MODEC, Inc. Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Mar'26

Dec'25

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Net Sales

1,68,990.97

1,89,433.98

1,88,324.21

1,73,664.30

1,33,055.36

1,81,599.27

1,66,691.34

Other Operating Income

0.00

Total Operating income

1,68,990.97

1,89,433.98

1,88,324.21

1,73,664.30

1,33,055.36

1,81,599.27

1,66,691.34

Raw Material Cost

1,46,277.22

1,61,768.75

1,61,130.77

1,58,092.95

1,19,803.13

1,67,290.21

1,51,590.68

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

2,278.15

648.18

1,978.76

289.43

3,451.67

4,125.87

2,433.43

Selling and Distribution Expenses

10,730.70

11,815.83

10,119.37

7,349.15

8,830.35

11,179.45

8,575.50

Other Expenses

-227.82

-64.82

-197.88

-28.94

-345.17

-412.59

-243.34

Total Expenditure (Excl Depreciation)

1,57,007.92

1,73,584.58

1,71,250.14

1,65,442.10

1,28,633.48

1,78,469.66

1,60,166.18

Operating Profit (PBDIT) excl Other Income

11983.099999999999

15849.400000000001

17074.100000000002

8222.2

4421.9

3129.6

6525.2

Other Income

3,480.15

5,670.57

3,897.81

4,278.94

2,969.61

3,045.19

1,989.45

Operating Profit (PBDIT)

17,009.74

22,845.74

22,471.81

13,963.60

8,958.67

8,013.73

9,808.93

Interest

2,278.15

648.18

1,978.76

289.43

3,451.67

4,125.87

2,433.43

Exceptional Items

0.00

Gross Profit (PBDT)

22,713.75

27,665.23

27,193.45

15,571.35

13,252.22

14,309.05

15,100.66

Depreciation

1,546.54

1,325.78

1,499.92

1,462.46

1,567.18

1,838.94

1,294.32

Profit Before Tax

13,184.89

20,872.10

18,993.13

12,211.72

3,939.67

2,048.92

6,080.88

Tax

3,374.24

5,982.72

4,005.88

3,298.33

1,344.67

0.61

1,762.17

Provisions and contingencies

0.00

Profit After Tax

15,555.61

17,742.00

14,808.42

12,930.22

8,479.20

7,526.41

7,013.01

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

15,555.61

17,742.00

14,808.42

12,930.22

8,479.20

7,526.41

7,013.01

Share in Profit of Associates

0.00

Minority Interest

1,533.20

1,740.69

2,783.71

1,778.63

1,145.32

1,288.38

1,419.08

Other related items

0.00

Consolidated Net Profit

17,088.82

19,482.69

17,592.14

14,708.85

9,624.53

8,814.80

8,432.08

Equity Capital

0.00

Face Value

0.0

Reserves

2,40,981.58

2,27,720.55

1,97,688.63

1,85,170.69

1,78,952.72

1,85,517.16

1,55,599.91

Earnings per share (EPS)

227.62

259.61

216.31

189.25

124.13

109.92

102.67

Diluted Earnings per share

227.62

259.61

216.31

189.25

124.13

109.92

102.67

Operating Profit Margin (Excl OI)

7.09%

8.37%

9.07%

4.73%

3.32%

1.72%

3.91%

Gross Profit Margin

8.72%

11.72%

10.88%

7.87%

4.14%

2.14%

4.42%

PAT Margin

9.2%

9.37%

7.86%

7.45%

6.37%

4.14%

4.21%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - YoY

Net Sales

YoY Growth in quarter ended Mar 2026 is 27.01% vs 8.90% in Mar 2025

Consolidate Net Profit

YoY Growth in quarter ended Mar 2026 is 77.56% vs -8.94% in Mar 2025

Operating Profit (PBDIT) excl Other Income

YoY Growth in quarter ended Mar 2026 is 125.90% vs -2.79% in Mar 2025

Interest

YoY Growth in quarter ended Mar 2026 is -34.00% vs 86.13% in Mar 2025

Operating Profit Margin (Excl OI)

YoY Growth in quarter ended Mar 2026 has improved from Mar 2025

Compare Quarterly Results Of MODEC, Inc. With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(JPY)

Change(%)

Net Sales

1,68,990.97

85,845.00

83,145.97

96.86%

Other Operating Income

0.00

Total Operating income

1,68,990.97

85,845.00

83,145.97

96.86%

Raw Material Cost

1,46,277.22

61,637.00

84,640.22

137.32%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

2,278.15

671.00

1,607.15

239.52%

Selling and Distribution Expenses

10,730.70

20,194.00

-9,463.30

-46.86%

Other Expenses

-227.82

-67.10

-160.72

-239.52%

Total Expenditure (Excl Depreciation)

1,57,007.92

81,831.00

75,176.92

91.87%

Operating Profit (PBDIT) excl Other Income

11,983.06

4,014.00

7,969.06

198.53%

Other Income

3,480.15

-131.00

3,611.15

2,756.60%

Operating Profit (PBDIT)

17,009.74

6,485.00

10,524.74

162.29%

Interest

2,278.15

671.00

1,607.15

239.52%

Exceptional Items

0.00

Gross Profit (PBDT)

22,713.75

24,208.00

-1,494.25

-6.17%

Depreciation

1,546.54

2,602.00

-1,055.46

-40.56%

Profit Before Tax

13,184.89

3,210.00

9,974.89

310.74%

Tax

3,374.24

1,286.00

2,088.24

162.38%

Provisions and contingencies

0.00

Profit After Tax

15,555.61

1,931.00

13,624.61

705.57%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

15,555.61

1,931.00

13,624.61

705.57%

Share in Profit of Associates

0.00

Minority Interest

1,533.20

-8.00

1,541.20

19,265.00%

Other related items

0.00

Consolidated Net Profit

17,088.82

1,923.00

15,165.82

788.65%

Equity Capital

0.00

Face Value

0.00

Reserves

2,40,981.58

2,05,893.00

35,088.58

17.04%

Earnings per share (EPS)

227.62

15.29

212.33

1,388.69%

Diluted Earnings per share

227.62

15.29

212.33

1,388.69%

Operating Profit Margin (Excl OI)

7.09%

4.68%

0.00

2.41%

Gross Profit Margin

8.72%

6.77%

0.00

1.95%

PAT Margin

9.20%

2.25%

0.00

6.95%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 16,899.10 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is -10.79% vs 0.59% in Dec 2025

YoY Growth in quarter ended Mar 2026 is 27.01% vs 8.90% in Mar 2025

Quarterly - Consolidate Net Profit

Consolidate Net Profit 1,708.88 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is -12.29% vs 10.75% in Dec 2025

YoY Growth in quarter ended Mar 2026 is 77.56% vs -8.94% in Mar 2025

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 1,352.96 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is -21.23% vs -7.53% in Dec 2025

YoY Growth in quarter ended Mar 2026 is 125.90% vs -2.79% in Mar 2025

Quarterly - Interest

Interest 227.82 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is 251.47% vs -67.24% in Dec 2025

YoY Growth in quarter ended Mar 2026 is -34.00% vs 86.13% in Mar 2025

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 7.09%

in Mar 2026

Figures in %

QoQ Growth in quarter ended Mar 2026 has fallen from Dec 2025

YoY Growth in quarter ended Mar 2026 has improved from Mar 2025