NMDC Peer Comparison

NSE: NMDC | BSE: 526371

₹79.15

₹-1.65 (-2.04%)

As on 18-Sep-2026IST

Market cap

₹70,071 Cr

Revenue (TTM)

₹32,127 Cr

P/E Ratio

9.4

P/B Ratio

1.9

Div. Yield

4.4 %

Edit

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Market cap (₹ Cr)	70,071	1,02,897	20,670	9,015	113
Revenue (₹ Cr)	32,127	22,084	681	5,328	859
Net Profit (₹ Cr)	7,452.94	4,867.68	38.88	720.58	3.23
Net Margin (%)	22.14	21.75	5.03	13.34	0.38
RoE (%)	22.43	44.18	2.29	24.13	1.86
Price to Earnings	9.39	21.59	531.63	12.57	35.10
Price-To-Book	1.94	6.72	12.01	2.59	0.64

Income Statement (₹ Cr)

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Operating Revenue	32,127.28	22,083.55	680.53	5,327.82	859.11
Total Income	33,662.84	22,375.78	772.38	5,402.35	860.28
Total Expenditure	22,877.82	13,954.49	686.33	4,074.41	830.27
EBITDA	9,249.46	8,129.06	-5.80	1,253.41	28.84
Depreciation	471.62	837.95	37.10	211.71	14.91
EBIT	8,777.84	7,291.11	-42.90	1,041.70	13.93
Interest	115.66	771.26	14.52	184.76	8.93
Other Income	1,535.56	292.23	91.85	74.53	1.17
Exceptional Items	0.00	0.00	0.00	-32.27	0.00
Profit before Tax	10,197.74	6,812.08	34.43	899.20	6.17
Provision for Tax	2,744.05	1,944.40	-4.45	178.62	2.94
Profit after Tax	7,453.69	4,867.68	38.88	720.58	3.23

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Shareholder's Funds	34,062.33	13,870.89	1,736.23	3,253.68	175.22
Minority Interest	0.28	-155.10	0.00	-1.73	0.00
Non-Current Liabilities	2,138.19	15,285.86	260.40	694.27	33.39
Current Liabilities	12,106.09	12,097.96	346.67	1,563.01	177.69
Total Liabilities	59,042.77	43,234.19	2,355.74	--	386.30

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Non-Current Assets	12,858.38	27,334.96	960.52	3,547.71	173.95
Current Assets	29,410.24	9,823.90	1,170.97	1,801.66	210.43
Total Assets	59,042.77	43,234.19	2,355.74	--	386.30
Total Debt*	5,874.10	20,380.44	0.00	--	102.64
Net Current Assets	17,304.15	-2,274.06	824.30	238.65	32.75
Contingent Liabilities	24,540.92	7,233.81	902.29	--	15.90

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Cash From Operating Activities	4,996.25	2,921.32	79.02	--	43.12
Cash Flow from Investing Activities	-3,841.87	-10,542.53	-57.21	--	-7.13
Cash from Financing Activities	-1,091.70	8,633.47	-15.99	--	-31.00
Net Cash Inflow / Outflow	62.68	1,012.26	5.82	--	5.00

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
ROCE (%)	27.98	27.59	1.54	--	4.02
ROE (%)	22.43	44.18	2.29	24.13	1.86
ROA (%)	16.69	19.06	1.68	12.90	0.79
EBIT Margin (%)	27.32	33.02	-6.30	19.55	1.62
Net Margin (%)	22.14	21.75	5.03	13.34	0.38
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Revenue Growth (%)	27.34	230.21	27.42	45.22	24.46
EBIT Growth (%)	12.08	279.64	81.74	41.70	323.79
Net Profit Growth (%)	13.91	215.19	120.28	45.53	139.91
EPS Growth (%)	-16.77	191.30	120.29	-49.72	139.91
Book Value Growth (%)	14.70	151.09	1.44	--	0.66

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Price / Earnings	9.39	21.25	531.62	12.14	35.10
Price / Book Value	1.94	6.72	12.01	2.59	0.64
Dividend Yield (%)	4.39	0.05	0.00	0.27	0.00
EV/EBITDA	6.98	14.82	-3,421.34	7.78	7.14
Market Cap (₹ Cr)	67,053.82	71,515.56	19,238.36	--	74.22

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Debt to Equity	0.00	1.00	0.00	0.18	0.03
Short term debt to equity ratio	0.17	0.15	--	--	0.55
Current Ratio	2.43	0.81	3.38	1.15	1.18
Quick Ratio	2.22	0.59	2.97	0.59	0.14
Interest Coverage	89.17	9.83	3.37	5.87	1.69

	NMDC	Lloyds Metals	KIOCL	Sandur Manganese	KIC Metaliks
Debtors to sales (%)	28.66	6.70	5.20	8.22	0.16
Asset Turnover	0.72	0.86	0.29	0.95	2.11
Receivable days	96.46	17.62	17.32	--	9.54
Inventory Days	29.36	32.98	77.14	--	88.34
Payable days	24.53	278.20	2,433.55	--	38.09
Cash Conversion Cycle	101.29	-227.60	-2,339.09	--	59.78

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.