Login
Home
Charts
Search
Watchlist
Products

Mishra Dhatu Nigam Ltd

MIDHANI·NSE
416.20+0.24%Wed, 23 Sept '26

Mishra Dhatu Nigam Ltd

MIDHANI
NSE
416.20
+0.24%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
7,797Cr
Close
Close Price
416.20
Industry
Industry
Aerospace & Defence - Equipments
PE
Price To Earnings
57.73
PS
Price To Sales
6.10
Revenue
Revenue
1,278Cr
Rev Gr TTM
Revenue Growth TTM
18.17%
PAT Gr TTM
PAT Growth TTM
13.89%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
227252406163262238411171210276553239
Growth YoY
Revenue Growth YoY%
25.78.817.7-12.915.2-5.61.34.3-20.015.834.640.5
Expenses
ExpensesCr
191216325140213186317136177221437203
Operating Profit
Operating ProfitCr
3636802349529334335511637
OPM
OPM%
16.014.319.814.318.722.022.720.115.619.821.015.3
Other Income
Other IncomeCr
87889787981510
Interest Expense
Interest ExpenseCr
998787766676
Depreciation
DepreciationCr
141415151616161617171717
PBT
PBTCr
211965934367719193910724
Tax
TaxCr
761841011216612298
PAT
PATCr
14134652426561313287816
Growth YoY
PAT Growth YoY%
-58.5-66.9-30.1-71.771.099.421.3145.2-45.68.338.627.0
NPM
NPM%
6.15.111.43.29.110.713.77.66.210.014.16.9
EPS
EPS
0.70.72.50.31.31.43.00.70.71.54.20.9
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
227252406163262238411171210276553239
Growth YoY
Revenue Growth YoY%
25.78.817.7-12.915.2-5.61.34.3-20.015.834.640.5
Expenses
ExpensesCr
191216325140213186317136177221437203
Operating Profit
Operating ProfitCr
3636802349529334335511637
OPM
OPM%
16.014.319.814.318.722.022.720.115.619.821.015.3
Other Income
Other IncomeCr
87889787981510
Interest Expense
Interest ExpenseCr
998787766676
Depreciation
DepreciationCr
141415151616161617171717
PBT
PBTCr
211965934367719193910724
Tax
TaxCr
761841011216612298
PAT
PATCr
14134652426561313287816
Growth YoY
PAT Growth YoY%
-58.5-66.9-30.1-71.771.099.421.3145.2-45.68.338.627.0
NPM
NPM%
6.15.111.43.29.110.713.77.66.210.014.16.9
EPS
EPS
0.70.72.50.31.31.43.00.70.71.54.20.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
7117138138598721,0731,0741,2091,278
Growth
Revenue Growth%
0.314.15.71.423.00.112.518.2
Expenses
ExpensesCr
5275155685976148798569711,038
Operating Profit
Operating ProfitCr
184198245262258194218238240
OPM
OPM%
25.827.730.230.529.518.120.319.718.8
Other Income
Other IncomeCr
373520323830323942
Interest Expense
Interest ExpenseCr
6612222635292525
Depreciation
DepreciationCr
232627335359636667
PBT
PBTCr
191200226239217131157185190
Tax
TaxCr
604260636140465355
PAT
PATCr
13115816617715692111131135
Growth
PAT Growth%
21.15.36.1-11.5-41.320.818.613.9
NPM
NPM%
18.422.220.520.617.98.610.310.910.6
EPS
EPS
7.08.48.99.48.34.95.97.07.2
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
7117138138598721,0731,0741,2091,278
Growth
Revenue Growth%
0.314.15.71.423.00.112.518.2
Expenses
ExpensesCr
5275155685976148798569711,038
Operating Profit
Operating ProfitCr
184198245262258194218238240
OPM
OPM%
25.827.730.230.529.518.120.319.718.8
Other Income
Other IncomeCr
373520323830323942
Interest Expense
Interest ExpenseCr
6612222635292525
Depreciation
DepreciationCr
232627335359636667
PBT
PBTCr
191200226239217131157185190
Tax
TaxCr
604260636140465355
PAT
PATCr
13115816617715692111131135
Growth
PAT Growth%
21.15.36.1-11.5-41.320.818.613.9
NPM
NPM%
18.422.220.520.617.98.610.310.910.6
EPS
EPS
7.08.48.99.48.34.95.97.07.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
187187187187187187187187
Reserves
ReservesCr
6477698841,0021,0981,1321,2281,345
Current Liabilities
Current LiabilitiesCr
534697643802801775686841
Non Current Liabilities
Non Current LiabilitiesCr
456743745788777811814848
Total Liabilities
Total LiabilitiesCr
1,8252,3962,4592,7792,8632,9052,9153,221
Current Assets
Current AssetsCr
1,1661,5141,4511,6781,7441,7671,7872,115
Non Current Assets
Non Current AssetsCr
6598821,0081,1011,1191,1381,1281,106
Total Assets
Total AssetsCr
1,8252,3962,4592,7792,8632,9052,9153,221
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
187187187187187187187187
Reserves
ReservesCr
6477698841,0021,0981,1321,2281,345
Current Liabilities
Current LiabilitiesCr
534697643802801775686841
Non Current Liabilities
Non Current LiabilitiesCr
456743745788777811814848
Total Liabilities
Total LiabilitiesCr
1,8252,3962,4592,7792,8632,9052,9153,221
Current Assets
Current AssetsCr
1,1661,5141,4511,6781,7441,7671,7872,115
Non Current Assets
Non Current AssetsCr
6598821,0081,1011,1191,1381,1281,106
Total Assets
Total AssetsCr
1,8252,3962,4592,7792,8632,9052,9153,221

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
29620417652-35216217155
Investing Cash Flow
Investing Cash FlowCr
-205-195-115-103-3-65-96-150
Financing Cash Flow
Financing Cash FlowCr
-78-13-372743-148-12616
Net Cash Flow
Net Cash FlowCr
13-424-2442-621
Free Cash Flow
Free Cash FlowCr
82-6717-74-108136149
CFO To PAT
CFO To PAT%
226.7129.3105.729.5-22.7234.9195.8117.7
CFO To EBITDA
CFO To EBITDA%
161.1103.471.719.9-13.8111.199.565.1
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
29620417652-35216217155
Investing Cash Flow
Investing Cash FlowCr
-205-195-115-103-3-65-96-150
Financing Cash Flow
Financing Cash FlowCr
-78-13-372743-148-12616
Net Cash Flow
Net Cash FlowCr
13-424-2442-621
Free Cash Flow
Free Cash FlowCr
82-6717-74-108136149
CFO To PAT
CFO To PAT%
226.7129.3105.729.5-22.7234.9195.8117.7
CFO To EBITDA
CFO To EBITDA%
161.1103.471.719.9-13.8111.199.565.1

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,6423,3513,3103,0993,4557,3775,1055,0767,797
Price To Earnings
Price To Earnings
20.221.219.917.522.180.446.038.657.7
Price To Sales
Price To Sales
3.74.74.13.64.06.94.84.36.1
Price To Book
Price To Book
3.23.53.12.62.75.63.63.35.1
EV To EBITDA
EV To EBITDA
13.917.113.812.615.340.124.821.833.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
47.952.350.051.050.634.837.4
OPM
OPM%
25.827.730.230.529.518.120.319.718.8
NPM
NPM%
18.422.220.520.617.98.610.310.910.6
ROCE
ROCE%
21.018.919.317.913.79.510.611.611.6
ROE
ROE%
15.616.515.514.812.27.07.88.68.6
ROA
ROA%
7.26.66.86.35.53.23.84.14.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,6423,3513,3103,0993,4557,3775,1055,0767,797
Price To Earnings
Price To Earnings
20.221.219.917.522.180.446.038.657.7
Price To Sales
Price To Sales
3.74.74.13.64.06.94.84.36.1
Price To Book
Price To Book
3.23.53.12.62.75.63.63.35.1
EV To EBITDA
EV To EBITDA
13.917.113.812.615.340.124.821.833.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
47.952.350.051.050.634.837.4
OPM
OPM%
25.827.730.230.529.518.120.319.718.8
NPM
NPM%
18.422.220.520.617.98.610.310.910.6
ROCE
ROCE%
21.018.919.317.913.79.510.611.611.6
ROE
ROE%
15.616.515.514.812.27.07.88.68.6
ROA
ROA%
7.26.66.86.35.53.23.84.14.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Mishra Dhatu Nigam Ltd (MIDHANI) is India’s strategic factory for the metals that go into fighter jets, space rockets, nuclear submarines and the soldier’s bulletproof vest - it makes the high-performance alloys the country cannot buy off the shelf. Born in 1973 under the Ministry of Defence to end import dependence in critical materials, the Hyderabad-based enterprise has spent five decades building one of the few fully integrated specialty-metals plants of its kind in the world. The recurring approach that explains everything else is indigenisation: developing and manufacturing customised alloys tailor-made for a specific critical application, then moving up the value chain from raw mill forms into finished components - armour, fasteners, aero-engine parts - so that each new capability is built on the metallurgical platform of the one before. # Business segments A single integrated metallurgy platform feeding three distinct product engines - specialty alloys and mill products as the core, armour systems for the soldier, and precision aerospace components for the next-generation fighter and space programme - all spun from the same melting furnaces in Hyderabad. ## 1. Specialty alloys and mill products: the mother platform **Every other product MIDHANI sells begins as molten metal in its Hyderabad melt shops, where the company makes titanium alloys, superalloys and special steels that almost nobody else in India can produce.** - **The only titanium alloy maker in India** - MIDHANI is the country’s sole manufacturer of titanium alloys and one of its leading producers of special steels and superalloys, supplying them as forged bars, rings, sheets, strips, wires, tubes and fasteners. - **Melting capability is the moat** - the plant runs a full suite of vacuum-based melting furnaces (VIM, VAR, ESR, Electron Beam) that no other Indian facility possesses, and these are essential because the alloys require special processing that competitors generally lack. - **A mill that rolls what others cannot** - the Rs. 500 Crore Wide Plate Mill can roll ultra-high-strength steel and superalloy plates up to 2.5 metres wide and as thin as 4 mm, eliminating the machining step needed on thinner plates everywhere else in India and giving MIDHANI a cost edge. - **Raw-material vulnerability turned into a structured hedge** - the company is totally dependent on imported nickel, cobalt, molybdenum and other costly inputs, so it has signed an MOU to create a “metal bank” for six critical raw materials and has modified its processes to consume more internally generated scrap, saving roughly Rs. 40-43 crores in a single year. - **R&D as the import-substitution engine** - over 25 new grades were developed in FY25 alone, including single-crystal blade material for aero engines and indigenised master alloys for titanium melting, while AI-driven simulations now monitor melt quality in real time. ## 2. Armour products: protection from the soldier to the helicopter **At its dedicated Rohtak plant, MIDHANI turns its armour-grade steel and advanced composite materials into bulletproof jackets, vehicle armour and sentry posts for India’s defence and police forces.** - **Lightweight protection as the signature** - the ‘MIDHANI Kavach’ bullet-resistant jacket uses ultra-high molecular weight polyethylene fabric layers, and the company’s nano-material plant is established at its Rohtak armour manufacturing unit. - **A full armour factory under one roof** - the 10-acre Rohtak facility houses water-jet and plasma cutting, autoclaves, composite moulding presses and ballistic presses, making everything from personal patka head protection to helicopter armouring and passenger-vehicle armour. - **Supplied to the forces that fight** - products have been delivered to the Indian Air Force, Greyhounds, Telangana Police, Assam Police, J&K Police and ordnance factories, and the Hyderabad plant even supplied 90 tonnes of armour-grade steel for the presidential dais on Republic Day 2026. ## 3. Aerospace components and fasteners: moving up the value chain **MIDHANI is no longer just a metal supplier to aerospace programmes - it now makes the finished precision parts, from aero-engine rings to the fasteners that hold a fighter jet together.** - **Fasteners for the Tejas and beyond** - a Rs. 40 Crore world-class facility now produces superalloy, titanium and special-steel fasteners covering the entire process from head forging to finishing, targeting the domestic aerospace market for programmes like LCA-Tejas and HAL repair and maintenance. - **The world’s second-largest isothermal forge press** - the 6000-tonne isothermal forging facility, integrated with the existing open-die press, manufactures closed-die titanium and nickel-alloy components for critical aero-engine parts and is the highest-capacity such press under India’s Ministry of Defence. - **Single-crystal blades: the pinnacle of metallurgy** - MIDHANI developed cast superalloy single-crystal blade material for the hottest sections of aero engines, with extreme compositional tolerances, and it passed customer tests for the first time, marking entry into the highest tier of global competitiveness. - **Beyond aerospace** - the company also produces helical compression springs for railway wagons and coaches (60,000 per year capacity), supplied 31 titanium windows for the Ram Mandir in Ayodhya in India’s first architectural use of titanium, and is setting up a metal powder unit for additive manufacturing. # Group structure and partners **MIDHANI is a standalone Government of India enterprise with two joint ventures that extend its metallurgical mandate into aluminium alloys and defence testing infrastructure.** - **Utkarsha Aluminium Dhatu Nigam Ltd** - a 50:50 joint venture with NALCO, incorporated in 2019, to build a high-end aluminium alloy plant on 110 acres at Nellore, Andhra Pradesh, with an estimated project cost of Rs. 4,500 Crore; commercial operations had not yet begun as of FY25. - **Advanced Materials (Defence) Testing Foundation** - a not-for-profit Section 8 company formed in 2024 under the Ministry of Defence’s testing infrastructure scheme, with MIDHANI as the lead member alongside HAL, Bharat Dynamics, Yantra India and PTC Industries, each holding 20%, along with Uttar Pradesh Expressways Industrial Development; it is building a mechanical and material testing facility in Lucknow with 75% government grant funding and MIDHANI’s investment at roughly Rs. 3 Crore. - **No subsidiaries** - the company operates directly, with a small equity stake in AP Gas Power Corporation Limited held only as a security deposit for uninterrupted power supply, and a 50% stake in joint venture Utkarsha Aluminium Dhatu Nigam Limited.

Documents — Mishra Dhatu Nigam Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/h5obw4ugv1cs8st1csbq70gp.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/at3al1jc64kexe29vvmatq6z.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/til2m8csj86ghynl813fg7hl.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/ts6mhrzumfcneayw9bvbbg5o.pdf
  • Q1 FY2026 Earnings Call Transcript (Jun 2025, PDF): https://www.stockscans.in/document/csco1t9x25jqxh0btzd7qhgi.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/jcv3xejl8v9u7gaemh9saswv.pdf
  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/9qyx14dqh46y0576avtw1xbh.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/dq96etxbed0hcg06zshog613.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/liepzs4l8i0ng3xfxajkj0wr.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/5rhd8jdu7zm92tyd1twyvj1y.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/y42askbjer4hqyji97pdhf3j.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/61chjxx4rqs59bjlge8xipxb.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/egi85c3t2ytgfre92fs3izt4.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/moqrimbqbh1cjg262v2t4qy5.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/yc1qdm8qm7rnioed413yf6ei.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/h45wsri938a5y7z5n62xyj5b.pdf
  • Q4 FY2023 Investor Presentation (Mar 2023, PDF): https://www.stockscans.in/document/4q457f5jj9o5k7nclu6e6t7n.pdf
  • Q1 FY2023 Investor Presentation (Jun 2022, PDF): https://www.stockscans.in/document/fnmy6446t9iz9gqm8tghuzxk.pdf
  • Q2 FY2021 Investor Presentation (Sep 2020, PDF): https://www.stockscans.in/document/yapsj9z2kfp9u28vm7d1bu70.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/nv2zu6ejw8bg1g5kcg18c0te.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/vars7adulcfng1ou789pqcio.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/vvnuovr6xby61gy75k12uyns.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/o48nyt0x3f3ecu7htxen2mpf.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/guik5smv2pemz5rogftg96nv.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/gbq9s07b02jnwp1xek6nfiq0.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/am8dzkz54scwche6a5mc67m1.pdf

Concall Transcript Summaries — Mishra Dhatu Nigam Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202606/h5obw4ugv1cs8st1csbq70gp.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202603/at3al1jc64kexe29vvmatq6z.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202512/til2m8csj86ghynl813fg7hl.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202509/ts6mhrzumfcneayw9bvbbg5o.pdf
  • Q1 FY2026 Concall Transcript Summary (Jun 2025): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202506/csco1t9x25jqxh0btzd7qhgi.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202503/jcv3xejl8v9u7gaemh9saswv.pdf
  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202412/9qyx14dqh46y0576avtw1xbh.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3AMIDHANI/transcript-notes/202409/dq96etxbed0hcg06zshog613.pdf