sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
MIDHANI logo

MIDHANI - Mishra Dhatu Nigam Limited Share Price

Aerospace & Defense

₹377.80+10.35(+2.82%)
Market Closed as of Feb 10, 2026, 15:30 IST

Valuation

Market Cap7.08 kCr
Price/Earnings (Trailing)65.82
Price/Sales (Trailing)6.68
EV/EBITDA29.91
Price/Free Cashflow47.38
MarketCap/EBT46.79
Enterprise Value7.28 kCr

Fundamentals

Growth & Returns

Price Change 1W4.3%
Price Change 1M8.6%
Price Change 6M-4.7%
Price Change 1Y26%
3Y Cumulative Return23.4%
5Y Cumulative Return14.9%
7Y Cumulative Return18.4%

Cash Flow & Liquidity

Revenue (TTM)
1.06 kCr
Rev. Growth (Yr)-19.2%
Earnings (TTM)107.65 Cr
Earnings Growth (Yr)-45.6%

Profitability

Operating Margin14%
EBT Margin14%
Return on Equity7.47%
Return on Assets3.65%
Free Cashflow Yield2.11%
Cash Flow from Investing (TTM)-96.17 Cr
Cash Flow from Operations (TTM)216.96 Cr
Cash Flow from Financing (TTM)-126.38 Cr
Cash & Equivalents18.1 Cr
Free Cash Flow (TTM)149.27 Cr
Free Cash Flow/Share (TTM)7.97

Balance Sheet

Total Assets2.95 kCr
Total Liabilities1.51 kCr
Shareholder Equity1.44 kCr
Current Assets1.81 kCr
Current Liabilities692.85 Cr
Net PPE1.07 kCr
Inventory1.44 kCr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.07
Debt/Equity0.15
Interest Coverage4.67
Interest/Cashflow Ops8.37

Dividend & Shareholder Returns

Dividend/Share (TTM)0.75
Dividend Yield0.19%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)0.00%
Pros

Momentum: Stock price has a strong positive momentum. Stock is up 8.6% in last 30 days.

Profitability: Recent profitability of 10% is a good sign.

Balance Sheet: Strong Balance Sheet.

Past Returns: Outperforming stock! In past three years, the stock has provided 23.4% return compared to 13.2% by NIFTY 50.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Size: Market Cap wise it is among the top 20% companies of india.

Cons

Growth: Poor revenue growth. Revenue grew at a disappointing -4.9% on a trailing 12-month basis.

Smart Money: Smart money is losing interest in the stock.

Price to Sales Ratio

Latest reported: 6.7

Revenue (Last 12 mths)

Latest reported: 1.1 kCr

Net Income (Last 12 mths)

Latest reported: 107.6 Cr
Pros

Momentum: Stock price has a strong positive momentum. Stock is up 8.6% in last 30 days.

Profitability: Recent profitability of 10% is a good sign.

Balance Sheet: Strong Balance Sheet.

Past Returns: Outperforming stock! In past three years, the stock has provided 23.4% return compared to 13.2% by NIFTY 50.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Size: Market Cap wise it is among the top 20% companies of india.

Cons

Growth: Poor revenue growth. Revenue grew at a disappointing -4.9% on a trailing 12-month basis.

Smart Money: Smart money is losing interest in the stock.

Investor Care

Dividend Yield0.19%
Dividend/Share (TTM)0.75
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)5.74

Financial Health

Current Ratio2.62
Debt/Equity0.15

Technical Indicators

RSI (14d)51.55
RSI (5d)70.82
RSI (21d)53.79
MACD SignalSell
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalSell
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 Signal

Summary of Latest Earnings Report from Mishra Dhatu Nigam

Summary of Mishra Dhatu Nigam's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

The management of Mishra Dhatu Nigam Limited (Midhani) provided an optimistic outlook during the Q2 FY26 Earnings Conference Call held on November 14, 2025. The company reported a turnover of INR 209.73 crores for the second quarter of FY26, a decrease compared to INR 262.12 crores in the same period last year. For the first half of FY26, turnover was reported at INR 380.22 crores, down from INR 425.57 crores year-on-year. However, the value of production increased to INR 256.38 crores in Q2 FY26, culminating in a total of INR 497.67 crores for the first half, reflecting a growth of 3.9% year-on-year.

Notably, the profit before tax for Q2 was INR 19.13 crores, with a profit after tax of INR 12.77 crores. The margins remained stable, with EBITDA margins at 21.82% and PAT margins at 6.73% for the first half of FY26. The order book position was robust, standing at INR 1,869 crores as of October 1, 2025, which offers visibility for future growth.

Major forward-looking points revealed by management include:

  1. Metal Bank Initiative: An MOU was signed on November 10, 2025, to create a metal bank to mitigate supply disruptions and ensure a steady supply of essential materials for production.

  2. Bulletproof Jacket ABHED: A new bulletproof jacket technology was developed in collaboration with DRDO and IIT Delhi. This jacket aims to significantly increase future orders for body armor.

  3. Order Book Growth: The management anticipates a strong revenue ramp-up in H2 FY26, with a target to achieve a turnover of INR 1,300 crores by year-end, driven mainly by orders in super alloys and titanium alloys, with a collective order book exceeding INR 1,000 crores in these segments alone.

  4. Future Growth Projections: The management expressed optimism about achieving at least 10% year-on-year growth in revenues, with expectations for a potential long-term target growth rate of 20% once infrastructure expansions are implemented.

Overall, despite a temporary setback in revenue, Midhani's management is confident about achieving their operational goals and maintaining a robust growth trajectory moving forward.

Share Holdings

Understand Mishra Dhatu Nigam ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
PRESIDENT OF INDIA74%
HDFC TRUSTEE COMPANY LTD. A/C HDFC BALANCED ADVANTAGE FUND3.44%
NIPPON LIFE INDIA TRUSTEE LTD-A/C NIPPON INDIA SMALL CAP FUND2.15%

Overall Distribution

Distribution across major stakeholders

Is Mishra Dhatu Nigam Better than it's peers?

Detailed comparison of Mishra Dhatu Nigam against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
TATASTEELTATA STEEL2.6 LCr2.27 LCr+16.60%+55.20%28.261.15--
HINDALCOHindalco Industries2.18 LCr

Sector Comparison: MIDHANI vs Aerospace & Defense

Comprehensive comparison against sector averages

Comparative Metrics

MIDHANI metrics compared to Aerospace

CategoryMIDHANIAerospace
PE64.0245.29
PS6.509.29
Growth-4.9 %11 %
33% metrics above sector average
Key Insights
  • 1. MIDHANI is among the Top 10 Aerospace & Defense companies but not in Top 5.
  • 2. The company holds a market share of 1.3% in Aerospace & Defense.
  • 3. In last one year, the company has had a below average growth that other Aerospace & Defense companies.

What does Mishra Dhatu Nigam Limited do?

Aerospace & Defense•Capital Goods•Small Cap

Mishra Dhatu Nigam Limited manufactures and sells super alloys and other special metals in India and internationally. The company provides special steels, including martensitic, high strength special, austenitic, and precipitation hardening steels for use in aerospace, power generation, nuclear, defence, cryogenic, and other general engineering industries. It also offers nickel, cobalt, and iron-based superalloys; titanium and titanium alloys, soft magnetic, controlled expansion alloys; special purpose steel and other special metals; equiaxed, vacuum melted, vacuum, and air cast; bars, bright bars, and wires/fine wires; and hot and cold rolled sheets, and strips, as well as open die forging products. In addition, the company offers investment castings, welding consumables, fasteners, biomedical implants, and armour products. Mishra Dhatu Nigam Limited was incorporated in 1973 and is based in Hyderabad, India.

Industry Group:Aerospace & Defense
Employees:770
Website:www.midhani-india.in

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Buy
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

MIDHANI vs Aerospace (2021 - 2026)

Although MIDHANI is underperforming relative to the broader Aerospace sector, it has achieved a 24.2% year-over-year increase.

Sharesguru Stock Score

MIDHANI

31/100
Sharesguru Stock Score

MIDHANI

31/100

Major Questions and Answers from the Earnings Transcript

Question 1: Sir, I've got a few questions. So with respect to the decrease in revenue, can you give some further explanation?

Answer:
The decrease in revenue can be attributed to the nature of our order processing times. Our order book includes steel, super alloys, and titanium alloys, with processing times varying from 2 months for steel to 4 months for super alloys. Thus, even if we produce in one quarter, sales may only reflect in the following quarter, leading to increased inventories.


Question 2: Could you give an update on the advanced ultra-supercritical thermal power project?

Answer:
Midhani has developed a nickel-based super alloy grade (740) in collaboration with research institutions. We have successfully melted and processed this material into tubes, which are tendered by BHEL. We expect to supply these tubes, reinforcing our role in thermal energy projects.


Question 3: What is the expected change in our order book ratio between defense and non-defense sectors?

Answer:
Currently, about 70% of our orders come from defense, 20% from space, and 10% from energy. We anticipate that as energy projects develop, the ratio will shift. In the next 2-3 years, we expect a gradual lowering of the defense share to accommodate increased contributions from energy and space.


Question 4: Can you provide a revenue mix between steel, super alloys, and titanium alloys?

Answer:
The revenue mix is as follows: super alloys at 21%, titanium alloys at 19%, maraging steel at 15%, and specialty steel at 37%. The remaining 8% consists of other grades. This composition aids our strategic product planning and diversification in markets.


Question 5: Are you still confident in achieving the FY '26 top line guidance of INR1,300 crores and EBITDA margin of 23% to 25%?

Answer:
Yes. We are focused on our target of INR1,300 crores, with significant orders in titanium and super alloys contributing to this goal. We expect to see an increase in processing output in Q3 and Q4, which will position us to meet our EBITDA target of 23%.


Question 6: What is your order pipeline moving forward?

Answer:
We currently have an order book of approximately INR2,200 crores, with about INR500 crores in the pipeline from tenders we've participated in. We expect to realize these orders by March 2026, further strengthening our operational capabilities.


Question 7: How do you see significant margin expansion in FY26?

Answer:
We are confident in achieving our EBITDA margin goal of 23%. Despite recent revenue declines, our margins in EBITDA, PBT, and PAT have remained stable compared to last year. We project that higher sales in the coming quarters will help sustain our targeted margins.


Question 8: What is the outlook for the Kaveri engine manufacturing program?

Answer:
Midhani is deeply involved in the Kaveri engine program, producing super alloys and titanium alloys essential for engine manufacturing. We are actively developing new grades and expect to secure significant orders as project timelines unfold.


Question 9: Can we anticipate a growth rate beyond the currently projected 10%?

Answer:
While we aim for a conservative growth target of 10% annually, our long-term capex plans could lead to significant growth, potentially reaching 20% CAGR over the next few years, depending on market conditions and order inflow.


Question 10: What is the expected order book by March FY '26?

Answer:
We expect our opening order book to be around INR2,000 crores by April 2026, considering both current orders and upcoming opportunities. This will enable smoother planning for the subsequent financial year.

Ownership Distribution

Distribution across major institutional holders

2.56 LCr
+7.50%
+62.60%
12.11
0.85
-
-
BHARATFORGBharat Forge77.16 kCr15.47 kCr+11.70%+42.20%71.264.99--
JSLJindal Stainless64.93 kCr42.17 kCr+2.00%+24.40%22.061.54--
RATNAMANIRatnamani Metals & Tubes14.04 kCr5.22 kCr-10.70%-25.90%24.162.69--

Income Statement for Mishra Dhatu Nigam

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations0.1%1,0741,073872859813713
Other Income3.4%313038312036
Total Income0.2%1,1051,103910891833749
Cost of Materials-19.3%422523391320170377
Employee Expense6%142134126123121123
Finance costs-17.6%29352622125.92
Depreciation and Amortization6.9%635953332726
Other expenses-4.4%283296326284235272
Total Expenses-2.4%949972693652607547
Profit Before exceptional items and Tax19.2%156131217239226202
Total profit before tax19.2%156131217239226202
Current tax11.8%393556615751
Deferred tax50.5%7.175.14.41.42.54-8.57
Total tax15.4%464061636042
Total profit (loss) for period20.9%11192156177166158
Other comp. income net of taxes-51.1%-0.98-0.31-0.080.61-0.34-1.95
Total Comprehensive Income21.1%11091156177166156
Earnings Per Share, Basic26.2%5.924.98.349.438.888.44
Earnings Per Share, Diluted26.2%5.924.98.349.438.888.44
Debt equity ratio-0.1%01702503022015-
Debt service coverage ratio0.3%0950630720.0140.0182-
Interest service coverage ratio2.1%0.08480.0650.11490.13670.2211-
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations23.7%210170411238262163
Other Income29.8%8.937.117.67.018.537.77
Total Income23.2%219178418245271171
Cost of Materials7.3%11811011110011794
Employee Expense3.2%333240363531
Finance costs-7.4%5.796.177.437.297.896.84
Depreciation and Amortization6.7%171616161615
Other expenses10.9%726585686862
Total Expenses25.9%200159341209237162
Profit Before exceptional items and Tax
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations0.1%1,0741,073872859813713
Other Income3.4%313038312036
Total Income0.2%1,1051,103910891833749
Cost of Materials-19.3%422523391320170377
Employee Expense6%142134126123121123
Finance costs-17.6%

Balance Sheet for Mishra Dhatu Nigam

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-66%185150160.5514
Total current financial assets-27.7%349482388357345339
Inventories12.4%1,4401,2811,3731,3101,4481,225
Total current assets1.6%1,8151,7871,8571,7671,9791,744
Property, plant and equipment-0.2%1,0691,0711,0741,0281,0001,011
Capital work-in-progress-4.2%242524838880
Non-current investments4.2%262525222221
Loans, non-current-000000
Total non-current financial assets4.2%262529222221
Total non-current assets0.6%1,1351,1281,1421,1381,1301,119
Total assets1.2%2,9502,9153,0002,9053,1092,863
Borrowings, non-current-26.3%293949596967
Total non-current financial liabilities-8.3%111121131141151150
Provisions, non-current3%2.362.322.212.081.991.85
Total non-current liabilities0.1%815814854811812776
Borrowings, current-2.6%190195279265324320
Total current financial liabilities5.9%464438546543754608
Provisions, current-51.7%153018301930
Total current liabilities1%693686797775978801
Total liabilities0.5%1,5081,5001,6511,5861,7901,577
Equity share capital0%187187187187187187
Total equity1.9%1,4421,4151,3481,3191,3191,285
Total equity and liabilities1.2%2,9502,9153,0002,9053,1092,863
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-66%185150160.5514
Total current financial assets-27.7%349482388357345339
Inventories12.4%1,4401,2811,3731,3101,4481,225
Total current assets1.6%1,8151,7871,8571,7671,9791,744
Property, plant and equipment-0.2%1,0691,0711,0741,0281,0001,011
Capital work-in-progress-4.2%242524838880
Non-current investments0%252525222222
Loans, non-current

Cash Flow for Mishra Dhatu Nigam

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-17.6%29352622--
Change in inventories132.6%29-84.87-133.35-290.65--
Depreciation6.9%63595333--
Net Cashflows from Operations2.8%26225523137--
Interest received-25.8%-7.2-5.52-5.9-15.48--
Income taxes paid (refund)6.1%36345270--
Other inflows (outflows) of cash-62.7%-1.31-0.42-0.10.81--
Net Cashflows From Operating Activities0.5%217216-35.4152--
Proceeds from sales of PPE25.4%0.06-0.26-0.05-0.11--
Purchase of property, plant and equipment-14.1%687973126--
Interest received0.4%5.545.528.0415--
Other inflows (outflows) of cash-522.9%-31.358.65627.4--
Net Cashflows From Investing Activities-46.9%-96.17-65.16-2.95-102.91--
Proceeds from borrowings-32%17525700--
Repayments of borrowings-17.2%265320-119.78-107.14--
Payments of lease liabilities--7.18000--
Dividends paid-77.2%14586059--
Interest paid-17.6%29352622--
Net Cashflows from Financing Activities14.7%-126.38-148.34327--
Net change in cash and cash eq.-653.8%-5.592.194.41-23.99--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-17.6%29352622--
Change in inventories132.6%29-84.87-133.35-290.65--
Depreciation6.9%63595333--
Net Cashflows from Operations2.8%26225523137--
Interest received-25.8%-7.2-5.52-5.9-15.48--
Income taxes paid (refund)6.1%36345270--
Other inflows (outflows) of cash-62.7%-1.31-0.42-0.10.81--

0%
19
19
77
36
34
8.96
Total profit before tax0%19197736348.96
Current tax-7%4.885.17199.068.142.54
Deferred tax2300%1.481.021.951.672.231.31
Total tax2.9%6.356.22111103.85
Total profit (loss) for period0%13135626245.29
Other comp. income net of taxes64.3%0.70.16-0.98-0.07-0.710.79
Total Comprehensive Income8.3%14135525236.09
Earnings Per Share, Basic0%0.690.6931.361.270.28
Earnings Per Share, Diluted0%0.690.6931.361.270.28
Debt equity ratio0%0150180170240025
Debt service coverage ratio0%0190160420180009
Interest service coverage ratio0.5%0.07230.06720.13590.08190.070.0457
29
35
26
22
12
5.92
Depreciation and Amortization6.9%635953332726
Other expenses-4.4%283296326284235272
Total Expenses-2.4%949972693652607547
Profit Before exceptional items and Tax19.2%156131217239226202
Exceptional items before tax-000000
Total profit before tax19.2%156131217239226202
Current tax11.8%393556615751
Deferred tax50.5%7.175.14.41.42.54-8.57
Total tax15.4%464061636042
Total profit (loss) for period21.1%11091156176166160
Other comp. income net of taxes-51.1%-0.98-0.31-0.080.61-0.34-1.95
Total Comprehensive Income20%10991156177166158
Earnings Per Share, Basic26.1%5.884.878.329.418.888.53
Earnings Per Share, Diluted26.1%5.884.878.329.418.888.53
Debt equity ratio-0.1%01702503022015-
Debt service coverage ratio0.3%0940630710.0140.0182-
Interest service coverage ratio2.1%0.08450.06480.11480.13660.221-
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations23.7%210170411238262163
Other Income29.8%8.937.117.67.018.537.77
Total Income23.2%219178418245271171
Cost of Materials7.3%11811011110011794
Employee Expense3.2%333240363531
Finance costs-7.4%5.796.177.437.297.896.84
Depreciation and Amortization6.7%171616161615
Other expenses10.9%726585686862
Total Expenses25.9%200159341209237162
Profit Before exceptional items and Tax0%19197736348.96
Total profit before tax0%19197736348.96
Current tax-7%4.885.17199.068.142.54
Deferred tax2300%1.481.021.951.672.231.31
Total tax2.9%6.356.22111103.85
Total profit (loss) for period0%13135625245.11
Other comp. income net of taxes64.3%0.70.16-0.98-0.07-0.710.79
Total Comprehensive Income0%13135525235.9
Earnings Per Share, Basic0%0.680.6831.351.260.27
Earnings Per Share, Diluted0%0.680.6831.351.260.27
Debt equity ratio0%0150180170240025
Debt service coverage ratio0%0190160420180009
Interest service coverage ratio0.5%0.0720.06690.13590.08160.070.0454
-
0
0
0
0
0
0
Total non-current financial assets0%252528222222
Total non-current assets0.5%1,1341,1281,1421,1391,1301,120
Total assets1.2%2,9492,9142,9992,9063,1092,864
Borrowings, non-current-26.3%293949596967
Total non-current financial liabilities-8.3%111121131141151150
Provisions, non-current3%2.362.322.212.081.991.85
Total non-current liabilities0.1%815814854811812776
Borrowings, current-2.6%190195279265324320
Total current financial liabilities5.9%464438546543754608
Provisions, current-51.7%153018301930
Total current liabilities1%693686797775978801
Total liabilities0.5%1,5081,5001,6511,5861,7901,577
Equity share capital0%187187187187187187
Total equity1.9%1,4411,4141,3481,3191,3191,286
Total equity and liabilities1.2%2,9492,9142,9992,9063,1092,864
Net Cashflows From Operating Activities
0.5%
217
216
-35.41
52
-
-
Proceeds from sales of PPE25.4%0.06-0.26-0.05-0.11--
Purchase of property, plant and equipment-14.1%687973126--
Interest received0.4%5.545.528.0415--
Other inflows (outflows) of cash-522.9%-31.358.65627.4--
Net Cashflows From Investing Activities-46.9%-96.17-65.16-2.95-102.91--
Proceeds from borrowings-32%17525700--
Repayments of borrowings-17.2%265320-119.78-107.14--
Payments of lease liabilities--7.18000--
Dividends paid-77.2%14586059--
Interest paid-17.6%29352622--
Net Cashflows from Financing Activities14.7%-126.38-148.34327--
Net change in cash and cash eq.-653.8%-5.592.194.41-23.99--