IndiaOne Finance - Company Dashboard

Governance Classic Home

Mishra Dhatu Nigam LtdAerospace and DefenseINE099Z01011Consolidated₹417.40+9.75 (+2.39%)Jun-26

Valuation

Market Cap₹7.82K Cr

TTM PE57.88x

Forward PE48.00x

PEG21.36

Book Value₹81.78

P/B5.10x

TTM EPS₹7.21

Fwd EPS₹8.69

TTM Revenue₹1.28K Cr

TTM PAT₹134.97 Cr

TTM EBITDA₹240.03 Cr

TTM EBIT₹173.10 Cr

Last Qtr PAT₹16.47 Cr

Last Qtr EBITDA₹36.61 Cr

Last Qtr EBIT₹20.01 Cr

Profitability

ROE8.81%

ROCE11.04%

TTM NPM10.56%

TTM EBITDA %18.79%

Curr OPM6.60%

Last OPM13.74%

Curr NPM—

Last NPM—

Curr EPS₹0.88

Last EPS₹4.16

Balance sheet

Equity₹187.34 Cr

Reserve₹1.34K Cr

Total Debt₹406.85 Cr

D/E0.27x

Interest %36.92%

Curr Interest₹6.08 Cr

Price / range

Close₹417.30

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+2.32%

1W-6.79%

1M-4.63%

3M-3.20%

6M+29.71%

1Y+2.78%

2Y+6.60%

3Y-1.04%

5Y+125.51%

Diwali+22.12%

Sector peers — Aerospace and Defense

Company	Close	Mkt Cap	TTM P/E	ROE
HAL	4800.30	₹3.21L Cr	34.44	22.71%
BEL	393.30	₹2.87L Cr	46.82	25.63%
BDL	1196.60	₹43.86K Cr	84.21	12.99%
GRSE	2411.80	₹27.63K Cr	34.50	30.49%
DATAPATTNS	4513.30	₹25.27K Cr	94.30	15.43%
MTARTECH	7202.00	₹22.15K Cr	165.98	16.22%
AEQUS	231.67	₹15.54K Cr	-100.29	-7.62%
ASTRAMICRO	1631.20	₹15.49K Cr	81.93	14.38%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	239.49+40.5%	552.75	275.66	209.73	170.50	1,208.63
Other Income	9.98	14.40	7.56	8.93	7.11	38.01
Total Income	249.47+40.5%	567.15	283.22	218.66	177.61	1,246.63
Interest	6.08	6.75	6.34	5.79	6.17	25.05
Expenditure	-225.56-42.2%	-460.15	-244.25	-199.53	-158.61	-1,062.54
PBDT	0	0	0	0	0	0
EBITDA	36.61+7.1%	116.02	54.64	32.76	34.18	237.58
Depreciation	-16.60	-16.67	-16.89	-16.77	-16.12	-66.44
EBIT	20.01+10.8%	99.35	37.75	15.99	18.06	171.14
PBT	23.92+25.9%	107	38.97	19.13	19	184.09
Tax	-7.60	-29.25	-11.51	-6.35	-6.20	-53.31
Equity	187.34	187.34	187.34	0	187.34	187.34
OPM	9.59	18.87	13.76	9.12	10.70	14.77
Net Profit	16.31+27.4%	77.75	27.46	12.77	12.80	130.79
NPM	6.54	13.71	9.70	6.09	7.21	10.49
EPS	0.87+27.9%	4.15	1.47	0.68	0.68	6.98

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,208.63+12.5%	1,074.10+0.1%	1,072.68+23.0%	871.94+1.4%	859.49+5.7%	813.23
Other Income	38.01	30.92	29.94	37.78	31.31	19.83
Total Income	1,246.63+12.8%	1,105.02+0.2%	1,102.61+21.2%	909.72+2.1%	890.80+6.9%	833.06
Expenditure	-1,062.54-12.0%	-948.98+2.3%	-971.65-40.2%	-693.17-6.4%	-651.68-7.4%	-606.97
Interest	-25.05	-29.45	-34.58	-25.73	-21.50	-12
PBDT	0	0	0	0	0	0
EBITDA	237.58+9.0%	218.05+12.3%	194.16-24.6%	257.51-1.8%	262.31+7.0%	245.26
Depreciation	-66.44	-63.48	-58.55	-53.01	-33	-27
EBIT	171.14+10.7%	154.57+14.0%	135.61-33.7%	204.50-10.8%	229.31+5.1%	218.26
PBT	184.09+18.0%	156.04+19.2%	130.96-39.5%	216.55-9.4%	239.12+5.8%	226.09
Tax	-53.31	-45.97	-39.70	-60.67	-62.81	-59.80
Equity	187.34	187.34	0	0	0	0
OPM (%)	14.77	14.12	12.00	24.00	27.00	27.00
Net Profit	130.79+18.8%	110.07+20.6%	91.26-41.5%	155.88-11.6%	176.31+6.0%	166.29
NPM (%)	10.49	9.96	8.00	17.00	20.00	20.00
EPS (Rs)	6.98+18.7%	5.88+20.7%	4.87-41.5%	8.32-11.6%	9.41+6.0%	8.88
CEPS	6.98	5.88	4.87	8.32	9.41	8.88

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	239.49+40.5%	552.75	275.66	209.73	170.50	1,208.63
Other Income	9.98	14.40	7.56	8.93	7.11	38.01
Total Income	249.47+40.5%	567.15	283.22	218.66	177.61	1,246.63
Interest	6.08	6.75	6.34	5.79	6.17	25.05
Expenditure	-225.56-42.2%	-460.15	-244.25	-199.53	-158.61	-1,062.54
PBDT	0	0	0	0	0	0
EBITDA	36.61+7.1%	116.02	54.64	32.76	34.18	237.58
Depreciation	-16.60	-16.67	-16.89	-16.77	-16.12	-66.44
EBIT	20.01+10.8%	99.35	37.75	15.99	18.06	171.14
PBT	23.92+25.9%	107	38.97	19.13	19	184.09
Tax	-7.60	-29.25	-11.51	-6.35	-6.20	-53.31
Equity	187.34	187.34	0	0	187.34	187.34
OPM	9.59	18.87	13.76	8.75	10.70	14.77
Net Profit	16.47+27.0%	77.90	27.64	12.96	12.97	131.47
NPM	6.60	13.74	9.76	5.93	7.30	10.55
EPS	0.88+27.5%	4.16	1.48	0.69	0.69	7.02

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,208.63+12.5%	1,074.10+0.1%	1,072.68+23.0%	871.94+1.4%	859.49+5.7%	813.23
Other Income	38.01	30.92	29.94	37.78	31.31	19.83
Total Income	1,246.63+12.8%	1,105.02+0.2%	1,102.61+21.2%	909.72+2.1%	890.80+6.9%	833.06
Expenditure	-1,062.54-12.0%	-948.98+2.3%	-971.65-40.2%	-693.17-6.4%	-651.68-7.4%	-606.97
Interest	-25.05	-29.45	-34.58	-25.73	-21.50	-12
PBDT	0	0	0	0	0	0
EBITDA	237.58+9.0%	218.05+12.3%	194.16-24.6%	257.51-1.8%	262.31+7.0%	245.26
Depreciation	-66.44	-63.48	-58.55	-53.01	-33	-27
EBIT	171.14+10.7%	154.57+14.0%	135.61-33.7%	204.50-10.8%	229.31+5.1%	218.26
PBT	184.09+18.0%	156.04+19.2%	130.96-39.5%	216.55-9.4%	239.12+5.8%	226.09
Tax	-53.31	-45.97	-39.70	-60.67	-62.81	-59.80
Equity	187.34	187.34	0	0	0	0
OPM (%)	14.77	14.12	11.88	23.80	26.84	27.14
Net Profit	131.47+18.6%	110.84+20.8%	91.78-41.3%	156.27-11.5%	176.62+6.1%	166.42
NPM (%)	10.55	10.03	8.32	17.18	19.83	19.98
EPS (Rs)	7.02+18.6%	5.92+20.8%	4.90-41.2%	8.34-11.6%	9.43+6.2%	8.88
CEPS	7.02	5.92	4.90	8.34	9.43	8.88

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Interim Dividend	0.85	18 Mar 2026
2025	Interim Dividend	0.75	25 Mar 2025
2024	Interim Dividend	1.41	22 Mar 2024
2023	Final Dividend	1.67	22 Sep 2023
2023	Interim Dividend	1.68	23 Mar 2023
2022	Final Dividend	1.54	21 Sep 2022
2022	Interim Dividend	1.56	22 Mar 2022
2021	Final Dividend	1.58	21 Sep 2021
2021	Interim Dividend	1.2	22 Mar 2021
2020	Final Dividend	1.56	21 Sep 2020
2020	Interim Dividend	1	12 Mar 2020
2019	Final Dividend	0.51	17 Sep 2019
2019	Interim Dividend	1.68	25 Mar 2019
2018	Final Dividend	2.1	19 Sep 2018

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split