Mishra Dhatu Nigam Ltd
Mishra Dhatu Nigam Ltd (MIDHANI) manufactures superalloys, titanium, special purpose steel and other special metals.[1]
It was incorporated in 1973 at Hyderabad as a Government of India Enterprise under the Ministry of Defence.[2] GoI still owns ~74% stake in the company after its IPO in 2018.[3]
- Market Cap ₹ 7,337 Cr.
- Current Price ₹ 392
- High / Low ₹ 469 / 217
- Stock P/E 62.3
- Book Value ₹ 75.5
- Dividend Yield 0.19 %
- ROCE 10.6 %
- ROE 8.05 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 5.19 times its book value
- The company has delivered a poor sales growth of 8.54% over past five years.
- Company has a low return on equity of 9.14% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Industrials Capital Goods Aerospace & Defense Aerospace & Defense
Part of BSE SmallCap BSE CPSE BSE Allcap BSE Industrials Nifty Microcap 250
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
555 | 647 | 716 | 773 | 662 | 711 | 713 | 813 | 859 | 872 | 1,073 | 1,074 | 1,081 | |
448 | 518 | 565 | 587 | 470 | 526 | 514 | 567 | 596 | 613 | 878 | 856 | 852 | |
Operating Profit | 106 | 129 | 152 | 186 | 191 | 185 | 199 | 246 | 263 | 259 | 195 | 218 | 229 |
OPM % | 19% | 20% | 21% | 24% | 29% | 26% | 28% | 30% | 31% | 30% | 18% | 20% | 21% |
26 | 23 | 29 | 23 | 36 | 37 | 36 | 20 | 31 | 38 | 30 | 31 | 30 | |
Interest | 5 | 8 | 5 | 5 | 9 | 7 | 7 | 13 | 23 | 27 | 35 | 29 | 29 |
Depreciation | 6 | 10 | 14 | 18 | 20 | 23 | 26 | 27 | 33 | 53 | 59 | 63 | 64 |
Profit before tax | 121 | 134 | 162 | 186 | 198 | 191 | 202 | 226 | 239 | 217 | 131 | 156 | 166 |
Tax % | 32% | 26% | 26% | 32% | 34% | 32% | 21% | 26% | 26% | 28% | 30% | 29% | |
82 | 99 | 119 | 126 | 131 | 131 | 160 | 166 | 176 | 156 | 91 | 110 | 118 | |
EPS in Rs | 440.16 | 529.31 | 637.18 | 674.23 | 7.01 | 6.97 | 8.53 | 8.88 | 9.41 | 8.32 | 4.87 | 5.88 | 6.29 |
Dividend Payout % | 45% | 38% | 28% | 30% | 30% | 31% | 30% | 31% | 33% | 40% | 29% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 9% |
3 Years: | 8% |
TTM: | 3% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | -7% |
3 Years: | -15% |
TTM: | 51% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 13% |
3 Years: | 27% |
1 Year: | -8% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 12% |
3 Years: | 9% |
Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 |
Reserves | 258 | 353 | 432 | 517 | 602 | 647 | 771 | 885 | 1,003 | 1,099 | 1,132 | 1,227 |
57 | 59 | 13 | 21 | 93 | 107 | 134 | 160 | 360 | 489 | 433 | 350 | |
849 | 564 | 488 | 375 | 483 | 883 | 1,306 | 1,228 | 1,230 | 1,089 | 1,154 | 1,150 | |
Total Liabilities | 1,350 | 1,163 | 1,121 | 1,101 | 1,365 | 1,825 | 2,398 | 2,461 | 2,781 | 2,864 | 2,906 | 2,914 |
115 | 244 | 263 | 327 | 344 | 425 | 441 | 429 | 938 | 1,016 | 1,032 | 1,074 | |
CWIP | 118 | 9 | 7 | 6 | 65 | 175 | 405 | 549 | 132 | 80 | 83 | 25 |
Investments | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 22 | 22 | 22 | 22 | 25 |
1,115 | 907 | 849 | 765 | 954 | 1,223 | 1,530 | 1,461 | 1,688 | 1,746 | 1,769 | 1,790 | |
Total Assets | 1,350 | 1,163 | 1,121 | 1,101 | 1,365 | 1,825 | 2,398 | 2,461 | 2,781 | 2,864 | 2,906 | 2,914 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
119 | 20 | 296 | 204 | 176 | 5 | -35 | 216 | 217 | ||||
-65 | -78 | -205 | -195 | -115 | -68 | -3 | -65 | -96 | ||||
-43 | 25 | -78 | -13 | -37 | 39 | 43 | -148 | -126 | ||||
Net Cash Flow | 12 | -33 | 13 | -4 | 24 | -24 | 4 | 2 | -6 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 160 | 124 | 106 | 136 | 228 | 181 | 152 | 173 | 130 | 132 | 110 | 139 |
Inventory Days | 886 | 704 | 372 | 277 | 749 | 984 | 2,784 | 1,381 | 2,088 | 1,086 | ||
Days Payable | 190 | 158 | 68 | 89 | 299 | 248 | 394 | 148 | 336 | 79 | ||
Cash Conversion Cycle | 857 | 670 | 410 | 324 | 678 | 916 | 2,542 | 1,407 | 1,882 | 132 | 110 | 1,146 |
Working Capital Days | 223 | 144 | 144 | 128 | 144 | 223 | 362 | 321 | 346 | 389 | 332 | 357 |
ROCE % | 26% | 27% | 28% | 25% | 22% | 21% | 21% | 19% | 15% | 9% | 11% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
18 Aug - Q1 FY26 conference call (Aug 18, 2025, 14:00–15:00) audio recording posted on company's website.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
14 Aug - Newspaper advertisement for financial Results for quarter ended on June 30, 2025
-
Appointment Of Secretarial Auditors Of The Company.
13 Aug - MIDHANI Q1 FY26 results: Rs170.5 Cr turnover, 150% PAT growth; CFO designated; secretarial auditor appointed.
-
Announcement under Regulation 30 (LODR)-Change in Management
13 Aug - MIDHANI Q1 FY26 results: Rs170.5 Cr revenue, 150% PAT growth, Madhubala Kalluri appointed CFO, new secretarial auditor.
- Un-Audited Financial Results Of The Compony For Quarter Ended On June 30, 2025. 13 Aug
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Jun 2025TranscriptPPTREC
-
Feb 2025TranscriptPPTREC
-
Nov 2024TranscriptPPTREC
-
Aug 2024TranscriptPPT
-
Jun 2024TranscriptPPT
-
Mar 2024TranscriptPPT
-
Nov 2023TranscriptPPT
-
Aug 2023TranscriptPPT
-
Jun 2023TranscriptPPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
Jun 2022TranscriptPPT
-
Dec 2020TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
Company Overview
The company was set up by the Govt. with a view to achieve self-reliance in the production and supply of various super alloys, special steels, and soft magnetic alloys to Defence and other Strategic Sectors such as Energy, Space, and Aeronautical applications. It is the only manufacturer of Titanium alloys in India. [1]