Loading…
← CockpitCompetitor Analysis › MIDHANI.NS Mishra Dhatu Nigam Ltd.Open in the cockpit ↗

Mishra Dhatu Nigam Ltd.MIDHANI.NSCompetitor analysis, valuation and peers

India · INR·Metal & Mining›Other Metals/Minerals
Momentum weak 24
Mkt cap
$753M
US dollars, full cap
Free float
26%
of shares outstanding
$/day
$2.27M
20-day average traded
Fwd P/E
39.9×
forward earnings
ROIC−WACC
-8.9 pp
WACC 17.4%
Hurdle
+37 pp
Req g minus delivered
Next earnings
5 days
11 Nov 2026
Close · INR₹379.40
1D-1.8%
1W+5.2%
1M-17.3%
3M-12.6%
6M-8.3%
YTD+10.5%
1Y-1.2%
ATR %4.3%
Beta1.33
52w lowhigh21.4% off high

What Mishra Dhatu Nigam does

Employees: 866

Mishra Dhatu Nigam at a glance

Size Mishra Dhatu Nigam (MIDHANI.NS) is an India Materials company (Other Metals/Minerals) with a market value of $753M, the 693rd largest of 1,058 India companies the cockpit tracks. Shares closed at ₹379.40 on 6 Nov 2026.

Performance Over six months the shares fell 8.3%, against -23.3% for the median peer and 0.0% for the India market (cap-weighted) — 8th highest of 20 in its peer set.

Growth Revenue grew 18.2% over the last twelve months (peer median +32.4%); the operating margin is 13.6% (peer median 4.5%).

Valuation It trades at 39.9× forward earnings against a peer median of 19.2× (3rd most expensive of 9).

Price implies For today's price to make sense, revenue must grow about 45% a year for seven years (Req g). Recent delivered growth is +8%, so the hurdle is +37 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.

Capital Return on invested capital runs 8.9 points below its cost of capital (17.4% WACC).

Next results Next results expected around 11 Nov 2026 (exchange calendar; dates can move).

Relative performance

8010011 May 202611 Aug 20266 Nov 2026MIDHANI.NS 90Peer median 74
Six months, rebased to 100: Mishra Dhatu Nigam against the median of its 20 peers (local-currency closes).

Mishra Dhatu Nigam financials

Reported figures in INR; fiscal year ends 2026-03-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
Revenue₹12.8B₹12.1B₹10.7B₹10.7B₹8.72B
Revenue growth—+13%0%+23%—
Gross profit₹4.88B₹2.19B₹2.01B₹1.86B₹2.66B
EBITDA₹2.40B₹2.44B₹2.25B₹2.01B₹2.64B
Net income₹1.35B₹1.31B₹1.11B₹918M₹1.56B
Free cash flown/a₹964M₹1.33B₹1.35B-₹1.19B
Capital expendituren/a₹493M₹677M₹793M₹729M
Total debtn/a₹4.07B₹3.50B₹4.33B₹4.89B

Quarterly statements and history in the cockpit →

Mishra Dhatu Nigam competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-75%-50%-25%0%+25%-25%0%+25%301613III002141TALA688456NCXGROY300697LAC300283DVP603399LAR002088TLONVRISGMLMIDHANI.NS6-month return →1-month return →
Up and to the right = strong over both horizons. Mishra Dhatu Nigam is the large dot.

Fundamentals: revenue growth against valuation

-25%0%+25%+50%+75%20×40×60×III688456GROYDVP002088SGMLMIDHANI.NSRevenue growth (TTM) →Forward P/E →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Mishra Dhatu Nigam is the large dot.

Capital: growth delivered against growth the price implies

0%+20%+40%+60%0%25%50%301613III002141GROY002088SGMLMIDHANI.NSGrowth delivered (Del g) →Growth the price implies (Req g, 7 yrs) →
Above the diagonal = the price needs more growth than the company has been delivering; below = the price already allows for a slowdown. Mishra Dhatu Nigam is the large dot.

Mishra Dhatu Nigam competitors and peer comparison

How Mishra Dhatu Nigam compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Mishra Dhatu Nigam against its 20 peers (data as of 6 Nov 2026)
MeasureMIDHANI.NSPeer medianRank in peer set
1-month return-17.3%-18.0%10th highest of 21
6-month return-8.3%-23.3%8th highest of 20
Distance from 52-week high-21.4%-48.7%3rd highest of 21
Revenue growth (TTM)+18.2%+32.4%6th lowest of 13
Operating margin13.6%4.5%4th highest of 14
Forward P/E39.9×19.2×3rd most expensive of 9
Growth the price implies (Req g, 7 yrs)45.3%14.3%2nd most demanding of 7
Growth delivered (Del g)+8.2%+19.9%4th highest of 7
Hurdle (Req g minus delivered)+37.1 pp+0.4 ppmost demanding of 7
ROIC minus cost of capital-8.9 pp-6.5 pp9th lowest of 19
EV / EBITDA29.6×30.3×3rd cheapest of 6
Net debt / EBITDA0.9×0.3×2nd most indebted of 6

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginForward P/EReq gDelivered g
Mishra Dhatu Nigam MIDHANI.NSIndia$753M-8%+18%14%39.9×45.3%+8.2%
Alnera Aluminium 301613.SZChina$749M-36%+31%5%n/a13.7%+56.0%
Imperial Metals III.TOCanada$759M-2%+5%32%7.6×-7.6%+36.1%
Infund 002141.SZChina$738M+32%-3%11%n/a8.4%+3.8%
Talamore Mining TALA.TOCanada$728M-32%n/an/an/an/an/a
GRIPM Advanced Materials 688456.SSChina$780M-24%+34%2%49.6×n/an/a
NorthIsle Copper and Gold NCX.VCanada$725M+3%n/an/an/an/an/a
Gold Royalty GROYUnited States$723M-14%+82%23%39.4×54.3%+58.2%
Jiangyin Electrical Alloy 300697.SZChina$791M-24%+54%5%n/an/an/a
Lithium Americas LAC.TOCanada$712M-64%n/an/an/an/an/a
Wenzhou Hongfeng Electrical Alloy 300283.SZChina$712M-23%+48%5%n/an/an/a
Develop Global DVP.AXAustralia$801M-43%+68%4%11.8×n/an/a
Jinzhou Yongshan Lithium 603399.SSChina$821M-45%+50%2%n/an/an/a
IMC Rare Earths IMCUnited States$824Mn/an/an/an/an/an/a
Lithium Argentina LARUnited States$686M-64%n/an/a13.9×n/an/a
Luyang Energy-Saving Materials 002088.SZChina$837M+12%-21%1%58.4×20.8%+1.3%
Talon Metals TLO.TOCanada$839M+3%n/a3%17.9×n/an/a
Enviri NVRIUnited States$672M+24%-23%-19%n/an/an/a
Gruvaktiebolaget Viscaria VISC.STSweden$669M-1%n/an/an/an/an/a
Sigma Lithium SGMLUnited States$655M-73%-14%24%20.5×14.8%-13.9%
Marimaca Copper MARI.TOCanada$652M-18%n/an/an/an/an/a

Questions

Which companies are Mishra Dhatu Nigam's closest peers?
The cockpit's peer set: Alnera Aluminium (301613.SZ), Imperial Metals (III.TO), Infund (002141.SZ), Talamore Mining (TALA.TO), GRIPM Advanced Materials (688456.SS), NorthIsle Copper and Gold (NCX.V), Gold Royalty (GROY), Jiangyin Electrical Alloy (300697.SZ).
Is Mishra Dhatu Nigam expensive compared with its peers?
On forward p/e it trades at 39.9× against a peer median of 19.2×, 3rd most expensive of 9 in its peer set. For today's price to make sense, revenue must grow about 45% a year for seven years (Req g). Recent delivered growth is +8%, so the hurdle is +37 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.
How has Mishra Dhatu Nigam stock performed?
Over six months to 6 Nov 2026 the shares returned -8.3% against -23.3% for the median peer; over one year -1.2%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.