| Annual Financials | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
Revenue  | 13 | 9 | 44 | 23 | 77 | 0 |
| Expenses | 13 | 8 | 35 | 20 | 66 | 0 |
| EBITDA | 1 | 1 | 9 | 3 | 11 | 0 |
| Operating Profit % | 4 % | 12 % | 20 % | 2 % | 12 % | 0 % |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 2 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 8 | 3 | 11 | 0 |
| Tax | 0 | 0 | 2 | 0 | 3 | 0 |
| Net Profit | 0 | 1 | 6 | 3 | 8 | 0 |
| EPS in ₹ | 1.27 | 2.83 | 3.41 | 1.35 | 4.19 | 0.00 |
Modi's Navnirman
Modi's Navnirman
312.50
-0.55
(-0.18%)
Key Fundamentals
Market Cap
613.30 Cr
EPS
4.19
PE Ratio
74.58
Dividend Yield
0.00 %
Industry
Realty 52 Week High
343.55
52 Week Low
220.00
PB Ratio
7.56
Debt to Equity
0.05
Actual
Company News
View All News
Modis Navnirman Limited Completes Merger with Subsidiary Shree Modis Navnirman Private Limited
2 days ago
2 days agoModis Navnirman Limited (BSE: 543539) has successfully completed a fast-track merger with its wholly-owned subsidiary, Shree Modis Navnirman Private Limited. The merger received approval from over 90% of shareholders and represents India's second fast-track merger and the first listed fast-track merger in Mumbai's real estate segment. The consolidation is expected to strengthen the company's balance sheet, enhance operational efficiencies, streamline business processes, enable better resource utilization, and create cost synergies. Mahek Modi, Whole Time Director and CFO, stated that the merger positions the company to accelerate growth and strengthen its foothold in Mumbai's real estate market. Modis Navnirman operates as a redevelopment real estate player in Mumbai, founded by Dinesh C. Modi in 2010.
Modis Navnirman Limited submitted its investor presentation for fiscal year 2024-25, reporting revenue of Rs. 86.54 crore, representing 49.76% year-over-year growth. The company achieved EBITDA of Rs. 16.75 crore with a margin of 19.35%, up 358 basis points year-over-year. Profit after tax reached Rs. 12.25 crore, marking 83.08% year-over-year growth. The Mumbai-based real estate developer sold approximately 40,000 square feet across 60 units, generating sales value of Rs. 86.52 crore. Collections totaled Rs. 115.27 crore, up 96% year-over-year. The company launched three projects during FY25, focusing on society redevelopment and mid-income housing in Mumbai's suburban markets including Malad, Kandivali, and Borivali. Modis Navnirman operates through an asset-light, partnership-driven model specializing in MHADA, SRA, and society redevelopment projects. The company has delivered over 5.90 lakh square feet and has 7.40 lakh square feet ongoing, with 10+ lakh square feet upcoming across 20 premium residential projects.
Modi's Navnirman Limited submitted revised audited financial results for FY2025, showing significant growth across key metrics. Total revenue increased 53% to Rs. 8,856.73 lakhs from Rs. 5,790.45 lakhs in the previous year. Net profit rose 83% to Rs. 1,225.16 lakhs from Rs. 669.18 lakhs, while profit before tax increased 82% to Rs. 1,649.37 lakhs from Rs. 906.40 lakhs. The company's earnings per share improved to Rs. 6.25 from Rs. 3.51, and net profit margin expanded to 13.8% from 11.6%. Total assets grew to Rs. 15,914.02 lakhs from Rs. 11,269.00 lakhs, with inventory significantly increasing to Rs. 14,669.78 lakhs from Rs. 8,360.69 lakhs. The company issued 5,00,000 equity shares at Rs. 210 per share through warrant conversion and reported no material fraud during the year.
View more
Peer Comparison Compare Peers on Screener
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
|---|---|---|---|---|---|---|---|---|
767.95 | #1 1,90,525.00 | 42.40 | 8,995.90 | 29.28 | 2,695 | 18.30 | 59.67 | |
1,186.90 | 1,19,295.20 | 39.95 | #1 14,169.80 | 35.34 | #1 2,767 | 41.86 | 54.15 | |
1,706.20 | 73,090.60 | 118.05 | 7,735.50 | -17.93 | 617 | 1.47 | 67.18 | |
2,236.20 | 66,425.00 | 45.86 | 6,967.00 | 60.74 | 1,389 | 15.34 | 67.87 | |
1,700.50 | 61,343.30 | #1 27.69 | 5,474.20 | 13.60 | 2,226 | 29.00 | 62.91 | |
1,687.80 | 60,608.10 | 45.91 | 3,964.50 | -3.54 | 1,302 | 1.97 | 69.74 | |
980.85 | 23,659.80 | 31.65 | 5,313.50 | 4.92 | 681 | 96.15 | 62.70 | |
621.00 | 21,740.40 | 48.54 | 2,100.30 | 38.11 | 422 | 38.35 | 42.64 | |
1,525.80 | 16,535.80 | 159.56 | 4,162.80 | 29.36 | 95 | 177.78 | 53.41 | |
1,068.30 | 14,995.30 | 116.73 | 2,638.00 | #1 99.15 | 101 | #1 405.88 | 50.63 |
Growth Rate
Revenue Growth
230.34 %
Net Income Growth
215.38 %
Cash Flow Change
44.40 %
ROE
162.68 %
ROCE
225.68 %
EBITDA Margin (Avg.)
15.46 %
Yearly Financial Results
Balance Sheet
| Balance Sheet | 2021 | 2022 | 2023 | 2024 | 2025 |
| Total Assets | 7 | 31 | 59 | 96 | 139 |
| Fixed Assets | 0 | 0 | 0 | 0 | 0 |
| Current Assets | 2 | 26 | 58 | 66 | 133 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 7 | 31 | 59 | 96 | 139 |
| Total Liabilities | 7 | 31 | 59 | 96 | 139 |
| Current Liabilities | 4 | 8 | 20 | 15 | 45 |
| Non Current Liabilities | 1 | 20 | 8 | 5 | 3 |
| Total Equity | 3 | 4 | 32 | 75 | 91 |
| Reserve & Surplus | 0 | 1 | 15 | 53 | 61 |
| Share Capital | 3 | 3 | 17 | 19 | 20 |
Cash Flow
| Cash Flow | 2021 | 2022 | 2023 | 2024 | 2025 |
| Net Cash Flow | 0 | 1 | 1 | 4 | -5 |
| Investing Activities | 0 | -0 | -0 | -11 | 8 |
| Operating Activities | -0 | -16 | -7 | -33 | -19 |
| Financing Activities | 1 | 17 | 9 | 48 | 6 |
Share Holding
| % Holding | May 2022 | Jul 2022 | Sept 2022 | Nov 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Apr 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 |
| Promoter | 99.98 % | 99.98 % | 70.20 % | 70.20 % | 62.95 % | 70.20 % | 71.03 % | 62.95 % | 71.03 % | 63.90 % | 63.79 % | 63.79 % | 63.79 % | 63.79 % | 63.79 % | 63.79 % |
| FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 4.90 % | 6.43 % | 6.94 % | 10.42 % | 11.51 % |
| DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.49 % | 0.75 % |
| Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
| Public / Retail | 0.00 % | 0.00 % | 18.98 % | 19.57 % | 28.07 % | 16.83 % | 19.35 % | 28.07 % | 21.86 % | 27.37 % | 27.68 % | 24.20 % | 22.77 % | 20.50 % | 18.31 % | 17.62 % |
| Others | 0.02 % | 0.02 % | 10.82 % | 10.23 % | 8.98 % | 12.97 % | 9.62 % | 8.98 % | 7.11 % | 8.73 % | 8.53 % | 7.11 % | 7.01 % | 8.77 % | 6.98 % | 6.34 % |
| No of Share Holders | 7 | 686 | 337 | 370 | 850 | 415 | 602 | 850 | 793 | 851 | 897 | 826 | 856 | 797 | 1,088 | 1,005 |
Dividend History
| Annual Cash Flows | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Dividend Per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1 | 0.00 | 0.00 |
| Dividend Yield (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.4 | 0.00 | 0.00 |
Corporate Action
| Record Date | Corporate Action | Information | Announcement Day | LTP at Annoucement | LTP at Record Day |
|---|---|---|---|---|---|
| 15 Nov 2022 |  Bonus | 3:1 | 15 Nov 2022 | 115.29 | 129.61 |
| 06 Sept 2023 |  Dividend | ₹ 1.00 /share | 06 Sept 2023 | 182.90 | 179.95 |
| 16 Feb 2024 |  Extraordinary General Meeting | NA | 16 Feb 2024 | 205.90 | 227.00 |
| 14 Sept 2024 |  Annual General Meeting | NA | 14 Sept 2024 | 268.60 | 270.05 |
| 14 Nov 2024 |  Quarterly Result Announcement | NA | 14 Nov 2024 | 274.10 | 257.00 |
| 26 May 2025 | Quarterly Result Announcement | NA | 26 May 2025 | 245.35 | 246.15 |
| 07 Jul 2025 | Extraordinary General Meeting | NA | 07 Jul 2025 | 271.95 | 270.45 |
| 18 Aug 2025 | Quarterly Result Announcement | NA | 18 Aug 2025 | 280.50 | 277.00 |
| 19 Sept 2025 | Annual General Meeting | NA | 19 Sept 2025 | 277.00 | 307.50 |
Announcements
Announcement under Regulation 30 (LODR)-Press Release / Media Release2 days ago
2 days agoAnnouncement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationSep 23, 2025
Sep 23, 2025Shareholder Meeting / Postal Ballot-Scrutinizers ReportSep 20, 2025
Sep 20, 2025Shareholder Meeting / Postal Ballot-Outcome of AGMSep 19, 2025
Sep 19, 2025Announcement under Regulation 30 (LODR)-Investor PresentationSep 18, 2025
Sep 18, 2025Announcement under Regulation 30 (LODR)-Investor PresentationSep 15, 2025
Sep 15, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationSep 12, 2025
Sep 12, 2025Compliances-Reg.24(A)-Annual Secretarial ComplianceAug 30, 2025
Aug 30, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationAug 29, 2025
Aug 29, 2025Reg. 34 (1) Annual Report.Aug 26, 2025
Aug 26, 20254Th AGM To Be Held On September 19Th 2025Aug 26, 2025
Aug 26, 2025Board Meeting Outcome for Revised OutcomeAug 19, 2025
Aug 19, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationAug 19, 2025
Aug 19, 2025 Shareholder Meeting / Postal Ballot-Scrutinizer"s ReportAug 18, 2025
Aug 18, 2025Board Meeting Outcome for Outcome Of Board Meeting Held On August 18Th 2025.Aug 18, 2025
Aug 18, 2025 Proceeding Of Postal BallotAug 15, 2025
Aug 15, 2025Board Meeting Intimation for Intimation Of Notice Of Board MeetingAug 13, 2025
Aug 13, 2025Announcement under Regulation 30 (LODR)-Press Release / Media ReleaseJul 23, 2025
Jul 23, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationJul 15, 2025
Jul 15, 2025Shareholder Meeting / Postal Ballot-Notice of Postal BallotJul 14, 2025
Jul 14, 2025Board Meeting Outcome for Outcome Of The Board Meeting Held On Monday July 14 2025Jul 14, 2025
Jul 14, 2025Announcement under Regulation 30 (LODR)-Change in ManagementJul 10, 2025
Jul 10, 2025Board Meeting Outcome for Outcome Of The Board Meeting Held On July 10 2025Jul 10, 2025
Jul 10, 2025Announcement under Regulation 30 (LODR)-Press Release / Media ReleaseJul 09, 2025
Jul 09, 2025Shareholder Meeting / Postal Ballot-Scrutinizer"s ReportJul 08, 2025
Jul 08, 2025Shareholder Meeting / Postal Ballot-Outcome of EGMJul 07, 2025
Jul 07, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationJun 14, 2025
Jun 14, 2025Disclosures under Reg. 29(1) of SEBI (SAST) Regulations 2011Jun 13, 2025
Jun 13, 2025Notice Of Extraordinary General Meeting (EOGM) To Be Held On Monday July 07 2025Jun 13, 2025
Jun 13, 2025Disclosures under Reg. 29(1) of SEBI (SAST) Regulations 2011Jun 11, 2025
Jun 11, 2025Disclosures under Reg. 29(1) of SEBI (SAST) Regulations 2011Jun 11, 2025
Jun 11, 2025Announcement under Regulation 30 (LODR)-Press Release / Media ReleaseJun 10, 2025
Jun 10, 2025Announcement under Regulation 30 (LODR)-Scheme of ArrangementJun 10, 2025
Jun 10, 2025Board Meeting Outcome for Outcome Of The Board Meeting Held On June 09 2025.
Jun 09, 2025
Jun 09, 2025Board Meeting Intimation for Postpone Of Board Meeting From Friday June 06 2025 To Monday June 9 2025 Pursuant To Regulation 29 Of The SEBI (Listing Obligation And Disclosure Requirements) Regulation 2015.Jun 05, 2025
Jun 05, 2025Board Meeting Intimation for The Migration Of The Company From BSE SME Exchange To Main Board Of BSE And NSE Limited.Jun 02, 2025
Jun 02, 2025Regulation 30 And 33 Of The Securities And Exchange Board Of India (Listing Obligations And Disclosure Requirements) Regulations 2015.
Results-Financial Results For March 31 2025May 26, 2025
May 26, 2025Board Meeting Outcome for Outcome Of Board MeetingMay 26, 2025
May 26, 2025Board Meeting Intimation for Board Meeting Intimation For Audited Results.May 20, 2025
May 20, 2025Closure of Trading WindowMar 31, 2025
Mar 31, 2025Board Meeting Outcome for Revision Of Outcome Of Board Meeting Held On November 14Th, 2024Nov 26, 2024
Nov 26, 2024Financial Results For Quarter End September 30Th, 2024Nov 14, 2024
Nov 14, 2024Board Meeting Outcome for Outcome Of Board MeetingNov 14, 2024
Nov 14, 2024Board Meeting Intimation for Intimation For Board MeetingNov 07, 2024
Nov 07, 2024Statement Of Deviation And Variation - September 30Th, 2024Oct 16, 2024
Oct 16, 2024Closure of Trading WindowSep 25, 2024
Sep 25, 2024Shareholder Meeting / Postal Ballot-Scrutinizer''s ReportSep 16, 2024
Sep 16, 2024Shareholder Meeting / Postal Ballot-Outcome of AGMSep 14, 2024
Sep 14, 2024Announcement under Regulation 30 (LODR)-Newspaper PublicationAug 21, 2024
Aug 21, 2024Reg. 34 (1) Annual Report.Aug 20, 2024
Aug 20, 2024Technical Indicators
RSI(14)
Neutral 48.79
ATR(14)
Less Volatile 10.52
STOCH(9,6)
Neutral 29.65
STOCH RSI(14)
Oversold 1.71
MACD(12,26)
Bearish -3.45
ADX(14)
Strong Trend 28.86
UO(9)
Bearish 32.15
ROC(12)
Downtrend And Accelerating -6.72
WillR(14)
Neutral -74.02
we are part of Raise Financial Services
built with love
for indians who love to invest & trade
Market Community
Follow us on
