
KWALITY DAIRY (INDIA) LTD. Price 2.05 1.71 1.36 1.56 1.59
Gain / Loss % 105 19.88 50.74 31.41 28.93
LOTUS CHOCOLATE CO.LTD. Price 14.9 16.6 16.4 15.35 16.15
Gain / Loss % -0.67 -10.24 -9.15 -2.93 -7.74
MILKFOOD LTD. Price 294.45 298.15 308.7 306.55 316.5
Gain / Loss % 0.15 -1.24 -4.62 -3.95 -6.97
MODERN DAIRIES LTD. Price 3.54 3.8 3.9 4.0 4.05
Gain / Loss % 18 -6.84 -9.23 -11.5 -12.59
NESTLE INDIA LTD. Price 14512.8 14038.6 13710.9 13463.5 12870.3
Gain / Loss % 1.15 3.38 5.85 7.79 12.76
SIMRAN FARMS LTD. Price 62.85 62.1 67.35 81.9 85.45
Gain / Loss % 4.75 1.21 -6.68 -23.26 -26.45
SUNIL AGRO FOODS LTD. Price 22.9 21.85 20.05 18.85 20.6
Gain / Loss % 9.05 4.81 14.21 21.49 11.17
TASTY BITE EATABLES LTD. Price 10090.0 9966.0 9749.9 9396.9 8389.05
Gain / Loss % 0.46 1.24 3.49 7.38 20.28
UMANG DAIRIES LTD. Price 36.8 35.0 37.5 42.0 43.6
Gain / Loss % -0.54 5.14 -1.87 -12.38 -15.6
VADILAL INDUSTRIES LTD. Price 740.85 783.65 801.5 816.45 802.25
Gain / Loss % 0.11 -5.46 -7.57 -9.26 -7.65
VENKY'S (INDIA) LTD. Price 1668.85 1617.15 1514.05 1740.65 1695.1
Gain / Loss % -1.02 3.2 10.22 -4.12 -1.55
ZYDUS WELLNESS LTD. Price 1682.6 1654.3 1656.15 1745.8 1768.95
Gain / Loss % 1.98 1.71 1.6 -3.62 -4.88
Prabhat Dairy Ltd Price 79.6 78.05 77.0 79.0 76.35
Gain / Loss % 0.76 1.99 3.38 0.76 4.26
Parag Milk Foods Ltd Price 153.6 155.25 154.35 160.4 159.3
Gain / Loss % 0.39 -1.06 -0.49 -4.24 -3.58

Technical Indicators

Simple Moving Average
5 Days 3.65
10 Days 3.79
15 Days 3.91
25 Days 4
30 Days 3.98
Exponential Moving Average
5 Days 3.66
10 Days 3.76
12 Days 3.79
20 Days 3.84

MACD
12 Day EMA 3.79
26 Day EMA 3.84
MACD -0.05
Signal Line 0.03
Other Technical Indicators
Non - Smoothed RSI 96.37
Smoothed RSI 96.15
ROC -18.62
William %R -86.14
Upper Bollinger Band 4.36
Lower Bollinger Band 3.51
Middle Bollinger Band 3.93

Technical Analysis
Over Bought by RSI? Yes
Over Sold by RSI? No
Over Bought by ROC? No
Over Sold by ROC? Yes
Over Bought by W%R? No
Over Sold by W%R? Yes

CandleStick Chart

Financials

Balance Sheet

(Rs. in Crores)

Particulars Mar-18 Mar-17 Mar-15 Mar-14 Mar-13
Liabilities
Share Capital 23.36 23.36 23.36 23.36 23.36
Reserves & Surplus -111.32 -94.64 -57.05 -34.66 -44.11
Net Worth -87.96 -71.29 -33.69 -11.31 -20.75
Secured Loans 1.01 119.4 109.08 167.76 150.6
Unsecured Loans 0 57.42 56.23 5.99 5.51
TOTAL LIABILITIES -86.95 105.54 131.62 162.44 135.36
Assets
Gross Block 77.16 149.66 147.06 144.66 143.74
(-) Acc. Depreciation 0 75.05 65.35 60.37 53.47
Net Block 77.16 74.61 81.71 84.29 90.27
Capital Work in Progress. 0 0.29 0.2 0.18 0
Investments 0.02 0.01 0.01 0.01 0.01
Inventories 15.98 36.04 74.4 78.88 75.51
Sundry Debtors 9.51 27.58 31.38 21.37 31.65
Cash And Bank 2.63 1.17 0.46 1.54 1.41
Loans And Advances 11.52 11.74 11.03 20.9 11.52
Total Current Assets 39.64 76.53 117.27 122.7 120.09
Current Liabilities 187.46 29.8 51.62 29.98 50.12
Provisions 16.3 16.1 15.96 14.76 24.89
Total Current Liabilities 203.76 45.9 67.58 44.74 75.01
NET CURRENT ASSETS -164.13 30.63 49.7 77.96 45.08
Misc. Expenses 0 0 0 0 0
TOTAL ASSETS -86.95 105.54 131.62 162.44 135.36

Profit and Loss

(Rs. in Crores)

Particulars Mar-18 Mar-18 Mar-17 Mar-17 Mar-16
INCOME:
Sales Turnover 466.81 467.21 459.08 459.08 498.72
Excise Duty 0.00 0.40 1.74 1.74 1.83
NET SALES 466.81 466.81 457.34 457.34 496.89
Other Income 0.00 0.00 0.00 0.00 0.00
TOTAL INCOME 467.29 467.29 457.72 457.74 497.15
EXPENDITURE:
Manufacturing Expenses 0.00 16.15 15.52 15.52 17.88
Material Consumed 442.30 446.25 433.03 430.90 465.82
Personal Expenses 8.70 8.70 7.07 8.37 6.99
Selling Expenses 0.00 0.00 0.00 0.00 0.00
Administrative Expenses 29.42 9.32 7.59 6.31 8.20
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00
Provisions Made 0.00 0.00 0.00 0.00 0.00
TOTAL EXPENDITURE 480.42 480.42 463.21 461.10 498.90
Operating Profit -13.61 -13.61 -5.87 -3.76 -2.01
EBITDA -13.13 -13.13 -5.48 -3.36 -1.75
Depreciation 5.14 5.14 4.86 5.07 4.90
Other Write-offs 0.00 0.00 0.00 0.00 0.00
EBIT -18.26 -18.26 -10.35 -8.43 -6.65
Interest 0.31 0.31 16.67 16.67 17.73
EBT -18.57 -18.57 -27.02 -25.11 -24.38
Taxes 0.00 0.00 0.00 0.00 -0.13
Profit and Loss for the Year -18.57 -18.57 -27.02 -25.11 -24.25
Non Recurring Items 0.00 0.03 13.71 13.72 0.00
Other Non Cash Adjustments 0.00 0.00 -0.05 0.00 0.02
Other Adjustments 0.00 -0.03 0.00 -0.01 0.00
REPORTED PAT -18.57 -18.57 -13.36 -11.40 -24.24
KEY ITEMS
Preference Dividend 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00
Shares in Issue (Lakhs) 233.59 233.20 233.20 233.20 233.20
EPS - Annualised (Rs) -7.95 -7.96 -5.73 -4.89 -10.39

Quarterly

(Rs. in Crores)

Particulars 2019-06 2019-03 2018-12 2018-09 2018-06
INCOME:
Net Sales Turnover 160.46 147.2 150.57 137.14 125.57
Other Income 0.14 0.04 -0.16 0.27 0.05
TOTAL INCOME 160.6 147.24 150.41 137.41 125.62
EXPENDITURE:
Stock Adjustments -4.38 0.71 -0.76 0.03 4.69
Raw Material Consumed 151.92 130.55 136.26 124.23 111.01
Power and Fuel 0 0 0 0 0
Employee Expenses 2.45 2.58 2.34 2.27 2.2
Administration and Selling Expenses 0 0 0 0 0
Research and Development Expenses 0 0 0 0 0
Expenses Capitalised 0 0 0 0 0
Other Expenses 7.5 9.35 8.11 9.2 6.4
Provisions Made 0 0 0 0 0
TOTAL EXPENSES 157.49 143.19 145.95 135.72 124.3
Operating Profit 2.97 4.01 4.63 1.42 1.27
EBITDA 3.11 4.05 4.47 1.69 1.32
Depreciation 1.4 1.46 1.37 1.23 1.21
EBIT 1.71 2.59 3.1 0.46 0.11
Interest 0.01 0.06 0.05 0.05 0.05
EBT 1.7 2.53 3.05 0.42 0.06
Taxes 0 0 0 0 0
Profit and Loss for the Year 1.7 2.53 3.05 0.42 0.06
Extraordinary Items 0 0 0 0 0
Prior Year Adjustment 0 0 0 0 0
Other Adjustments 0 0 0 0 0
REPORTED PAT 1.7 2.53 3.05 0.42 0.06
KEY ITEMS:
Reserves Written Back 0 0 0 0 0
Equity capital 23.32 23.32 23.32 23.36 23.36
Reserves and Surplus 0 0 0 0 0
Equity Dividend Rate 0 0 0 0 0
Agg. Non-Promoter Shares(lacks) 0 0 0 0 0
Agg. Non-Promoter Holding (%) 0 0 0 0 0
Government Share 0 0 0 0 0
Capital Adequacy Ratio 0 0 0 0 0
EPS (Rs.) 0 0 0 0 0

Key Ratios

Key Financial ratios of MODERN DAIRIES LTD. Mar-18 Mar-18 Mar-17 Mar-17 Mar-16
Key Stats
Earnings Per Share -7.95 -7.96 -5.73 -4.89 -10.39
Profitability Ratios
Operating Profit Margin(%) -2.92 -2.92 -1.28 -0.82 -0.4
Profit Before Interest And Tax Margin(%) -3.91 -3.91 -2.26 -1.84 -1.34
Net Profit Margin(%) -3.98 -3.98 -2.92 -2.49 -4.88
Return On Capital Employed(%) 6.77 -24.52 -33.78 -18.96 -28.45
Return On Net Worth(%) 21.11 26.05 39.66 100.8 116.82
Return on Assets(%) 21.36 -17.6 -10.15 -7.02 -17.91
Tax Rate(%) -0 -0 -0 -0 0.53
Liquidity And Solvency Ratios
Current Ratio 0.19 1.67 1.74 2.74 1.6
Quick Ratio 0.12 0.88 0.63 0.98 0.59
Debt Equity Ratio -0.01 -2.48 -4.91 -15.36 -7.52
Liquidity And Solvency Ratios
Interest Coverage Ratio -58.9 -58.9 -0.62 -0.51 -0.38
Management Efficiency Ratios
Inventory Turnover Ratio 29.21 12.95 6.15 5.8 6.58
Total Assets Turnover Ratio -5.37 4.42 3.47 2.82 3.67
Margin Ratios
Core EBITDA Margin(%) -2.81 -2.81 -1.2 -0.73 -0.35
EBIT Margin(%) -3.91 -3.91 -2.26 -1.84 -1.34
PAT Margin(%) -3.98 -3.98 -2.92 -2.49 -4.88