Modex Intl Sec Peer Comparison

BSE: 537092

₹3.33

₹0.15 (4.72%)

As on 13-Dec-2021IST

Market cap

₹4 Cr

Revenue (TTM)

₹16 Cr

P/E Ratio

6.7

P/B Ratio

--

Div. Yield

3 %

Edit

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Market cap (₹ Cr)	4	25,243	16,031	12,920	4,483
Revenue (₹ Cr)	16	5,426	1,194	1,371	1,577
Net Profit (₹ Cr)	0.60	1,032.16	250.53	245.03	364.48
Net Margin (%)	3.24	18.96	20.44	17.44	22.84
RoE (%)	4.58	17.30	16.42	29.78	14.13
Price to Earnings	6.70	24.46	67.45	52.73	12.33
Price-To-Book	--	4.11	9.65	13.54	1.63

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Operating Income	22.41	762.62	127.06	221.98	195.23
Other Income	2.41	26.49	4.35	4.06	12.01
Total Income	24.82	789.11	131.41	226.04	207.24
Interest Expense	3.71	69.74	20.43	3.09	11.40
PBT & Exceptional Items	1.49	124.43	4.52	30.57	36.72
Operating Expenses	18.41	574.95	102.87	184.76	154.51
Exceptional Income/Expenses	--	--	--	-1.92	--
Profit before Tax	1.49	124.43	4.52	28.65	36.72
Taxes	0.21	44.59	1.19	7.63	11.72
Profit after Tax	1.28	79.84	3.33	21.02	24.99
Minority Interest	1.28	--	--	--	--
Share of Associate	--	--	-2.91	--	0.03
Consolidated Profit	1.27	79.58	0.42	21.02	24.99

Liabilities (₹ Cr)

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Shareholder's Funds	13.77	531.44	166.60	83.10	158.31
Minority Interest	1.28	--	--	--	--
Non-Current Liabilities	5.32	165.63	11.75	13.08	-4.78
Current Liabilities	84.52	1,673.84	286.67	95.35	182.96
Total Liabilities	105.62	2,378.47	465.02	193.21	342.56

Assets (₹ Cr)

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Non-Current Assets	5.20	368.17	132.22	31.52	127.78
Current Assets	99.69	2,002.74	332.80	160.01	208.71
Total Assets	105.62	2,378.47	465.02	193.21	342.56
Contingent Liabilities	--	356.37	85.12	--	140.96

Cashflow (₹ Cr)

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Cash From Operating Activities	-2.53	708.76	-12.01	12.62	49.28
Cash Flow from Investing Activities	1.82	-19.36	30.66	12.47	-79.46
Cash from Financing Activities	-3.03	-365.47	-29.33	-9.44	55.93
Net Cash Inflow / Outflow	-3.75	323.93	-10.68	15.65	25.75

Ratios

Profitability Ratios

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
ROCE (%)	27.33	12.93	8.42	29.99	26.06
ROE (%)	9.62	15.89	2.67	25.30	22.34
ROA (%)	1.25	3.28	0.75	10.97	10.10
EBIT Margin (%)	28.60	28.08	22.46	18.60	27.01
Net Margin (%)	5.15	10.12	2.54	9.30	12.06
Cash Profit Margin (%)	11.12	13.09	5.44	12.90	15.17

Growth Ratios

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Revenue Growth (%)	5.09	-0.29	-11.10	0.00	46.79
EBIT Growth (%)	177.67	-20.06	-27.19	--	72.74
Net Profit Growth (%)	84.20	-26.03	-72.31	0.00	62.85
EPS Growth (%)	84.20	-26.03	-96.57	0.00	62.55
Book Value Growth (%)	7.34	11.57	0.34	0.00	106.14

Valuation Ratios

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Price / Earnings	12.20	0.00	69.44	0.00	7.37
Price / Book Value	2.27	0.00	1.12	0.00	1.23
Dividend Yield (%)	0.38	--	0.00	--	0.00
EV/EBITDA	-0.73	-0.20	9.86	-1.00	3.32
Market Cap (₹ Cr)	31.20	0.00	139.43	0.00	185.63

Solvency Ratios

	Modex Intl Sec	Angel One	Choice Intl	Prudent	Share India Sec
Debt to Equity	0.44	1.65	1.33	0.27	0.71
Short term debt to equity ratio	0.04	1.63	0.97	0.22	0.67
Current Ratio	1.18	1.20	1.16	1.68	1.14
Quick Ratio	1.01	1.20	1.07	1.66	1.03
Interest Coverage	1.40	2.78	1.22	10.29	4.22

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.