MISHRA DHATU NIGAM LTD
MIDHANI · General/Diversified · NSE
₹382
Current Market Price
Fair Value (DCF)
₹168
Margin of Safety
-55.9%
Updated 2d ago
YieldIQ Score
55/100
Piotroski F-Score
9/9
Economic Moat
Narrow
Confidence
40%
ROE
—
Debt/Equity
0.23
WACC
11.1%
Market Cap
₹7,149 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
34.2×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
6.3×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.36×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹381.6
Bear case
₹99.01
MoS -285.4%
Base case
₹168.4
MoS -126.6%
Bull case
₹217.35
MoS -75.6%
Ratio Trends
MIDHANI · last 8 annual periods
ROE
7.8%
ROCE
14.2%
Operating Margin
—
Debt / Equity
0.25×
PE
22.1×
EV / EBITDA
13.3×
Historical Financials
MIDHANI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹813 Cr | ₹859 Cr | ₹345 Cr | ₹405 Cr | ₹1053 Cr | +6.7% |
| EBITDA | — | ₹292 Cr | ₹296 Cr | ₹225 Cr | ₹250 Cr | -3.8% |
| EBIT | ₹238 Cr | ₹261 Cr | ₹98.5 Cr | ₹73.1 Cr | — | -25.6% |
| PAT | ₹166 Cr | ₹177 Cr | ₹66.3 Cr | ₹46.3 Cr | ₹111 Cr | -9.7% |
| EPS (diluted) | ₹8.88 | ₹9.43 | ₹3.54 | ₹2.47 | — | -27.4% |
| CFO | ₹176 Cr | ₹52.1 Cr | ₹-35.4 Cr | ₹216 Cr | ₹217 Cr | +5.4% |
| CapEx | — | — | — | — | ₹-67.7 Cr | — |
| FCF | — | — | — | — | ₹149 Cr | +0.0% |
| Total Assets | — | ₹2779 Cr | ₹2863 Cr | ₹2905 Cr | ₹2915 Cr | +1.2% |
| Total Debt | — | — | ₹320 Cr | ₹265 Cr | ₹350 Cr | +2.2% |
| Shareholders' Equity | — | — | ₹1285 Cr | ₹1319 Cr | ₹1415 Cr | +2.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MIDHANI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JAIBALAJI JAIBALAJI | — | — | Pending | 26.3% | — |
| MAHSEAMLES MAHSEAMLES | — | — | Pending | 12.3% | — |
| SURYAROSNI SURYAROSNI | — | — | Pending | 14.1% | — |
| JAYNECOIND JAYNECOIND | — | — | Pending | 4.7% | — |
| LLOYDSENT LLOYDSENT | — | — | Pending | 1.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MIDHANI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MIDHANI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MIDHANI →
Compare
Head-to-head with peers
Compare MIDHANI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MIDHANINow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.