Market cap
$6 Mln
Revenue (TTM)
$2,754 Mln
P/E Ratio
--
P/B Ratio
19
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -7.42 | -4.94 | -0.70 | 9.15 | 12.78 |
| EBIT | -204.08 | -30.84 | 31.72 | -211.67 | -360.89 |
| Net Profit | -114.46 | -125.91 | 43.51 | -290.95 | -279.57 |
| EPS | -113.81 | -123.91 | -2.38 | -288.93 | -276.38 |
| Book Value | -- | -- | -- | -- | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-24 | Dec-23 |
| EBIT-Margin
| -2.19 | 1.12 | -3.84 | -3.75 | -4.64 |
| Net Margin
| -- | -- | -8.33 | -- | -- |
| Return on equity
| -140.84 | -78.47 | -- | -341.96 | -80.06 |
| Return on Capital
| -10.39 | -3.04 | -- | -15.72 | -15.30 |
| Return on Assets
| -7.63 | -2.45 | -9.88 | -11.77 | -11.02 |
| Debt to Equity (x)
| -- | -- | -11.60 | -33.85 | 7.30 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
-15.72
|
-15.30
|
-0.13
|
2.75
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
-341.96
|
-80.06
|
-0.51
|
8.14
|
|
Peer Median
|
7.96
|
--
|
--
|
--
|
--
|
ROA
-9.88
Lower than Peers by 12.03
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-9.88
|
-11.77
|
-11.02
|
-0.09
|
1.85
|
|
Peer Median
|
2.14
|
--
|
--
|
--
|
--
|
EBIT Margin
-3.84
Lower than Peers by 10.89
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-3.84
|
-3.75
|
-4.64
|
1.81
|
3.93
|
|
Peer Median
|
7.06
|
--
|
--
|
--
|
--
|
Net Margin
-8.33
Lower than Peers by 11.48
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-8.33
|
-7.22
|
-7.43
|
-0.07
|
1.60
|
|
Peer Median
|
3.16
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-0.70
Lower than Peers by 10.54
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-0.70
|
0.01
|
0.10
|
0.25
|
0.46
|
|
Peer Median
|
9.83
|
--
|
--
|
--
|
--
|
EBIT Growth
31.72
Higher than Peers by 15.51
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
31.72
|
18.04
|
-380.79
|
-42.07
|
-30.46
|
|
Peer Median
|
16.21
|
--
|
--
|
--
|
--
|
Net Profit Growth
43.51
Higher than Peers by 26.33
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
43.51
|
1.56
|
-10,999.89
|
-105.76
|
-64.02
|
|
Peer Median
|
17.18
|
--
|
--
|
--
|
--
|
EPS Growth
-2.38
Lower than Peers by 18.47
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-2.38
|
0.02
|
-108.52
|
-1.06
|
-0.64
|
|
Peer Median
|
16.10
|
--
|
--
|
--
|
--
|
Book Value Growth
-163.94
Lower than Peers by 169.06
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-163.94
|
--
|
--
|
--
|
--
|
|
Peer Median
|
5.12
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
-11.60
Lower than Peers by 11.99
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-11.60
|
-33.85
|
7.30
|
2.88
|
2.73
|
|
Peer Median
|
0.38
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
-4.03
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-4.03
|
-7.35
|
0.78
|
0.05
|
0.05
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.80
Lower than Peers by 0.68
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
0.80
|
0.79
|
0.78
|
0.70
|
0.78
|
|
Peer Median
|
1.48
|
--
|
--
|
--
|
--
|
Quick Ratio
0.80
Lower than Peers by 0.58
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
0.80
|
--
|
--
|
0.70
|
0.77
|
|
Peer Median
|
1.38
|
--
|
--
|
--
|
--
|
Interest Coverage
-0.96
Lower than Peers by 5.28
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
-0.96
|
-1.11
|
-1.85
|
0.73
|
1.60
|
|
Peer Median
|
4.32
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
13.84
Higher than Peers by 0.71
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
13.84
|
12.80
|
13.63
|
11.85
|
11.91
|
|
Peer Median
|
13.12
|
--
|
--
|
--
|
--
|
Asset Turnover
1.19
Higher than Peers by 0.41
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
1.19
|
1.63
|
1.48
|
1.26
|
1.16
|
|
Peer Median
|
0.78
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
47.95
|
44.61
|
38.99
|
39.86
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
--
|
0.32
|
0.31
|
0.26
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
10.67
|
8.73
|
5.72
|
1.98
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
--
|
36.19
|
33.59
|
38.13
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
-0.84
|
-3.05
|
-681.91
|
64.95
|
|
Peer Median
|
33.74
|
--
|
--
|
--
|
--
|
Price / Book Value
19.01
Higher than Peers by 15.46
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
19.01
|
-4.40
|
4.00
|
3.54
|
5.56
|
|
Peer Median
|
3.54
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
5,150.15
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
5,150.15
|
278.38
|
-75.52
|
14.37
|
20.18
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
6
Lower than Peers by 365
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
ModivCare (MODV)
|
6
|
--
|
--
|
--
|
--
|
|
Peer Median
|
371
|
--
|
--
|
--
|
--
|