NMDC Ltd
NSE:NMDC

Watchlist Manager
NMDC Ltd Logo
NMDC Ltd
NSE:NMDC
Watchlist
Price: 78.55 INR 0.78% Market Closed
Market Cap: 690.6B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+29%
5Y
+158%
10Y
-
Operating Income
+
3Y
+9%
5Y
+83%
10Y
-
Net Income
+
3Y
+12%
5Y
+135%
10Y
-

Earnings Waterfall
NMDC Ltd

Revenue
266.9B INR
Cost of Revenue
-120.7B INR
Gross Profit
146.2B INR
Operating Expenses
-61.9B INR
Operating Income
84.3B INR
Other Expenses
-14.1B INR
Net Income
70.3B INR

Income Statement
NMDC Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19
0
0
0
33
0
0
0
101
0
0
0
323
0
0
0
683
0
0
0
713
0
0
0
0
0
0
Revenue
22 300
N/A
24 508
+10%
30 824
+26%
35 269
+14%
37 109
+5%
41 831
+13%
41 191
-2%
42 854
+4%
41 858
-2%
47 474
+13%
48 376
+2%
53 161
+10%
57 113
+7%
71 562
+25%
78 886
+10%
88 250
+12%
75 640
-14%
80 929
+7%
78 014
-4%
70 338
-10%
62 391
-11%
83 336
+34%
94 737
+14%
105 905
+12%
113 693
+7%
126 174
+11%
129 740
+3%
128 803
-1%
112 619
-13%
113 197
+1%
108 692
-4%
100 947
-7%
107 043
+6%
107 346
+0%
106 025
-1%
113 780
+7%
120 582
+6%
24 220
-80%
48 599
+101%
85 093
+75%
121 527
+43%
129 943
+7%
127 982
-2%
121 552
-5%
116 992
-4%
103 730
-11%
103 611
0%
117 098
+13%
153 701
+31%
199 448
+30%
245 084
+23%
260 271
+6%
258 817
-1%
241 366
-7%
206 716
-14%
185 178
-10%
176 669
-5%
182 945
+4%
189 800
+4%
206 699
+9%
213 079
+3%
213 274
+0%
222 323
+4%
233 902
+5%
239 055
+2%
252 302
+6%
266 894
+6%
Gross Profit
Cost of Revenue
(4 152)
(4 501)
(4 220)
(4 108)
(4 245)
(2 980)
(3 373)
(3 621)
(4 568)
(3 874)
(3 960)
(4 030)
(6 025)
(6 185)
(6 393)
(6 784)
(6 122)
(5 917)
(6 537)
(8 026)
(10 356)
(11 042)
(12 825)
(13 907)
(15 905)
(16 849)
(17 955)
(18 285)
(18 357)
(19 017)
(17 874)
(17 307)
(16 370)
(16 912)
(17 738)
(18 760)
(27 854)
(7 225)
(14 748)
(24 125)
(34 108)
(35 499)
(35 139)
(34 373)
(36 445)
(32 761)
(33 143)
(34 574)
(44 203)
(54 739)
(78 094)
(95 829)
(104 182)
(113 531)
(102 679)
(95 813)
(80 041)
(99 775)
(102 750)
(105 586)
(99 626)
(99 553)
(100 797)
(107 022)
(109 020)
(115 617)
(120 665)
Gross Profit
18 148
N/A
20 009
+10%
26 605
+33%
31 162
+17%
32 865
+5%
38 851
+18%
37 817
-3%
39 232
+4%
37 290
-5%
43 599
+17%
44 417
+2%
49 131
+11%
51 088
+4%
65 377
+28%
72 492
+11%
81 465
+12%
69 518
-15%
75 011
+8%
71 476
-5%
62 312
-13%
52 035
-16%
72 294
+39%
81 911
+13%
91 998
+12%
97 788
+6%
109 326
+12%
111 787
+2%
110 519
-1%
94 262
-15%
94 180
0%
90 818
-4%
83 640
-8%
90 673
+8%
90 433
0%
88 286
-2%
95 018
+8%
92 729
-2%
16 995
-82%
33 852
+99%
60 969
+80%
87 419
+43%
94 446
+8%
92 844
-2%
87 180
-6%
80 548
-8%
70 969
-12%
70 468
-1%
82 524
+17%
109 497
+33%
144 710
+32%
166 991
+15%
164 443
-2%
154 635
-6%
127 836
-17%
104 037
-19%
89 365
-14%
96 628
+8%
83 169
-14%
87 050
+5%
101 113
+16%
113 453
+12%
113 721
+0%
121 526
+7%
126 881
+4%
130 036
+2%
136 685
+5%
146 229
+7%
Operating Income
Operating Expenses
(6 964)
(6 781)
(7 378)
(7 364)
(7 162)
(7 478)
(6 853)
(6 464)
(5 854)
(6 365)
(5 363)
(4 538)
(8 315)
(10 512)
(12 981)
(15 024)
(11 866)
(11 691)
(10 838)
(10 608)
(8 579)
(9 449)
(10 178)
(10 135)
(12 541)
(12 326)
(11 308)
(10 576)
(6 275)
(5 747)
(7 411)
(8 936)
(18 278)
(22 043)
(24 324)
(25 964)
(16 511)
(3 384)
(8 335)
(14 613)
(20 948)
(23 595)
(24 291)
(24 212)
(23 470)
(24 947)
(24 302)
(24 550)
(23 880)
(24 852)
(26 359)
(25 368)
(31 667)
(27 962)
(26 919)
(27 183)
(39 451)
(24 898)
(25 533)
(30 912)
(44 018)
(40 881)
(46 877)
(48 790)
(52 735)
(58 365)
(61 902)
Selling, General & Administrative
(4 792)
(4 437)
(4 552)
(4 792)
(4 943)
(3 926)
(3 518)
(3 006)
(3 842)
(3 818)
(4 224)
(4 664)
(7 544)
(6 463)
(7 405)
(8 035)
(10 934)
(7 454)
(6 551)
(6 097)
(7 756)
(4 929)
(5 705)
(5 883)
(11 161)
(7 804)
(6 502)
(5 459)
(4 760)
(1 374)
(2 910)
(4 229)
(8 180)
(10 731)
(12 268)
(12 936)
(14 633)
(318)
(657)
(2 354)
(17 363)
(6 858)
(7 669)
(7 914)
(19 143)
(8 184)
(8 701)
(9 616)
(19 841)
(10 871)
(11 075)
(9 552)
(26 740)
(8 999)
(7 693)
(7 124)
(32 896)
(4 815)
(4 884)
(8 972)
(37 551)
(18 574)
(23 586)
(24 451)
(46 050)
(23 802)
(23 785)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(518)
0
0
0
(971)
0
0
0
(1 461)
0
0
0
(1 742)
0
0
0
(1 458)
0
0
0
(784)
0
0
Depreciation & Amortization
(638)
(636)
(1 041)
(986)
(1 137)
(1 129)
(714)
(715)
(800)
(805)
(817)
(861)
(600)
(624)
(647)
(646)
(736)
(619)
(690)
(722)
(732)
(917)
(969)
(1 048)
(1 204)
(1 303)
(1 320)
(1 357)
(1 302)
(1 305)
(1 322)
(1 330)
(1 385)
(1 422)
(1 438)
(1 461)
(1 507)
(616)
(1 291)
(1 985)
(2 790)
(2 823)
(3 125)
(3 078)
(2 949)
(2 875)
(2 434)
(2 393)
(2 285)
(2 264)
(2 327)
(2 328)
(2 877)
(3 173)
(3 316)
(3 546)
(3 362)
(3 205)
(3 351)
(3 334)
(3 507)
(3 552)
(3 695)
(3 902)
(4 255)
(4 553)
(4 622)
Other Operating Expenses
(1 534)
(1 708)
(1 785)
(1 588)
(1 083)
(2 425)
(2 622)
(2 743)
(1 212)
(1 741)
(322)
987
(171)
(3 426)
(4 931)
(6 345)
(197)
(3 620)
(3 598)
(3 790)
(91)
(3 603)
(3 503)
(3 203)
(176)
(3 218)
(3 486)
(3 760)
(213)
(3 068)
(3 179)
(3 377)
(8 714)
(9 892)
(10 619)
(11 569)
(372)
(2 450)
(6 388)
(10 275)
(794)
(13 916)
(13 498)
(13 221)
(860)
(13 887)
(13 165)
(12 540)
(782)
(11 717)
(12 959)
(13 489)
(589)
(15 791)
(15 911)
(16 514)
(1 451)
(16 879)
(17 297)
(18 606)
(1 502)
(18 755)
(19 596)
(20 438)
(1 646)
(30 010)
(33 495)
Operating Income
11 184
N/A
13 226
+18%
19 225
+45%
23 796
+24%
25 702
+8%
31 373
+22%
30 965
-1%
32 768
+6%
31 436
-4%
37 234
+18%
39 052
+5%
44 592
+14%
42 773
-4%
54 864
+28%
59 511
+8%
66 442
+12%
57 652
-13%
63 319
+10%
60 636
-4%
51 701
-15%
43 456
-16%
62 844
+45%
71 734
+14%
81 863
+14%
85 247
+4%
97 000
+14%
100 479
+4%
99 944
-1%
87 987
-12%
88 433
+1%
83 406
-6%
74 703
-10%
72 395
-3%
68 390
-6%
63 963
-6%
69 055
+8%
76 217
+10%
13 611
-82%
25 516
+87%
46 355
+82%
66 471
+43%
70 849
+7%
68 552
-3%
62 967
-8%
57 078
-9%
46 022
-19%
46 166
+0%
57 974
+26%
85 618
+48%
119 856
+40%
140 630
+17%
139 073
-1%
122 968
-12%
99 874
-19%
77 118
-23%
62 182
-19%
57 177
-8%
58 272
+2%
61 518
+6%
70 201
+14%
69 435
-1%
72 840
+5%
74 649
+2%
78 091
+5%
77 301
-1%
78 320
+1%
84 328
+8%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
6 469
0
0
0
8 678
0
0
0
8 353
0
0
0
11 088
0
0
0
19 618
(15)
(15)
0
(132)
(132)
(132)
(132)
19 947
(108)
(205)
(301)
4 792
(412)
(412)
(414)
4 065
(75)
5
87
2 486
(104)
(104)
(180)
4 144
(514)
(679)
(886)
4 824
(661)
(665)
(686)
9 624
(951)
(1 056)
(1 342)
10 097
(1 817)
(1 603)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(513)
(513)
(513)
(513)
0
0
0
0
455
0
0
0
0
0
0
0
(964)
(964)
(964)
(964)
0
0
0
0
0
0
0
0
12 373
12 373
12 373
9 850
(2 822)
(2 822)
(2 822)
(299)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
(1)
0
0
0
13
0
0
0
11
0
0
0
69
0
0
0
0
0
0
0
30
0
0
0
3
0
0
0
0
0
0
0
(7)
0
0
0
(19)
0
0
0
1
0
0
0
(7)
0
0
0
(18)
0
0
Total Other Income
1 053
0
0
0
1 999
0
0
0
3 547
0
0
0
230
0
0
0
152
0
0
0
251
0
0
0
917
4 407
9 423
14 663
437
21 280
22 095
22 404
22 389
22 077
21 630
21 144
890
1 253
2 564
3 927
675
5 865
5 830
5 769
972
4 632
4 244
4 001
859
4 240
4 241
4 711
2 650
7 204
10 578
11 097
2 091
9 165
8 112
9 430
3 297
14 416
14 813
15 198
4 060
15 286
15 511
Pre-Tax Income
12 237
N/A
13 226
+8%
19 225
+45%
23 796
+24%
27 701
+16%
31 373
+13%
30 965
-1%
32 768
+6%
34 983
+7%
37 234
+6%
39 052
+5%
44 592
+14%
49 475
+11%
54 864
+11%
59 511
+8%
66 442
+12%
66 482
+0%
63 319
-5%
60 636
-4%
51 701
-15%
52 073
+1%
62 844
+21%
71 734
+14%
81 863
+14%
97 263
+19%
101 407
+4%
109 901
+8%
114 605
+4%
107 597
-6%
109 184
+1%
104 973
-4%
96 594
-8%
94 651
-2%
90 335
-5%
85 460
-5%
90 066
+5%
97 540
+8%
14 757
-85%
27 877
+89%
49 983
+79%
71 940
+44%
76 303
+6%
73 970
-3%
68 323
-8%
61 150
-10%
49 617
-19%
49 453
0%
61 098
+24%
88 955
+46%
123 991
+39%
144 766
+17%
143 604
-1%
129 742
-10%
106 563
-18%
87 016
-18%
72 391
-17%
76 466
+6%
79 147
+4%
81 337
+3%
88 794
+9%
79 527
-10%
83 483
+5%
85 584
+3%
91 649
+7%
91 439
0%
91 788
+0%
98 235
+7%
Net Income
Tax Provision
(4 682)
(4 942)
(6 904)
(8 369)
(9 423)
(10 663)
(10 524)
(11 132)
(11 781)
(12 576)
(13 223)
(15 142)
(16 965)
(18 799)
(20 396)
(22 759)
(22 759)
(21 670)
(20 729)
(17 673)
(17 601)
(21 069)
(23 882)
(27 202)
(32 266)
(33 443)
(36 091)
(37 387)
(34 942)
(35 480)
(34 114)
(31 395)
(31 228)
(30 251)
(28 978)
(30 839)
(33 397)
(5 013)
(11 780)
(18 127)
(25 565)
(27 889)
(24 893)
(21 253)
(25 127)
(20 057)
(19 178)
(23 491)
(26 485)
(34 923)
(40 041)
(39 478)
(35 823)
(29 880)
(24 864)
(21 683)
(21 082)
(21 866)
(22 662)
(24 459)
(23 804)
(24 737)
(25 131)
(26 926)
(26 041)
(26 351)
(27 927)
Income from Continuing Operations
7 554
8 285
12 322
15 427
18 278
20 708
20 439
21 636
23 202
24 659
25 830
29 450
32 510
36 065
39 114
43 682
43 724
41 649
39 909
34 030
34 473
41 776
47 852
54 661
64 996
67 963
73 810
77 218
72 656
73 704
70 858
65 198
63 424
60 086
56 485
59 230
64 142
9 744
16 097
31 856
46 375
48 414
49 078
47 071
36 023
29 560
30 274
37 606
62 471
89 068
104 725
104 126
93 920
76 683
62 153
50 709
55 384
57 282
58 675
64 335
55 722
58 746
60 454
64 723
65 398
65 437
70 308
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
4
9
7
10
11
3
3
1
(2)
4
4
5
6
6
6
7
(8)
(11)
(23)
(24)
13
42
71
131
129
110
93
38
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(421)
(67)
(96)
(158)
(191)
(190)
(260)
(6)
(286)
(223)
(326)
(20)
292
245
320
(165)
(123)
(330)
660
745
648
831
(18)
4
(4)
132
215
(72)
(78)
(132)
(75)
Net Income (Common)
7 554
N/A
8 285
+10%
12 322
+49%
15 427
+25%
18 278
+18%
20 708
+13%
20 439
-1%
21 636
+6%
23 202
+7%
24 659
+6%
25 830
+5%
29 450
+14%
32 510
+10%
36 065
+11%
39 114
+8%
43 682
+12%
43 724
+0%
41 649
-5%
39 909
-4%
34 030
-15%
34 473
+1%
41 776
+21%
47 852
+15%
54 661
+14%
64 992
+19%
67 963
+5%
73 810
+9%
77 218
+5%
72 654
-6%
73 703
+1%
70 857
-4%
65 197
-8%
63 424
-3%
60 086
-5%
56 485
-6%
59 230
+5%
63 710
+8%
9 678
-85%
16 003
+65%
31 701
+98%
46 188
+46%
48 228
+4%
48 822
+1%
47 068
-4%
35 733
-24%
29 327
-18%
29 932
+2%
37 566
+26%
62 770
+67%
89 322
+42%
105 059
+18%
103 979
-1%
93 796
-10%
76 353
-19%
62 814
-18%
51 438
-18%
56 015
+9%
58 082
+4%
58 622
+1%
64 339
+10%
55 751
-13%
58 936
+6%
60 789
+3%
64 770
+7%
65 420
+1%
65 390
0%
70 262
+7%
EPS (Diluted)
0.63
N/A
0.69
+10%
1.03
+49%
1.29
+25%
1.53
+19%
1.74
+14%
1.71
-2%
1.81
+6%
1.95
+8%
2.07
+6%
2.16
+4%
2.47
+14%
2.73
+11%
3.03
+11%
3.28
+8%
3.66
+12%
3.67
+0%
3.5
-5%
3.35
-4%
2.86
-15%
2.89
+1%
3.51
+21%
4.02
+15%
4.59
+14%
5.46
+19%
5.71
+5%
6.2
+9%
6.49
+5%
6.1
-6%
6.19
+1%
5.95
-4%
5.48
-8%
5.33
-3%
5.05
-5%
4.74
-6%
4.97
+5%
5.35
+8%
1.02
-81%
1.68
+65%
3.33
+98%
5.02
+51%
5.25
+5%
5.31
+1%
5.12
-4%
3.89
-24%
3.18
-18%
3.26
+3%
4.09
+25%
7.13
+74%
10.15
+42%
11.94
+18%
11.82
-1%
10.66
-10%
8.68
-19%
7.14
-18%
5.84
-18%
6.37
+9%
6.6
+4%
6.66
+1%
7.31
+10%
6.34
-13%
6.69
+6%
6.9
+3%
7.37
+7%
7.44
+1%
7.44
N/A
7.99
+7%

See Also

Summary
NMDC intrinsic value, competitors valuation, and company profile.
DCF Valuation
NMDC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NMDC stock valuation using valuation multiples.
Wall Street Estimates
NMDC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NMDC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.