Employees: 866
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).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| 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 flow | n/a | ₹964M | ₹1.33B | ₹1.35B | -₹1.19B |
| Capital expenditure | n/a | ₹493M | ₹677M | ₹793M | ₹729M |
| Total debt | n/a | ₹4.07B | ₹3.50B | ₹4.33B | ₹4.89B |
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.
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.
| Measure | MIDHANI.NS | Peer median | Rank 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 margin | 13.6% | 4.5% | 4th highest of 14 |
| Forward P/E | 39.9× | 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 pp | most demanding of 7 |
| ROIC minus cost of capital | -8.9 pp | -6.5 pp | 9th lowest of 19 |
| EV / EBITDA | 29.6× | 30.3× | 3rd cheapest of 6 |
| Net debt / EBITDA | 0.9× | 0.3× | 2nd most indebted of 6 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Mishra Dhatu Nigam MIDHANI.NS | India | $753M | -8% | +18% | 14% | 39.9× | 45.3% | +8.2% |
| Alnera Aluminium 301613.SZ | China | $749M | -36% | +31% | 5% | n/a | 13.7% | +56.0% |
| Imperial Metals III.TO | Canada | $759M | -2% | +5% | 32% | 7.6× | -7.6% | +36.1% |
| Infund 002141.SZ | China | $738M | +32% | -3% | 11% | n/a | 8.4% | +3.8% |
| Talamore Mining TALA.TO | Canada | $728M | -32% | n/a | n/a | n/a | n/a | n/a |
| GRIPM Advanced Materials 688456.SS | China | $780M | -24% | +34% | 2% | 49.6× | n/a | n/a |
| NorthIsle Copper and Gold NCX.V | Canada | $725M | +3% | n/a | n/a | n/a | n/a | n/a |
| Gold Royalty GROY | United States | $723M | -14% | +82% | 23% | 39.4× | 54.3% | +58.2% |
| Jiangyin Electrical Alloy 300697.SZ | China | $791M | -24% | +54% | 5% | n/a | n/a | n/a |
| Lithium Americas LAC.TO | Canada | $712M | -64% | n/a | n/a | n/a | n/a | n/a |
| Wenzhou Hongfeng Electrical Alloy 300283.SZ | China | $712M | -23% | +48% | 5% | n/a | n/a | n/a |
| Develop Global DVP.AX | Australia | $801M | -43% | +68% | 4% | 11.8× | n/a | n/a |
| Jinzhou Yongshan Lithium 603399.SS | China | $821M | -45% | +50% | 2% | n/a | n/a | n/a |
| IMC Rare Earths IMC | United States | $824M | n/a | n/a | n/a | n/a | n/a | n/a |
| Lithium Argentina LAR | United States | $686M | -64% | n/a | n/a | 13.9× | n/a | n/a |
| Luyang Energy-Saving Materials 002088.SZ | China | $837M | +12% | -21% | 1% | 58.4× | 20.8% | +1.3% |
| Talon Metals TLO.TO | Canada | $839M | +3% | n/a | 3% | 17.9× | n/a | n/a |
| Enviri NVRI | United States | $672M | +24% | -23% | -19% | n/a | n/a | n/a |
| Gruvaktiebolaget Viscaria VISC.ST | Sweden | $669M | -1% | n/a | n/a | n/a | n/a | n/a |
| Sigma Lithium SGML | United States | $655M | -73% | -14% | 24% | 20.5× | 14.8% | -13.9% |
| Marimaca Copper MARI.TO | Canada | $652M | -18% | n/a | n/a | n/a | n/a | n/a |