Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Mishra Dhatu Nigam
Join Channel
Consolidated Standalone

Mishra Dhatu Nigam

₹294.5 8.7 | 3%

Market Cap ₹5517 Cr.

Stock P/E 60.1

P/B 4

Current Price ₹294.5

Book Value ₹ 73.3

Face Value 10

52W High ₹541

Dividend Yield 0.48%

52W Low ₹ 217.1

Edit Ratio

Mishra Dhatu Nigam Research see more...

Overview Inc. Year: 1973Industry: Steel & Iron Products

Mishra Dhatu Nigam Ltd is an primarily India-based enterprise, which is engaged in development, manufacture and delivery of essential alloys and merchandise. The Company's products include Titanium and Titanium Alloys; Electrical and Electronic Alloys; Super alloys; Special Steel; Other Products; and Special Products. Super alloys encompass Nickel Base (Superni), Cobal Base (Superco) and Iron Base (Superfer). Super alloys have software in industries, consisting of aeronautics, space, nuclear, chemical, petrochemical, power generation and furnace. Titanium and Titanium Alloys consist of Pure Titanium. Special Steel consists of Martensitic Steels, Austennitic Steels and Percipitation Hardening Steels. Its other products consist of Molybdenum, Weld Consumables, Magnesium Alloys, Titanium Tubes, Fastners, Ttianium Castings and Columbium Alloy. Its Special merchandise consist of Biomedical implants, Armour Products and Powder Metallurgy Product. The Company also offers testing, assessment and consultancy offerings.

Read More..

Mishra Dhatu Nigam Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Mishra Dhatu Nigam Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 181 231 345 188 227 252 405 163 262 238
Other Income 9 9 12 8 8 6 8 8 9 7
Total Income 190 240 357 196 235 258 414 171 271 245
Total Expenditure 122 166 244 146 191 216 325 140 213 186
Operating Profit 68 75 112 50 44 42 89 31 57 59
Interest 6 7 8 9 9 9 8 7 8 7
Depreciation 13 14 14 14 14 14 15 15 16 16
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 49 54 90 27 21 19 65 9 34 36
Provision for Tax 15 15 24 8 7 6 18 4 10 11
Profit After Tax 34 39 66 19 14 12 46 5 24 25
Adjustments 0 0 0 0 0 0 -0 0 0 0
Profit After Adjustments 34 39 66 19 14 13 46 5 24 26
Adjusted Earnings Per Share 1.8 2.1 3.5 1 0.7 0.7 2.5 0.3 1.3 1.4

Mishra Dhatu Nigam Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 711 713 813 859 872 1073 1068
Other Income 37 36 20 31 38 30 32
Total Income 748 749 833 891 910 1103 1101
Total Expenditure 526 514 567 596 613 878 864
Operating Profit 221 235 266 295 296 225 236
Interest 7 7 13 23 27 35 30
Depreciation 23 26 27 33 53 59 62
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 191 200 226 239 217 131 144
Provision for Tax 60 42 60 63 61 40 43
Profit After Tax 131 158 166 177 156 92 100
Adjustments 0 0 0 0 0 0 0
Profit After Adjustments 131 158 166 177 156 92 101
Adjusted Earnings Per Share 7 8.4 8.9 9.4 8.3 4.9 5.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 23% 10% 9% 0%
Operating Profit CAGR -24% -5% 0% 0%
PAT CAGR -41% -18% -7% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -29% 13% 7% NA%
ROE Average 7% 12% 14% 14%
ROCE Average 10% 15% 17% 18%

Mishra Dhatu Nigam Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 835 957 1071 1190 1285 1319
Minority's Interest 0 0 0 0 0 0
Borrowings 1 0 0 28 67 59
Other Non-Current Liabilities 456 743 745 760 709 752
Total Current Liabilities 534 697 643 802 801 775
Total Liabilities 1825 2396 2459 2779 2863 2905
Fixed Assets 425 441 429 938 1016 1032
Other Non-Current Assets 234 441 579 163 104 107
Total Current Assets 1166 1514 1451 1678 1744 1767
Total Assets 1825 2396 2459 2779 2863 2905

Mishra Dhatu Nigam Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 1 14 10 34 10 14
Cash Flow from Operating Activities 296 204 176 5 -35 216
Cash Flow from Investing Activities -205 -195 -115 -68 -3 -65
Cash Flow from Financing Activities -78 -13 -37 39 43 -148
Net Cash Inflow / Outflow 13 -4 24 -24 4 2
Closing Cash & Cash Equivalent 14 10 34 10 14 16

Mishra Dhatu Nigam Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 6.97 8.44 8.88 9.43 8.34 4.9
CEPS(Rs) 8.21 9.83 10.32 11.19 11.17 8.02
DPS(Rs) 2.19 2.56 2.78 3.1 3.35 1.41
Book NAV/Share(Rs) 44.56 51.07 57.18 63.5 68.61 70.42
Core EBITDA Margin(%) 25.96 27.92 30.24 30.6 29.67 18.18
EBIT Margin(%) 27.89 29.14 29.38 30.44 27.97 15.56
Pre Tax Margin(%) 26.88 28.12 27.82 27.82 24.88 12.26
PAT Margin (%) 18.37 22.18 20.46 20.52 17.92 8.56
Cash Profit Margin (%) 21.63 25.84 23.78 24.36 24 14.01
ROA(%) 7.16 7.49 6.85 6.74 5.54 3.18
ROE(%) 15.64 17.65 16.41 15.63 12.63 7.05
ROCE(%) 21.06 20.45 20.58 19.49 15.58 10.07
Receivable days 180.87 166.31 153.39 146.84 130.21 108.68
Inventory Days 261.27 363.36 384.05 401.3 484.82 431.22
Payable days 248.27 393.37 184.92 250.07 360.47 108.14
PER(x) 20.24 21.19 19.89 17.54 22.11 80.38
Price/Book(x) 3.17 3.5 3.09 2.6 2.69 5.59
Dividend Yield(%) 1.55 1.43 1.57 1.87 1.82 0.36
EV/Net Sales(x) 3.59 4.73 4.15 3.84 4.39 7.16
EV/Core EBITDA(x) 11.52 14.32 12.71 11.21 12.91 34.16
Net Sales Growth(%) 0 0.29 14.08 5.69 1.45 23.02
EBIT Growth(%) 0 4.79 15.01 9.66 -6.93 -31.54
PAT Growth(%) 0 21.1 5.26 6.13 -11.52 -41.27
EPS Growth(%) 0 21.1 5.26 6.12 -11.52 -41.27
Debt/Equity(x) 0.13 0.14 0.15 0.22 0.3 0.25
Current Ratio(x) 2.19 2.17 2.26 2.09 2.18 2.28
Quick Ratio(x) 1.23 0.87 1.01 0.73 0.65 0.59
Interest Cover(x) 27.55 28.52 18.83 11.61 9.06 4.71
Total Debt/Mcap(x) 0.04 0.04 0.05 0.09 0.11 0.04

Mishra Dhatu Nigam Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 74 74 74 74 74 74 74 74 74 74
FII 0.52 0.58 0.96 1.18 0.95 1.08 1.27 1.42 1.26 1.65
DII 13.77 13.82 13.12 12.48 11.84 11.03 9.33 8.45 8.49 8.79
Public 11.71 11.61 11.93 12.34 13.21 13.89 15.4 16.13 16.25 15.56
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 360.47 to 108.14days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 12% over the last 3 years.
  • Stock is trading at 4 times its book value.
  • The company has delivered a poor profit growth of -6% over past five 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.

Mishra Dhatu Nigam News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!