Skip to content

    Modi's Navnirman

    Mumbai real estate developer that redevelops ageing housing societies (MHADA/SRA) in the western suburbs into premium 14-18 storey residential towers under the 'Rashmi' brand.

    Realty
    Consumer Discretionary
    View 543539 earnings calls

    Overview

    Price

    Market Cap

    ₹763 Cr

    Sector

    Realty

    Consumer Discretionary

    Rank

    Performance

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY19FY20FY21FY22FY23FY24FY25FY26
    LiabilitiesEquity Capital003317192020
    Reserves00011556108137
    Borrowings931207546
    Other Liabilities47482015150142
    Total Liabilities13107315996282305
    AssetsFixed Assets00000011
    CWIP00000000
    Investments000011131
    Other Assets13107315985278303
    Total Assets13107315996282305

    Cash Flow

    Cash Flow

    ₹ Cr · Annual
    Line itemFY21FY22FY23FY24FY25FY26
    ActivitiesCash from Operating0-16-7-33-20-2
    Cash from Investing000-10-32
    Cash from Financing11794842
    SummaryCapital Expenditure
    Free Cash Flow0-16-7-33-20-2
    FCF Margin

    Valuation

    Too capital-hungry for an earnings DCF

    For capital-heavy businesses (telecom, power, heavy manufacturing) reported profit ignores the cash needed just to stand still. We'd systematically overvalue it, so we don't show a number.

    543539 · CAPITAL_INTENSIVE

    Learn to analyse Modi's Navnirman

    Guides on how to read this kind of business and the numbers that matter.