Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹7,471Cr
Aerospace & Defence - Equipments
Rev Gr TTM
Revenue Growth TTM
-0.24%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MIDHANI
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 6.6 | 63.3 | 25.7 | 8.8 | 17.7 | -12.9 | 15.2 | -5.6 | 1.3 | 4.3 | -20.0 | 15.8 |
| 244 | 146 | 191 | 216 | 325 | 140 | 213 | 186 | 317 | 136 | 177 | 221 |
Operating Profit Operating ProfitCr |
| 29.1 | 22.1 | 16.0 | 14.3 | 19.8 | 14.3 | 18.7 | 22.0 | 22.7 | 20.1 | 15.6 | 19.8 |
Other Income Other IncomeCr | 12 | 8 | 8 | 7 | 8 | 8 | 9 | 7 | 8 | 7 | 9 | 8 |
Interest Expense Interest ExpenseCr | 8 | 9 | 9 | 9 | 8 | 7 | 8 | 7 | 7 | 6 | 6 | 6 |
Depreciation DepreciationCr | 14 | 14 | 14 | 14 | 15 | 15 | 16 | 16 | 16 | 16 | 17 | 17 |
| 91 | 27 | 21 | 19 | 65 | 9 | 34 | 36 | 77 | 19 | 19 | 39 |
| 24 | 8 | 7 | 6 | 18 | 4 | 10 | 11 | 21 | 6 | 6 | 12 |
|
Growth YoY PAT Growth YoY% | -18.3 | 5.3 | -58.5 | -66.9 | -30.1 | -71.7 | 71.0 | 99.4 | 21.3 | 145.2 | -45.6 | 8.3 |
| 19.2 | 10.0 | 6.1 | 5.1 | 11.4 | 3.2 | 9.1 | 10.7 | 13.7 | 7.6 | 6.2 | 10.0 |
| 3.5 | 1.0 | 0.7 | 0.7 | 2.5 | 0.3 | 1.3 | 1.4 | 3.0 | 0.7 | 0.7 | 1.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 0.3 | 14.1 | 5.7 | 1.4 | 23.0 | 0.1 | -0.7 |
| 527 | 515 | 568 | 597 | 614 | 879 | 856 | 852 |
Operating Profit Operating ProfitCr |
| 25.8 | 27.7 | 30.2 | 30.5 | 29.5 | 18.1 | 20.3 | 20.1 |
Other Income Other IncomeCr | 37 | 35 | 20 | 32 | 38 | 30 | 32 | 32 |
Interest Expense Interest ExpenseCr | 6 | 6 | 12 | 22 | 26 | 35 | 29 | 26 |
Depreciation DepreciationCr | 23 | 26 | 27 | 33 | 53 | 59 | 63 | 66 |
| 191 | 200 | 226 | 239 | 217 | 131 | 157 | 155 |
| 60 | 42 | 60 | 63 | 61 | 40 | 46 | 45 |
|
| | 21.1 | 5.3 | 6.1 | -11.5 | -41.3 | 20.8 | -1.0 |
| 18.4 | 22.2 | 20.5 | 20.6 | 17.9 | 8.6 | 10.3 | 10.3 |
| 7.0 | 8.4 | 8.9 | 9.4 | 8.3 | 4.9 | 5.9 | 5.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 187 | 187 | 187 | 187 | 187 | 187 | 187 | 187 |
| 647 | 769 | 884 | 1,002 | 1,098 | 1,132 | 1,228 | 1,254 |
Current Liabilities Current LiabilitiesCr | 534 | 697 | 643 | 802 | 801 | 775 | 686 | 693 |
Non Current Liabilities Non Current LiabilitiesCr | 456 | 743 | 745 | 788 | 777 | 811 | 814 | 815 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,166 | 1,514 | 1,451 | 1,678 | 1,744 | 1,767 | 1,787 | 1,815 |
Non Current Assets Non Current AssetsCr | 659 | 882 | 1,008 | 1,101 | 1,119 | 1,138 | 1,128 | 1,135 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 296 | 204 | 176 | 52 | -35 | 216 | 217 |
Investing Cash Flow Investing Cash FlowCr | -205 | -195 | -115 | -103 | -3 | -65 | -96 |
Financing Cash Flow Financing Cash FlowCr | -78 | -13 | -37 | 27 | 43 | -148 | -126 |
|
Free Cash Flow Free Cash FlowCr | 82 | -67 | 17 | -74 | -108 | 136 | 149 |
| 226.7 | 129.3 | 105.7 | 29.5 | -22.7 | 234.9 | 195.8 |
CFO To EBITDA CFO To EBITDA% | 161.1 | 103.4 | 71.7 | 19.9 | -13.8 | 111.1 | 99.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 2,642 | 3,351 | 3,310 | 3,099 | 3,455 | 7,377 | 5,105 |
Price To Earnings Price To Earnings | 20.2 | 21.2 | 19.9 | 17.5 | 22.1 | 80.4 | 46.0 |
Price To Sales Price To Sales | 3.7 | 4.7 | 4.1 | 3.6 | 4.0 | 6.9 | 4.8 |
Price To Book Price To Book | 3.2 | 3.5 | 3.1 | 2.6 | 2.7 | 5.6 | 3.6 |
| 13.9 | 17.1 | 13.8 | 12.6 | 15.3 | 40.1 | 24.8 |
Profitability Ratios Profitability Ratios |
| 73.4 | 83.3 | 74.0 | 77.8 | 81.3 | 58.2 | 59.9 |
| 25.8 | 27.7 | 30.2 | 30.5 | 29.5 | 18.1 | 20.3 |
| 18.4 | 22.2 | 20.5 | 20.6 | 17.9 | 8.6 | 10.3 |
| 21.0 | 18.9 | 19.3 | 17.9 | 13.7 | 9.5 | 10.6 |
| 15.6 | 16.5 | 15.5 | 14.8 | 12.2 | 7.0 | 7.8 |
| 7.2 | 6.6 | 6.8 | 6.3 | 5.5 | 3.2 | 3.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Mishra Dhatu Nigam Limited (MIDHANI) is a **Miniratna Category-I Central Public Sector Undertaking (CPSU)** under the **Ministry of Defence, Government of India**, established in 1973. Headquartered in Hyderabad, the company is recognized as a **National Centre for Excellence in Advanced Metallurgy** and serves as a strategic manufacturer of high-performance special metals and alloys for national security and industrial applications.
MIDHANI operates two key facilities:
- **Hyderabad Plant (Kanchanbagh)**: A state-of-the-art integrated metallurgical facility producing advanced alloys in various forms.
- **Rohtak, Haryana Plant**: A dedicated armor production unit manufacturing ballistic protection solutions.
---
### **Core Business & Product Portfolio**
MIDHANI specializes in three core product segments:
1. **Superalloys** (nickel, cobalt, and iron-based)
2. **Titanium Alloys**
3. **Special & Stainless Steels**
The company offers an extensive portfolio of **over 500 indigenized alloy grades**, of which **around 100 are aeronautical-grade alloys** used in aerospace engines and critical systems. Key materials include:
- **Inconel 718**, **Superni 41**, **IHTA**, **Titan 31A**, **BT3-1**, **Hastelloy-X (SNI 76)**, and **Superfer 909**
- **Carbon Nanotubes (CNT)** for reinforcing **Bhabha Kavach** – India’s lightest bulletproof jacket
MIDHANI provides **end-to-end manufacturing capabilities**, covering vacuum melting (VIM, VAR, ESR, EB), forging, rolling, casting, wire drawing, heat treatment, machining, and advanced quality testing. It is **India’s only producer of titanium alloys** and one of the few globally with full integration across the value chain.
---
### **Key Sectors & Strategic Contributions**
MIDHANI is a critical supplier to India’s **Defence, Space, Aerospace, Energy, and Naval programs**:
- **Defence & Missiles**: Supplies materials for **BrahMos, Akash, Agni, Prithvi, Astra, Nag, Helina, RUDRAM, and ATDG Kaveri engine programs**.
- **Space**: Provides critical alloys for **ISRO’s PSLV, GSLV-MkIII (Bahubali), LVM3, Aditya-L1, and Chandrayaan-3 missions**. Developed M250 steel for S200 boosters, LH2/LOX tubes, and cryo-stage components.
- **Aerospace**: Supplies advanced materials for **Sukhoi engines, LCA-Tejas, AMCA, HAL Shakti engine**, and foreign OEMs like **GE, Rolls-Royce, Pratt & Whitney, CFM International**.
- **Energy**: Developing **AUSC (Advanced Ultra Supercritical) alloys** in collaboration with IGCAR and BHEL; supplies nuclear-grade materials for **PFBR, IMSBR, and lattice tubes**.
- **Oil & Gas**: Indigenized **Fluid End Components (MDN 16-5-1)** and **Alloy C-276**, previously imported.
---
### **Technological Advancements & Innovation**
MIDHANI maintains a **strong in-house R&D team (14+ scientists)** and invests heavily in innovation:
- **R&D Expenditure**: ₹2,417.61 lakh (₹241.76 crore) in FY24–25 (~15.4% of PBT)
- Achieved **₹36,441 lakh in revenue from new products** developed in the last 5 years
- Filed **28 patents** in FY23; 11 patents filed in FY22
**Key Innovations:**
- **AI & Machine Learning**: Applied in alloy design, microstructure prediction, defect reduction, and process optimization (e.g., genetic algorithms for ultrasonic testing).
- **Indigenous Alloy Development**:
- **Superni 41**, **IHTA**, recognized at **Aero India 2025**
- **SNI C-276** plates/sheets (import substitute)
- **Monel K-500** for Gaganyaan
- **Advanced Manufacturing**:
- **8-ton VIM** and **10-ton VAR furnaces** commissioned
- **Isothermal forging facility** on 6000T press for aero-engine discs
- **Powder manufacturing facility** in development for **additive manufacturing (3D printing)**
---
### **Manufacturing Expansion & Infrastructure**
MIDHANI is actively upgrading infrastructure to meet rising domestic and global demand:
- **Dedicated Titanium Shop**: Equipped with 10-ton VAR furnace, plasma welding, and independent power supply.
- **Wide Plate Mill (15.2m width)**: One of only 4–5 such facilities globally; currently operating at ~40% capacity. Capability to roll **superalloys, titanium, and potentially aluminum**.
- **Rohtak Armor Plant**: Produces **personnel, vehicle, and helicopter armor**, including **Garuda** and **Bhabha Kavach** jackets.
- **Upgrades in Wire & Bar Drawing**, **Heat Treatment**, and **Digitalization**:
- Custom ERP dashboards
- AI-driven quality monitoring
- Digital vendor and asset management
---
### **Export Growth & Global Presence**
MIDHANI is rapidly expanding its international footprint:
- **Exports reached ₹9,419.32 lakh (₹941.93 crore) in FY 2024–25**, up nearly **3x YoY**
- Exports now account for **~10% of total revenue**, up from 4.29% in FY22–23
- Supplies to **over 19 countries** across **Europe, the U.S., Middle East, Sweden, Germany, Turkey, and Canada**
- Key export orders: **Alloy 909 to GE Healthcare**, **SNI 718 slabs**, **titanium rings**, **superalloy discs**, **SpaceX components (awaiting scale-up)**
- Target: **30% of revenue from exports in the medium term**
MIDHANI is positioning itself as a **trusted, non-sanctioned supplier** to **global defence and aerospace OEMs**, with ongoing efforts to secure **NADCAP certification**.
---
### **Strategic Collaborations & JVs**
- **Utkarsha Aluminium Dhatu Nigam Ltd (UADNL)**: 50:50 JV with **NALCO** to build a **60,000 TPA high-end aluminum alloy plant** in Nellore (under 'Make in India').
- **Advanced Materials (Defence) Testing Foundation (AMDTF)**: Joint venture under **Defence Testing Infrastructure Scheme** for strategic material validation.
- **Academic & Research Tie-ups**: Partnerships with **IIT (BHU), CSIR-NAL, BARC, IGCAR, and BEML** for alloy development, biomedical applications, and fuel systems.
---
### **Financial & Order Book Performance**
- **Record Order Book**: ₹1,300 crore (largely short-cycle), reflecting strong demand
- **Turnover Growth**: Record **23% YoY growth** in FY23–24 despite global supply chain disruptions
- **Defence & Aerospace Segment**: 37% of revenue with **42% YoY growth**
- Successfully executed high-value export orders, including defect-free **325 mm Inconel 718 ingots**
---
### **Challenges**
- **Reliance on Imported Raw Materials**: Includes nickel, cobalt, molybdenum, and titanium sponge (~800 MT/year), exposing it to global price volatility.
- **Certification Barriers**: Engine OEM approvals (e.g., for Su-30 materials) remain a hurdle despite self-reliance goals.
- **Capacity Constraints**: Limited production capacity for rising export and domestic demand, especially in titanium and superalloys.
- **Competition**: Growing domestic and international competition in titanium and specialty alloys.
---
### **Environmental, Social & Governance (ESG) & Digital Transformation**
- Implemented **AI-driven optimization** for sustainability and quality
- Upgraded **energy-efficient furnaces** (LPG-based)
- Focus on **import substitution**, **resource recycling**, and **employee upskilling**
- Integrated **digital dashboards** across production, procurement, and quality
---