| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 227 | 252 | 406 | 163 | 262 | 238 | 411 | 171 | 210 | 276 | 553 | 239 | |
Growth YoY Revenue Growth YoY% | 25.7 | 8.8 | 17.7 | -12.9 | 15.2 | -5.6 | 1.3 | 4.3 | -20.0 | 15.8 | 34.6 | 40.5 |
| 191 | 216 | 325 | 140 | 213 | 186 | 317 | 136 | 177 | 221 | 437 | 203 | |
| 36 | 36 | 80 | 23 | 49 | 52 | 93 | 34 | 33 | 55 | 116 | 37 | |
OPM OPM% | 16.0 | 14.3 | 19.8 | 14.3 | 18.7 | 22.0 | 22.7 | 20.1 | 15.6 | 19.8 | 21.0 | 15.3 |
| 8 | 7 | 8 | 8 | 9 | 7 | 8 | 7 | 9 | 8 | 15 | 10 | |
Interest Expense Interest ExpenseCr | 9 | 9 | 8 | 7 | 8 | 7 | 7 | 6 | 6 | 6 | 7 | 6 |
Depreciation DepreciationCr | 14 | 14 | 15 | 15 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 |
PBT PBTCr | 21 | 19 | 65 | 9 | 34 | 36 | 77 | 19 | 19 | 39 | 107 | 24 |
| 7 | 6 | 18 | 4 | 10 | 11 | 21 | 6 | 6 | 12 | 29 | 8 | |
| 14 | 13 | 46 | 5 | 24 | 26 | 56 | 13 | 13 | 28 | 78 | 16 | |
Growth YoY PAT Growth YoY% | -58.5 | -66.9 | -30.1 | -71.7 | 71.0 | 99.4 | 21.3 | 145.2 | -45.6 | 8.3 | 38.6 | 27.0 |
NPM NPM% | 6.1 | 5.1 | 11.4 | 3.2 | 9.1 | 10.7 | 13.7 | 7.6 | 6.2 | 10.0 | 14.1 | 6.9 |
| 0.7 | 0.7 | 2.5 | 0.3 | 1.3 | 1.4 | 3.0 | 0.7 | 0.7 | 1.5 | 4.2 | 0.9 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 227 | 252 | 406 | 163 | 262 | 238 | 411 | 171 | 210 | 276 | 553 | 239 | |
Growth YoY Revenue Growth YoY% | 25.7 | 8.8 | 17.7 | -12.9 | 15.2 | -5.6 | 1.3 | 4.3 | -20.0 | 15.8 | 34.6 | 40.5 |
| 191 | 216 | 325 | 140 | 213 | 186 | 317 | 136 | 177 | 221 | 437 | 203 | |
| 36 | 36 | 80 | 23 | 49 | 52 | 93 | 34 | 33 | 55 | 116 | 37 | |
OPM OPM% | 16.0 | 14.3 | 19.8 | 14.3 | 18.7 | 22.0 | 22.7 | 20.1 | 15.6 | 19.8 | 21.0 | 15.3 |
| 8 | 7 | 8 | 8 | 9 | 7 | 8 | 7 | 9 | 8 | 15 | 10 | |
Interest Expense Interest ExpenseCr | 9 | 9 | 8 | 7 | 8 | 7 | 7 | 6 | 6 | 6 | 7 | 6 |
Depreciation DepreciationCr | 14 | 14 | 15 | 15 | 16 | 16 | 16 | 16 | 17 | 17 | 17 | 17 |
PBT PBTCr | 21 | 19 | 65 | 9 | 34 | 36 | 77 | 19 | 19 | 39 | 107 | 24 |
| 7 | 6 | 18 | 4 | 10 | 11 | 21 | 6 | 6 | 12 | 29 | 8 | |
| 14 | 13 | 46 | 5 | 24 | 26 | 56 | 13 | 13 | 28 | 78 | 16 | |
Growth YoY PAT Growth YoY% | -58.5 | -66.9 | -30.1 | -71.7 | 71.0 | 99.4 | 21.3 | 145.2 | -45.6 | 8.3 | 38.6 | 27.0 |
NPM NPM% | 6.1 | 5.1 | 11.4 | 3.2 | 9.1 | 10.7 | 13.7 | 7.6 | 6.2 | 10.0 | 14.1 | 6.9 |
| 0.7 | 0.7 | 2.5 | 0.3 | 1.3 | 1.4 | 3.0 | 0.7 | 0.7 | 1.5 | 4.2 | 0.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 711 | 713 | 813 | 859 | 872 | 1,073 | 1,074 | 1,209 | 1,278 |
Growth Revenue Growth% | 0.3 | 14.1 | 5.7 | 1.4 | 23.0 | 0.1 | 12.5 | 18.2 | |
| 527 | 515 | 568 | 597 | 614 | 879 | 856 | 971 | 1,038 | |
| 184 | 198 | 245 | 262 | 258 | 194 | 218 | 238 | 240 | |
OPM OPM% | 25.8 | 27.7 | 30.2 | 30.5 | 29.5 | 18.1 | 20.3 | 19.7 | 18.8 |
| 37 | 35 | 20 | 32 | 38 | 30 | 32 | 39 | 42 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 12 | 22 | 26 | 35 | 29 | 25 | 25 |
Depreciation DepreciationCr | 23 | 26 | 27 | 33 | 53 | 59 | 63 | 66 | 67 |
PBT PBTCr | 191 | 200 | 226 | 239 | 217 | 131 | 157 | 185 | 190 |
| 60 | 42 | 60 | 63 | 61 | 40 | 46 | 53 | 55 | |
PAT PATCr | 131 | 158 | 166 | 177 | 156 | 92 | 111 | 131 | 135 |
Growth PAT Growth% | 21.1 | 5.3 | 6.1 | -11.5 | -41.3 | 20.8 | 18.6 | 13.9 | |
NPM NPM% | 18.4 | 22.2 | 20.5 | 20.6 | 17.9 | 8.6 | 10.3 | 10.9 | 10.6 |
| 7.0 | 8.4 | 8.9 | 9.4 | 8.3 | 4.9 | 5.9 | 7.0 | 7.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 711 | 713 | 813 | 859 | 872 | 1,073 | 1,074 | 1,209 | 1,278 |
Growth Revenue Growth% | 0.3 | 14.1 | 5.7 | 1.4 | 23.0 | 0.1 | 12.5 | 18.2 | |
| 527 | 515 | 568 | 597 | 614 | 879 | 856 | 971 | 1,038 | |
| 184 | 198 | 245 | 262 | 258 | 194 | 218 | 238 | 240 | |
OPM OPM% | 25.8 | 27.7 | 30.2 | 30.5 | 29.5 | 18.1 | 20.3 | 19.7 | 18.8 |
| 37 | 35 | 20 | 32 | 38 | 30 | 32 | 39 | 42 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 12 | 22 | 26 | 35 | 29 | 25 | 25 |
Depreciation DepreciationCr | 23 | 26 | 27 | 33 | 53 | 59 | 63 | 66 | 67 |
PBT PBTCr | 191 | 200 | 226 | 239 | 217 | 131 | 157 | 185 | 190 |
| 60 | 42 | 60 | 63 | 61 | 40 | 46 | 53 | 55 | |
PAT PATCr | 131 | 158 | 166 | 177 | 156 | 92 | 111 | 131 | 135 |
Growth PAT Growth% | 21.1 | 5.3 | 6.1 | -11.5 | -41.3 | 20.8 | 18.6 | 13.9 | |
NPM NPM% | 18.4 | 22.2 | 20.5 | 20.6 | 17.9 | 8.6 | 10.3 | 10.9 | 10.6 |
| 7.0 | 8.4 | 8.9 | 9.4 | 8.3 | 4.9 | 5.9 | 7.0 | 7.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 |
Reserves ReservesCr | 647 | 769 | 884 | 1,002 | 1,098 | 1,132 | 1,228 | 1,345 |
| 534 | 697 | 643 | 802 | 801 | 775 | 686 | 841 | |
| 456 | 743 | 745 | 788 | 777 | 811 | 814 | 848 | |
| 1,825 | 2,396 | 2,459 | 2,779 | 2,863 | 2,905 | 2,915 | 3,221 | |
| 1,166 | 1,514 | 1,451 | 1,678 | 1,744 | 1,767 | 1,787 | 2,115 | |
| 659 | 882 | 1,008 | 1,101 | 1,119 | 1,138 | 1,128 | 1,106 | |
| 1,825 | 2,396 | 2,459 | 2,779 | 2,863 | 2,905 | 2,915 | 3,221 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 |
Reserves ReservesCr | 647 | 769 | 884 | 1,002 | 1,098 | 1,132 | 1,228 | 1,345 |
| 534 | 697 | 643 | 802 | 801 | 775 | 686 | 841 | |
| 456 | 743 | 745 | 788 | 777 | 811 | 814 | 848 | |
| 1,825 | 2,396 | 2,459 | 2,779 | 2,863 | 2,905 | 2,915 | 3,221 | |
| 1,166 | 1,514 | 1,451 | 1,678 | 1,744 | 1,767 | 1,787 | 2,115 | |
| 659 | 882 | 1,008 | 1,101 | 1,119 | 1,138 | 1,128 | 1,106 | |
| 1,825 | 2,396 | 2,459 | 2,779 | 2,863 | 2,905 | 2,915 | 3,221 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 296 | 204 | 176 | 52 | -35 | 216 | 217 | 155 | |
| -205 | -195 | -115 | -103 | -3 | -65 | -96 | -150 | |
| -78 | -13 | -37 | 27 | 43 | -148 | -126 | 16 | |
Net Cash Flow Net Cash FlowCr | 13 | -4 | 24 | -24 | 4 | 2 | -6 | 21 |
Free Cash Flow Free Cash FlowCr | 82 | -67 | 17 | -74 | -108 | 136 | 149 | |
CFO To PAT CFO To PAT% | 226.7 | 129.3 | 105.7 | 29.5 | -22.7 | 234.9 | 195.8 | 117.7 |
CFO To EBITDA CFO To EBITDA% | 161.1 | 103.4 | 71.7 | 19.9 | -13.8 | 111.1 | 99.5 | 65.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 296 | 204 | 176 | 52 | -35 | 216 | 217 | 155 | |
| -205 | -195 | -115 | -103 | -3 | -65 | -96 | -150 | |
| -78 | -13 | -37 | 27 | 43 | -148 | -126 | 16 | |
Net Cash Flow Net Cash FlowCr | 13 | -4 | 24 | -24 | 4 | 2 | -6 | 21 |
Free Cash Flow Free Cash FlowCr | 82 | -67 | 17 | -74 | -108 | 136 | 149 | |
CFO To PAT CFO To PAT% | 226.7 | 129.3 | 105.7 | 29.5 | -22.7 | 234.9 | 195.8 | 117.7 |
CFO To EBITDA CFO To EBITDA% | 161.1 | 103.4 | 71.7 | 19.9 | -13.8 | 111.1 | 99.5 | 65.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,642 | 3,351 | 3,310 | 3,099 | 3,455 | 7,377 | 5,105 | 5,076 | 7,797 |
Price To Earnings Price To Earnings | 20.2 | 21.2 | 19.9 | 17.5 | 22.1 | 80.4 | 46.0 | 38.6 | 57.7 |
Price To Sales Price To Sales | 3.7 | 4.7 | 4.1 | 3.6 | 4.0 | 6.9 | 4.8 | 4.3 | 6.1 |
Price To Book Price To Book | 3.2 | 3.5 | 3.1 | 2.6 | 2.7 | 5.6 | 3.6 | 3.3 | 5.1 |
EV To EBITDA EV To EBITDA | 13.9 | 17.1 | 13.8 | 12.6 | 15.3 | 40.1 | 24.8 | 21.8 | 33.3 |
GPM GPM% | 47.9 | 52.3 | 50.0 | 51.0 | 50.6 | 34.8 | 37.4 | ||
OPM OPM% | 25.8 | 27.7 | 30.2 | 30.5 | 29.5 | 18.1 | 20.3 | 19.7 | 18.8 |
NPM NPM% | 18.4 | 22.2 | 20.5 | 20.6 | 17.9 | 8.6 | 10.3 | 10.9 | 10.6 |
ROCE ROCE% | 21.0 | 18.9 | 19.3 | 17.9 | 13.7 | 9.5 | 10.6 | 11.6 | 11.6 |
ROE ROE% | 15.6 | 16.5 | 15.5 | 14.8 | 12.2 | 7.0 | 7.8 | 8.6 | 8.6 |
ROA ROA% | 7.2 | 6.6 | 6.8 | 6.3 | 5.5 | 3.2 | 3.8 | 4.1 | 4.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,642 | 3,351 | 3,310 | 3,099 | 3,455 | 7,377 | 5,105 | 5,076 | 7,797 |
Price To Earnings Price To Earnings | 20.2 | 21.2 | 19.9 | 17.5 | 22.1 | 80.4 | 46.0 | 38.6 | 57.7 |
Price To Sales Price To Sales | 3.7 | 4.7 | 4.1 | 3.6 | 4.0 | 6.9 | 4.8 | 4.3 | 6.1 |
Price To Book Price To Book | 3.2 | 3.5 | 3.1 | 2.6 | 2.7 | 5.6 | 3.6 | 3.3 | 5.1 |
EV To EBITDA EV To EBITDA | 13.9 | 17.1 | 13.8 | 12.6 | 15.3 | 40.1 | 24.8 | 21.8 | 33.3 |
GPM GPM% | 47.9 | 52.3 | 50.0 | 51.0 | 50.6 | 34.8 | 37.4 | ||
OPM OPM% | 25.8 | 27.7 | 30.2 | 30.5 | 29.5 | 18.1 | 20.3 | 19.7 | 18.8 |
NPM NPM% | 18.4 | 22.2 | 20.5 | 20.6 | 17.9 | 8.6 | 10.3 | 10.9 | 10.6 |
ROCE ROCE% | 21.0 | 18.9 | 19.3 | 17.9 | 13.7 | 9.5 | 10.6 | 11.6 | 11.6 |
ROE ROE% | 15.6 | 16.5 | 15.5 | 14.8 | 12.2 | 7.0 | 7.8 | 8.6 | 8.6 |
ROA ROA% | 7.2 | 6.6 | 6.8 | 6.3 | 5.5 | 3.2 | 3.8 | 4.1 | 4.1 |
Documents — Mishra Dhatu Nigam Ltd
Concall Transcript Summaries — Mishra Dhatu Nigam Ltd