Nifty
Sensex
:
:
24056.00
77100.47
34.35 (0.14%)
109.25 (0.14%)

Defence

Rating :
59/99

BSE: 541195 | NSE: MIDHANI

413.05
25-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  437
  •  440.65
  •  411
  •  435.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1173369
  •  496669433.3
  •  458
  •  266.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,751.19
  • 58.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,842.99
  • 0.30%
  • 5.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.00%
  • 0.74%
  • 14.71%
  • FII
  • DII
  • Others
  • 1.32%
  • 7.66%
  • 1.57%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.13
  • 5.72
  • 7.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.92
  • -2.29
  • -3.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.70
  • -7.81
  • -10.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 50.79
  • 62.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.38
  • 5.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.14
  • 29.95

Earnings Forecasts:

(Updated: 27-06-2026)
Description
2026
2027
2028
2029
Adj EPS
29.46
7.27
9.59
12.19
P/E Ratio
14.02
56.82
43.07
33.88
Revenue
-
1192.17
1405.17
1651.8
EBITDA
-
254.23
310.8
379.13
Net Income
-
136.37
175.95
225.9
ROA
-
-
-
-
P/B Ratio
-
5.11
4.67
4.23
ROE
-
9.29
11.28
12.67
FCFF
-
439.19
123.94
-26.67
FCFF Yield
-
5.17
1.46
-0.31
Net Debt
-
615.5
587.1
701.8
BVPS
-
80.78
88.45
97.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
552.75
410.56
34.63%
275.66
237.97
15.84%
209.73
262.12
-19.99%
170.50
163.45
4.31%
Expenses
436.73
317.22
37.67%
221.02
185.52
19.14%
176.98
213.16
-16.97%
136.33
140.16
-2.73%
EBITDA
116.02
93.34
24.30%
54.64
52.45
4.18%
32.75
48.96
-33.11%
34.17
23.30
46.65%
EBIDTM
20.99%
22.74%
19.82%
22.04%
15.62%
18.68%
20.04%
14.25%
Other Income
14.40
7.60
89.47%
7.56
7.01
7.85%
8.93
8.54
4.57%
7.12
7.77
-8.37%
Interest
6.75
7.43
-9.15%
6.34
7.29
-13.03%
5.79
7.88
-26.52%
6.17
6.85
-9.93%
Depreciation
16.67
16.35
1.96%
16.89
16.18
4.39%
16.77
15.69
6.88%
16.12
15.27
5.57%
PBT
107.00
77.16
38.67%
38.98
35.99
8.31%
19.13
33.92
-43.60%
19.00
8.96
112.05%
Tax
29.25
21.02
39.15%
11.51
10.73
7.27%
6.35
10.37
-38.77%
6.20
3.85
61.04%
PAT
77.75
56.14
38.49%
27.46
25.27
8.67%
12.77
23.55
-45.77%
12.80
5.11
150.49%
PATM
14.07%
13.67%
9.96%
10.62%
6.09%
8.98%
7.51%
3.13%
EPS
4.16
3.00
38.67%
1.48
1.36
8.82%
0.69
1.27
-45.67%
0.69
0.28
146.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,208.64
1,074.10
1,072.67
871.94
859.49
813.23
712.88
710.85
Net Sales Growth
12.53%
0.13%
23.02%
1.45%
5.69%
14.08%
0.29%
 
Cost Of Goods Sold
520.33
430.70
448.50
162.86
190.80
211.66
119.38
188.77
Gross Profit
688.31
643.40
624.17
709.09
668.68
601.57
593.50
522.07
GP Margin
56.95%
59.90%
58.19%
81.32%
77.80%
73.97%
83.25%
73.44%
Total Expenditure
971.06
855.07
877.64
613.26
596.11
567.28
513.83
526.30
Power & Fuel Cost
-
90.42
90.09
102.79
63.01
42.32
62.02
56.24
% Of Sales
-
8.42%
8.40%
11.79%
7.33%
5.20%
8.70%
7.91%
Employee Cost
-
139.87
131.38
123.98
121.30
120.06
121.03
106.59
% Of Sales
-
13.02%
12.25%
14.22%
14.11%
14.76%
16.98%
14.99%
Manufacturing Exp.
-
151.48
160.69
165.62
167.57
152.54
158.71
125.38
% Of Sales
-
14.10%
14.98%
18.99%
19.50%
18.76%
22.26%
17.64%
General & Admin Exp.
-
24.14
23.63
21.93
20.93
17.09
22.43
20.88
% Of Sales
-
2.25%
2.20%
2.52%
2.44%
2.10%
3.15%
2.94%
Selling & Distn. Exp.
-
12.08
14.97
25.63
20.61
17.56
22.86
18.01
% Of Sales
-
1.12%
1.40%
2.94%
2.40%
2.16%
3.21%
2.53%
Miscellaneous Exp.
-
6.39
8.36
10.46
11.89
6.05
7.40
10.42
% Of Sales
-
0.59%
0.78%
1.20%
1.38%
0.74%
1.04%
1.47%
EBITDA
237.58
219.03
195.03
258.68
263.38
245.95
199.05
184.55
EBITDA Margin
19.66%
20.39%
18.18%
29.67%
30.64%
30.24%
27.92%
25.96%
Other Income
38.01
30.92
29.94
37.78
31.31
19.83
36.44
36.89
Interest
25.05
30.43
35.46
26.91
22.57
12.69
7.28
7.20
Depreciation
66.45
63.48
58.55
53.00
33.00
27.00
26.11
23.19
PBT
184.11
156.04
130.96
216.55
239.12
226.09
202.09
191.05
Tax
53.31
45.97
39.70
60.67
62.81
59.80
42.35
60.49
Tax Rate
28.96%
29.46%
30.31%
28.02%
26.27%
26.45%
20.96%
31.66%
PAT
130.78
110.84
91.78
156.26
176.62
166.42
158.11
130.56
PAT before Minority Interest
130.78
110.84
91.78
156.26
176.62
166.42
158.11
130.56
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.82%
10.32%
8.56%
17.92%
20.55%
20.46%
22.18%
18.37%
PAT Growth
18.82%
20.77%
-41.26%
-11.53%
6.13%
5.26%
21.10%
 
EPS
6.98
5.92
4.90
8.34
9.43
8.89
8.44
6.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,414.97
1,319.16
1,285.40
1,189.53
1,071.13
956.76
834.71
Share Capital
187.34
187.34
187.34
187.34
187.34
187.34
187.34
Total Reserves
1,227.63
1,131.82
1,098.06
1,002.19
883.79
769.42
647.37
Non-Current Liabilities
814.12
811.12
776.50
787.80
745.47
742.75
456.46
Secured Loans
39.08
59.14
67.36
27.76
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.18
0.57
Long Term Provisions
2.32
2.08
1.85
1.63
1.37
1.25
1.09
Current Liabilities
685.56
775.14
800.91
802.14
642.61
696.85
533.50
Trade Payables
93.27
119.97
145.78
175.88
85.57
128.90
128.40
Other Current Liabilities
386.94
380.64
324.79
353.81
352.21
404.10
278.23
Short Term Borrowings
175.00
245.00
300.00
239.82
160.44
133.44
106.09
Short Term Provisions
30.36
29.53
30.34
32.63
44.40
30.41
20.78
Total Liabilities
2,914.65
2,905.42
2,862.81
2,779.47
2,459.21
2,396.36
1,824.67
Net Block
1,074.03
1,031.51
1,015.50
938.49
428.92
440.75
424.95
Gross Block
1,405.43
1,301.24
1,228.06
1,098.30
555.92
540.98
499.39
Accumulated Depreciation
331.39
269.73
212.56
159.82
127.01
100.23
74.44
Non Current Assets
1,128.05
1,138.34
1,119.27
1,101.18
1,008.13
882.12
658.95
Capital Work in Progress
25.09
83.06
79.64
131.87
548.74
404.82
175.05
Non Current Investment
25.32
21.82
21.30
20.91
20.60
20.47
2.10
Long Term Loans & Adv.
3.61
1.95
2.82
9.92
9.86
16.08
56.86
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,786.60
1,767.09
1,743.54
1,678.29
1,451.09
1,514.23
1,165.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,280.98
1,309.72
1,224.84
1,091.49
800.84
910.50
508.84
Sundry Debtors
410.31
323.00
315.80
306.31
386.14
297.40
352.24
Cash & Bank
51.02
16.61
14.42
62.58
93.95
110.90
198.00
Other Current Assets
44.29
3.52
3.35
6.21
170.17
195.44
106.64
Short Term Loans & Adv.
39.18
114.23
185.13
211.70
9.29
188.15
15.21
Net Current Assets
1,101.03
991.94
942.63
876.15
808.48
817.38
632.21
Total Assets
2,914.65
2,905.43
2,862.81
2,779.47
2,459.22
2,396.35
1,824.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
216.96
215.64
-35.41
5.11
175.88
204.44
296.02
PBT
156.81
131.48
216.55
239.93
225.64
199.48
191.80
Adjustment
74.94
78.28
63.48
37.07
34.85
18.59
16.05
Changes in Working Capital
21.55
39.68
-263.34
-202.05
-36.84
31.42
139.81
Cash after chg. in Working capital
253.31
249.44
16.68
74.95
223.65
249.48
347.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.34
-33.80
-52.09
-69.84
-47.77
-45.05
-51.63
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-96.17
-65.16
-2.95
-67.77
-114.95
-195.24
-205.37
Net Fixed Assets
-46.22
-76.60
-77.53
-125.51
-158.86
-271.36
Net Investments
-2.73
0.00
0.00
0.00
0.00
-20.00
Others
-47.22
11.44
74.58
57.74
43.91
96.12
Cash from Financing Activity
-126.38
-148.30
42.78
38.66
-36.92
-13.06
-77.96
Net Cash Inflow / Outflow
-5.59
2.19
4.41
-23.99
24.00
-3.87
12.70
Opening Cash & Equivalents
16.48
14.29
9.88
33.87
9.87
13.73
1.04
Closing Cash & Equivalent
10.88
16.48
14.29
9.88
33.87
9.87
13.73

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
75.53
70.42
68.61
63.50
57.18
51.07
44.56
ROA
3.81%
3.18%
5.54%
6.74%
6.85%
7.57%
7.16%
ROE
8.11%
7.05%
12.63%
15.63%
16.41%
17.83%
15.64%
ROCE
11.37%
10.07%
15.58%
19.49%
20.58%
20.61%
21.06%
Fixed Asset Turnover
0.79
0.85
0.75
1.04
1.48
1.37
1.42
Receivable days
124.60
108.68
130.21
146.84
153.39
166.31
180.87
Inventory Days
440.18
431.22
484.82
401.30
384.05
363.36
261.27
Payable days
90.36
108.14
360.47
250.07
184.92
92.62
97.50
Cash Conversion Cycle
474.43
431.77
254.56
298.07
352.52
437.05
344.64
Total Debt/Equity
0.17
0.25
0.30
0.22
0.15
0.14
0.13
Interest Cover
6.15
4.71
9.06
11.61
18.83
28.74
27.55

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.