Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹8151 Cr.
Stock P/E
73.5
P/B
5.3
Current Price
₹435.1
Book Value
₹ 81.8
Face Value
10
52W High
₹468.4
52W Low
₹ 266.7
Dividend Yield
0.29%

Mishra Dhatu Nigam Overview

Business

Mishra Dhatu Nigam Ltd. (MIDHANI) is an Indian state-owned enterprise engaged in the manufacturing and supply of high-performance special metals and alloys. Its core business involves producing superalloys, titanium alloys, special purpose steels, and other advanced metallurgical products. These materials are critical for applications requiring high strength-to-weight ratio, high temperature resistance, corrosion resistance, and specific magnetic/mechanical properties. MIDHANI primarily serves strategic sectors like defense, aerospace, nuclear power, and space, making money by supplying these specialized materials for various defense platforms, aircraft components, missile systems, nuclear reactors, and space launch vehicles.

Revenue Mix

MIDHANI's revenue is primarily derived from the sale of various high-performance alloys and special steels. While specific granular breakdowns can fluctuate, its key customer segments broadly align with the strategic sectors it serves:

Defence: Supply of materials for missile programs, naval applications, ordnance factories, and other defense systems.

Aerospace: Providing alloys for aircraft engines, airframes, and space launch vehicles.

Nuclear & Power: Materials for nuclear reactors, thermal power plants, and other energy infrastructure.

Others: Includes materials for general engineering, medical implants, and industrial applications.

Due to the strategic nature of its products, the largest share of its revenue typically comes from the defense and aerospace sectors.

Industry

MIDHANI operates in a highly specialized niche within the steel and iron products sector, focusing on high-performance alloys. The industry is characterized by high barriers to entry due to stringent quality standards, extensive R&D requirements, specialized manufacturing processes, and long product qualification cycles. Globally, it competes with a few large specialized alloy manufacturers. In India, MIDHANI holds a unique and largely monopolistic position as the primary indigenous supplier of many critical superalloys, titanium alloys, and special steels essential for defense, aerospace, and nuclear applications, often serving as a strategic partner to organizations like DRDO, ISRO, and HAL.

MOAT

MIDHANI possesses several durable competitive advantages:

Proprietary Technology & Expertise: Accumulation of decades of specialized metallurgical knowledge, processing capabilities, and intellectual property.

Strategic Importance: Its role as a crucial supplier for India's strategic sectors (defense, aerospace, nuclear) gives it preferred status and significant government backing.

High Switching Costs: The qualification process for high-performance materials in critical applications is extremely long and expensive, creating significant switching barriers for customers once a material is qualified.

Government Support: Being a Public Sector Undertaking (PSU) under the Ministry of Defence provides it with stable funding for R&D and capital expenditure, and ensures a sustained demand pipeline.

Growth Drivers

"Make in India" & "Aatmanirbhar Bharat" Initiatives: Government push for self-reliance in defense and aerospace manufacturing is a significant driver, increasing domestic procurement and reducing import dependency for critical materials.

Increased Defence Spending: India's sustained focus on modernizing its armed forces and indigenizing defense production will drive demand for MIDHANI's products.

Growth in Aerospace & Space Sectors: Expanding domestic aerospace manufacturing, missile programs, and space exploration initiatives (e.g., Gaganyaan mission) will require more advanced materials.

Nuclear Power Expansion: India's plans to expand its nuclear power capacity will create demand for specialized materials for reactor components.

Diversification into Commercial Applications: Potential to leverage its expertise to cater to high-value commercial sectors like medical implants, oil & gas, and industrial tooling.

Risks

Dependency on Government Orders: A significant portion of revenue is tied to government and strategic sector orders, making it vulnerable to shifts in defense budgets, government policies, or project delays.

Raw Material Price Volatility: Reliance on imported exotic raw materials (e.g., nickel, titanium, cobalt) exposes it to global commodity price fluctuations and supply chain disruptions.

Technological Obsolescence: Continuous R&D and capital investment are required to keep pace with evolving material science and manufacturing technologies globally.

Long Product Development Cycles: The extended time required for new product development, testing, and qualification can delay revenue generation from new initiatives.

Competition from Imports: Despite its strategic position, for non-critical or less specialized applications, it may face competition from international players.

Management & Ownership

MIDHANI is a Public Sector Undertaking (PSU) under the administrative control of the Ministry of Defence, Government of India. The Government of India, through the Ministry of Defence, is the promoter and holds a majority stake in the company. The management comprises a board of directors appointed by the government, often drawn from relevant technical and administrative backgrounds, ensuring alignment with national strategic objectives and long-term vision rather than purely short-term commercial gains.

Outlook

MIDHANI holds a pivotal role in India's strategic autonomy, especially in defense and aerospace. The company is well-positioned to benefit from the government's strong emphasis on indigenous manufacturing, increased defense outlays, and expansion in critical sectors like space and nuclear energy. Its unique capabilities and high barriers to entry provide a strong foundational demand. However, its growth trajectory remains largely tied to government expenditure and project cycles, making it susceptible to policy shifts or budget constraints. Successful diversification into high-value commercial segments and sustained R&D efforts to stay at the forefront of material science will be key to long-term robust growth beyond its core strategic mandate.

Mishra Dhatu Nigam Share Price

Live · BSE / NSE · Inception: 1973
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Mishra Dhatu Nigam Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 252 405 163 262 238 411 170 210 276 553
Other Income 6 8 8 9 7 8 7 9 8 14
Total Income 258 414 171 271 245 418 178 219 283 567
Total Expenditure 216 325 140 213 186 317 136 177 221 437
Operating Profit 42 89 31 57 59 101 41 42 62 130
Interest 9 8 7 8 7 7 6 6 6 7
Depreciation 14 15 15 16 16 16 16 17 17 17
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 19 65 9 34 36 77 19 19 39 107
Provision for Tax 6 18 4 10 11 21 6 6 12 29
Profit After Tax 12 46 5 24 25 56 13 13 27 78
Adjustments 0 -0 0 0 0 0 0 0 0 0
Profit After Adjustments 13 46 5 24 26 56 13 13 28 78
Adjusted Earnings Per Share 0.7 2.5 0.3 1.3 1.4 3 0.7 0.7 1.5 4.2

Mishra Dhatu Nigam Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 711 713 813 859 872 1073 1074 1209
Other Income 37 36 20 31 38 30 31 38
Total Income 748 749 833 891 910 1103 1105 1247
Total Expenditure 526 514 567 596 613 878 855 971
Operating Profit 221 235 266 295 296 225 250 275
Interest 7 7 13 23 27 35 30 25
Depreciation 23 26 27 33 53 59 63 67
Exceptional Income / Expenses 0 0 0 0 0 0 0 0
Profit Before Tax 191 200 226 239 217 131 157 184
Provision for Tax 60 42 60 63 61 40 46 53
Profit After Tax 131 158 166 177 156 92 111 131
Adjustments 0 0 0 0 0 0 0 0
Profit After Adjustments 131 158 166 177 156 92 111 132
Adjusted Earnings Per Share 7 8.4 8.9 9.4 8.3 4.9 5.9 7.1

Mishra Dhatu Nigam Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 835 957 1071 1190 1285 1319 1415
Minority's Interest 0 0 0 0 0 0 0
Borrowings 1 0 0 28 67 59 39
Other Non-Current Liabilities 456 743 745 760 709 752 775
Total Current Liabilities 534 697 643 802 801 775 686
Total Liabilities 1825 2396 2459 2779 2863 2905 2915
Fixed Assets 425 441 429 938 1016 1032 1074
Other Non-Current Assets 234 441 579 163 104 107 54
Total Current Assets 1166 1514 1451 1678 1744 1767 1787
Total Assets 1825 2396 2459 2779 2863 2905 2915

Mishra Dhatu Nigam Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 14 10 34 10 14 16
Cash Flow from Operating Activities 296 204 176 5 -35 216 217
Cash Flow from Investing Activities -205 -195 -115 -68 -3 -65 -96
Cash Flow from Financing Activities -78 -13 -37 39 43 -148 -126
Net Cash Inflow / Outflow 13 -4 24 -24 4 2 -6
Closing Cash & Cash Equivalent 14 10 34 10 14 16 11

Mishra Dhatu Nigam Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 6.97 8.44 8.88 9.43 8.34 4.9 5.92
CEPS(Rs) 8.21 9.83 10.32 11.19 11.17 8.02 9.3
DPS(Rs) 2.19 2.56 2.78 3.1 3.35 1.41 0.75
Book NAV/Share(Rs) 44.56 51.07 57.18 63.5 68.61 70.42 75.53
Core EBITDA Margin(%) 25.96 27.92 30.24 30.6 29.67 18.18 20.39
EBIT Margin(%) 27.89 29.14 29.38 30.44 27.97 15.56 17.43
Pre Tax Margin(%) 26.88 28.12 27.82 27.82 24.88 12.26 14.6
PAT Margin (%) 18.37 22.18 20.46 20.52 17.92 8.56 10.32
Cash Profit Margin (%) 21.63 25.84 23.78 24.36 24 14.01 16.23
ROA(%) 7.16 7.49 6.85 6.74 5.54 3.18 3.81
ROE(%) 15.64 17.65 16.41 15.63 12.63 7.05 8.11
ROCE(%) 21.06 20.45 20.58 19.49 15.58 10.07 11.37
Receivable days 180.87 166.31 153.39 146.84 130.21 108.68 124.6
Inventory Days 261.27 363.36 384.05 401.3 484.82 431.22 440.18
Payable days 248.27 393.37 184.92 250.07 360.47 108.14 90.36
PER(x) 20.24 21.19 19.89 17.54 22.11 80.38 46.06
Price/Book(x) 3.17 3.5 3.09 2.6 2.69 5.59 3.61
Dividend Yield(%) 1.55 1.43 1.57 1.87 1.82 0.36 0.28
EV/Net Sales(x) 3.59 4.73 4.15 3.84 4.39 7.16 4.92
EV/Core EBITDA(x) 11.52 14.32 12.71 11.21 12.91 34.16 21.16
Net Sales Growth(%) 0 0.29 14.08 5.69 1.45 23.02 0.13
EBIT Growth(%) 0 4.79 15.01 9.66 -6.93 -31.54 12.16
PAT Growth(%) 0 21.1 5.26 6.13 -11.52 -41.27 20.76
EPS Growth(%) 0 21.1 5.26 6.12 -11.52 -41.27 20.76
Debt/Equity(x) 0.13 0.14 0.15 0.22 0.3 0.25 0.17
Current Ratio(x) 2.19 2.17 2.26 2.09 2.18 2.28 2.61
Quick Ratio(x) 1.23 0.87 1.01 0.73 0.65 0.59 0.74
Interest Cover(x) 27.55 28.52 18.83 11.61 9.06 4.71 6.15
Total Debt/Mcap(x) 0.04 0.04 0.05 0.09 0.11 0.04 0.05

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% +8% +9%
Operating Profit CAGR +11% -5% +1%
PAT CAGR +21% -14% -7%
Share Price CAGR +1% +21% +15%
ROE Average +8% +9% +12% +13%
ROCE Average +11% +12% +15% +17%

Mishra Dhatu Nigam Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74 %
FII 1.32 %
DII (MF + Insurance) 7.82 %
Public (retail) 26 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74747474747474747474
FII 0.951.081.271.421.261.651.341.371.251.32
DII 11.8411.039.338.458.498.798.988.837.927.82
Public 26262626262626262626
Others 0000000000
Total 100100100100100100100100100100

Mishra Dhatu Nigam Peer Comparison

Steel & Iron Products Edit Columns

Mishra Dhatu Nigam Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Mishra Dhatu Nigam Pros & Cons

Pros

  • Debtor days have improved from 108.14 to 90.36days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Stock is trading at 5.3 times its book value.
  • The company has delivered a poor profit growth of -6% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp