Modi's Navnirman Limited

BOM:MODISReal Estate

——At close · Market cap —

MODIS · Income statement · TradingHolo

INR billions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	0.3	0.1	0.4	0.6	0.9	1.9	+118.8%
Cost of revenue	0.2	0.0	0.2	0.5	0.7	1.5	+128.0%
Gross profit	0.1	0.1	0.2	0.1	0.2	0.4	+88.6%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.0	0.1	0.0	0.0	0.0	0.0	+32.6%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	0.1	0.1	0.1	0.0	0.1	0.0	−37.7%
Operating income	0.0	0.0	0.1	0.1	0.1	0.3	+135.8%
Interest expense	0.0	0.0	0.0	0.0	0.0	0.0	+579.7%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	—
Other income / expense	0.0	0.0	(0.0)	(0.0)	0.0	0.0	−4.0%
Pre-tax income	0.0	0.0	0.1	0.1	0.2	0.4	+120.7%
Income tax	0.0	0.0	0.0	0.0	0.0	0.1	+70.3%
Net income	0.0	0.0	0.1	0.1	0.1	0.3	+138.2%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	0.73	0.78	3.41	3.48	6.42	14.89	+131.9%
EPS, diluted (per share)	0.73	0.78	3.41	3.48	6.29	14.89	+136.7%
EBITDA	0.0	0.0	0.1	0.1	0.2	0.4	+129.6%
Depreciation & amortization	0.0	0.0	0.0	0.0	0.0	0.0	+3253.3%
Weighted average shares (shares)	16,920,000	16,920,000	16,920,000	19,216,202	19,091,200	19,596,000	+2.6%
Weighted average diluted shares (shares)	16,920,000	16,920,000	16,920,000	19,216,202	19,488,841	19,596,000	+0.5%
Gross margin	25.1%	73.0%	48.0%	17.6%	23.4%	20.1%	−3.2 pts
Operating margin	5.3%	16.9%	19.9%	15.9%	17.0%	18.3%	+1.3 pts
Net margin	4.8%	12.9%	13.4%	11.6%	14.2%	15.4%	+1.3 pts

INR billionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.