Ship Building · Founded 1972 · www.cochinshipyard.in · BSE 540678 · NSE COCHINSHIP · ISIN INE704P01025
No Notes Added Yet
Business
Cochin Shipyard Ltd. (CSL) is the largest public sector shipyard in India. Its core business involves shipbuilding and ship repair services. The company designs, builds, and overhauls various types of vessels, primarily catering to the Indian Navy, Indian Coast Guard, and commercial clients, both domestic and international. CSL generates revenue through contract-based projects for new vessel construction (receiving progress payments at various stages) and from providing maintenance, repair, and refit services for existing ships and offshore structures.
Revenue Mix
Cochin Shipyard's primary business segments are:
Shipbuilding: This segment involves the design and construction of various vessels, including aircraft carriers, frigates, offshore patrol vessels, tankers, bulk carriers, passenger vessels, and specialized vessels. This is typically the larger revenue contributor and involves high-value, long-gestation projects.
Ship Repair: This segment focuses on the repair, maintenance, and refitting of various types of ships and marine structures for defense, commercial, and offshore clients. This segment provides a more stable and recurring revenue stream.
Industry
The shipbuilding industry is capital-intensive, technologically complex, and often cyclical, especially in the commercial segment. It is strategically important for maritime nations due to defense requirements and trade. Cochin Shipyard is a dominant player in India, holding the position of the largest public sector shipyard. It stands out for its capability to undertake complex and high-value defense projects, such as aircraft carriers, positioning it ahead of many domestic peers in terms of technical capability and infrastructure. Globally, it competes with established shipyards, particularly for commercial orders, but holds a strong domestic competitive position, especially in naval contracts.
MOAT
Cochin Shipyard possesses several durable advantages:
Strategic Asset & Government Backing: As a Public Sector Undertaking (PSU) under the Ministry of Ports, Shipping and Waterways, CSL is a strategic asset for India's defense and maritime sectors. This often translates to preferential treatment for defense contracts and government support.
Scale & Infrastructure: CSL boasts the largest shipbuilding and repair facilities in India, capable of handling vessels of significant size and complexity (e.g., India's indigenous aircraft carriers). This infrastructure represents a high barrier to entry.
Technical Expertise & Experience: Decades of experience in designing and building a diverse range of vessels, particularly complex naval platforms, provides CSL with deep technical know-how and a proven track record.
High Entry Barriers: The significant capital investment, long gestation periods for yard development, specialized skilled workforce requirements, and stringent regulatory approvals make it difficult for new players to enter and compete effectively.
Growth Drivers
Indian Navy Modernization & Expansion: Continued significant allocation for defense capital expenditure, particularly for naval assets (new warships, submarines, aircraft carriers), will drive sustained order inflows.
"Make in India" Initiative: Government's push for indigenization in defense and maritime sectors directly benefits domestic shipyards like CSL.
Growth in Ship Repair Market: The existing large fleet of Indian Navy and commercial vessels requires regular maintenance, repair, and refits, providing a consistent demand for CSL's services.
Renewed Commercial Shipbuilding: Potential cyclical upturn in global commercial shipbuilding demand and domestic fleet expansion/renewal could provide opportunities.
Offshore & Specialized Vessels: Demand for offshore support vessels and other specialized ships for industries like oil & gas, renewable energy, and coastal shipping.
Risks
Project Execution Risk: Large-scale, complex shipbuilding projects are prone to delays, cost overruns, and technological challenges, impacting profitability and delivery schedules.
Cyclicality in Commercial Shipbuilding: The commercial shipbuilding segment is highly sensitive to global economic conditions, trade volumes, and freight rates, leading to order book volatility.
Intense Competition: While strong domestically, CSL faces competition from other Indian shipyards (both public and private) and international players, particularly for commercial and export orders.
Dependence on Government Orders: While a strength, a significant portion of the order book is tied to government (especially defense) spending, making it susceptible to policy changes, budget cuts, or order deferrals.
Input Cost Volatility: Fluctuations in prices of raw materials (e.g., steel, specialized equipment) and labor can impact project costs and margins.
Technological Obsolescence: The need to continuously invest in R&D and upgrade technology to remain competitive in a rapidly evolving industry.
Management & Ownership
Cochin Shipyard Ltd. is majority-owned by the Government of India, operating under the administrative control of the Ministry of Ports, Shipping and Waterways. As a Public Sector Undertaking (PSU), its management typically consists of experienced professionals, often with backgrounds in marine engineering, defense, or public administration. The Board of Directors includes government nominees, independent directors, and functional directors, ensuring oversight and adherence to government policies and strategic objectives.
Outlook
Cochin Shipyard has a promising long-term outlook driven by India's strategic imperatives. The strong emphasis on enhancing naval capabilities and self-reliance in defense under the "Make in India" initiative provides a robust order pipeline for complex warship construction. The consistent demand for ship repair and maintenance services further bolsters revenue stability. However, the company faces inherent challenges related to the execution of large, complex projects, potential cost escalations, and the cyclical nature of the global commercial shipbuilding market. While its strategic importance and government backing offer significant advantages, CSL's performance will depend on efficient project management, timely deliveries, and its ability to secure new high-margin orders while managing input cost pressures and competitive intensity.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1286 | 771 | 1143 | 1148 | 1758 | 1069 | 1119 | 1350 | 1484 | 1094 |
| Other Income | 80 | 84 | 101 | 47 | 157 | 54 | 127 | 71 | 157 | 67 |
| Total Income | 1366 | 855 | 1244 | 1194 | 1915 | 1123 | 1246 | 1422 | 1641 | 1161 |
| Total Expenditure | 998 | 594 | 946 | 910 | 1492 | 827 | 1045 | 1164 | 1175 | 901 |
| Operating Profit | 368 | 261 | 298 | 284 | 423 | 296 | 201 | 258 | 467 | 260 |
| Interest | 7 | 7 | 9 | 11 | 12 | 12 | 20 | 28 | 32 | 25 |
| Depreciation | 19 | 19 | 26 | 32 | 27 | 34 | 31 | 33 | 32 | 32 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 342 | 236 | 263 | 242 | 384 | 250 | 150 | 197 | 403 | 202 |
| Provision for Tax | 83 | 62 | 75 | 65 | 97 | 62 | 42 | 52 | 126 | 51 |
| Profit After Tax | 259 | 174 | 189 | 177 | 287 | 188 | 108 | 145 | 276 | 151 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 259 | 174 | 189 | 177 | 287 | 188 | 108 | 145 | 276 | 151 |
| Adjusted Earnings Per Share | 9.8 | 6.6 | 7.2 | 6.7 | 10.9 | 7.1 | 4.1 | 5.5 | 10.5 | 5.8 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2355 | 2966 | 3422 | 2819 | 3191 | 2365 | 3830 | 4820 | 5022 | 5047 |
| Other Income | 189 | 226 | 245 | 191 | 263 | 207 | 310 | 389 | 410 | 422 |
| Total Income | 2544 | 3192 | 3668 | 3010 | 3454 | 2572 | 4141 | 5209 | 5432 | 5470 |
| Total Expenditure | 1891 | 2394 | 2711 | 2096 | 2564 | 2103 | 2949 | 3925 | 4192 | 4285 |
| Operating Profit | 654 | 797 | 957 | 914 | 890 | 469 | 1192 | 1284 | 1240 | 1186 |
| Interest | 12 | 15 | 50 | 58 | 53 | 43 | 46 | 55 | 111 | 105 |
| Depreciation | 38 | 34 | 49 | 60 | 68 | 69 | 75 | 103 | 130 | 128 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 13 | -3 | 62 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 604 | 748 | 858 | 808 | 766 | 418 | 1071 | 1125 | 999 | 952 |
| Provision for Tax | 208 | 270 | 226 | 199 | 202 | 114 | 288 | 298 | 282 | 271 |
| Profit After Tax | 396 | 478 | 632 | 609 | 564 | 305 | 783 | 827 | 717 | 680 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 396 | 478 | 632 | 609 | 564 | 305 | 783 | 827 | 717 | 680 |
| Adjusted Earnings Per Share | 14.6 | 18.2 | 24 | 23.1 | 21.4 | 11.6 | 29.8 | 31.4 | 27.2 | 25.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 29% | 12% | 0% |
| Operating Profit CAGR | -3% | 38% | 6% | 0% |
| PAT CAGR | -13% | 33% | 3% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -31% | 34% | 48% | NA% |
| ROE Average | 13% | 15% | 13% | 14% |
| ROCE Average | 18% | 21% | 18% | 20% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3255 | 3329 | 3723 | 4033 | 4393 | 4428 | 5003 | 5579 | 5873 |
| Minority's Interest | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 123 | 123 | 123 | 123 | 126 | 23 | 23 | 23 | 23 |
| Other Non-Current Liabilities | -18 | -39 | 358 | 305 | 317 | 347 | 395 | 410 | 654 |
| Total Current Liabilities | 2074 | 1762 | 2156 | 2937 | 3463 | 5111 | 6516 | 7277 | 7981 |
| Total Liabilities | 5440 | 5180 | 6360 | 7399 | 8299 | 9908 | 11938 | 13290 | 14531 |
| Fixed Assets | 349 | 376 | 764 | 867 | 970 | 953 | 968 | 3047 | 3164 |
| Other Non-Current Assets | 249 | 686 | 1167 | 1476 | 1488 | 1827 | 2350 | 561 | 745 |
| Total Current Assets | 4842 | 4118 | 4429 | 5056 | 5841 | 7128 | 8620 | 9682 | 10607 |
| Total Assets | 5440 | 5180 | 6360 | 7399 | 8299 | 9908 | 11938 | 13290 | 14531 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 676 | 807 | 1021 | 867 | 351 | 504 | 368 | 306 | 317 |
| Cash Flow from Operating Activities | 631 | -451 | 253 | 710 | 1398 | 1876 | -172 | -284 | -1234 |
| Cash Flow from Investing Activities | -1312 | 1074 | -97 | -443 | -1007 | -1738 | 481 | 538 | 327 |
| Cash Flow from Financing Activities | 812 | -409 | -309 | -405 | -239 | -274 | -371 | -243 | 696 |
| Net Cash Inflow / Outflow | 131 | 214 | -154 | -138 | 152 | -136 | -62 | 10 | -211 |
| Closing Cash & Cash Equivalent | 807 | 1021 | 867 | 729 | 504 | 368 | 306 | 317 | 105 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 14.58 | 18.17 | 24.02 | 23.14 | 21.44 | 11.58 | 29.77 | 31.45 | 27.24 |
| CEPS(Rs) | 15.95 | 19.46 | 25.88 | 25.41 | 24.02 | 14.2 | 32.61 | 35.37 | 32.18 |
| DPS(Rs) | 6 | 6.5 | 8.32 | 7.75 | 8.38 | 8.5 | 9.75 | 9.75 | 9 |
| Book NAV/Share(Rs) | 119.74 | 126.53 | 141.51 | 153.32 | 166.99 | 168.3 | 190.18 | 212.07 | 223.23 |
| Core EBITDA Margin(%) | 19.72 | 19.26 | 20.79 | 25.64 | 19.65 | 11.07 | 23.01 | 18.56 | 16.53 |
| EBIT Margin(%) | 26.16 | 25.73 | 26.52 | 30.74 | 25.67 | 19.53 | 29.17 | 24.49 | 22.11 |
| Pre Tax Margin(%) | 25.66 | 25.21 | 25.06 | 28.67 | 24 | 17.7 | 27.96 | 23.34 | 19.89 |
| PAT Margin (%) | 16.83 | 16.11 | 18.47 | 21.59 | 17.67 | 12.89 | 20.45 | 17.16 | 14.27 |
| Cash Profit Margin (%) | 18.42 | 17.26 | 19.9 | 23.71 | 19.81 | 15.8 | 22.4 | 19.31 | 16.86 |
| ROA(%) | 7.28 | 9 | 10.95 | 8.85 | 7.19 | 3.35 | 7.17 | 6.56 | 5.15 |
| ROE(%) | 12.17 | 14.51 | 17.93 | 15.69 | 13.39 | 6.91 | 16.61 | 15.64 | 12.52 |
| ROCE(%) | 18.24 | 22.34 | 24.87 | 21.65 | 18.88 | 10.17 | 23.31 | 22.12 | 17.6 |
| Receivable days | 89.91 | 59.84 | 36.29 | 41.54 | 45.2 | 59.85 | 30.58 | 20 | 23.55 |
| Inventory Days | 48.75 | 36.8 | 31.82 | 48.4 | 41.89 | 51.82 | 66.66 | 110.64 | 152.07 |
| Payable days | 83.42 | 75.06 | 77.77 | 127.79 | 68.25 | 62.73 | 71.69 | 82.24 | 120.66 |
| PER(x) | 17.26 | 10.84 | 5.5 | 8.11 | 6.86 | 20.54 | 29.28 | 44.73 | 43.83 |
| Price/Book(x) | 2.1 | 1.56 | 0.93 | 1.22 | 0.88 | 1.41 | 4.58 | 6.63 | 5.35 |
| Dividend Yield(%) | 2.38 | 3.3 | 6.29 | 4.13 | 5.7 | 3.57 | 1.12 | 0.69 | 0.75 |
| EV/Net Sales(x) | 1.47 | 0.92 | 0.41 | 1.01 | 0.24 | 0.69 | 4.98 | 7.05 | 6 |
| EV/Core EBITDA(x) | 5.29 | 3.42 | 1.47 | 3.12 | 0.88 | 3.48 | 16.02 | 26.46 | 24.28 |
| Net Sales Growth(%) | 0 | 25.92 | 15.41 | -17.64 | 13.2 | -25.9 | 61.99 | 25.83 | 4.19 |
| EBIT Growth(%) | 0 | 23.83 | 18.96 | -4.54 | -5.46 | -43.63 | 141.95 | 5.66 | -5.93 |
| PAT Growth(%) | 0 | 20.57 | 32.28 | -3.69 | -7.34 | -45.97 | 157.06 | 5.62 | -13.37 |
| EPS Growth(%) | 0 | 24.66 | 32.18 | -3.69 | -7.34 | -45.97 | 157.06 | 5.62 | -13.37 |
| Debt/Equity(x) | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0.01 | 0.19 |
| Current Ratio(x) | 2.33 | 2.34 | 2.05 | 1.72 | 1.69 | 1.39 | 1.32 | 1.33 | 1.33 |
| Quick Ratio(x) | 2.18 | 2.18 | 1.91 | 1.57 | 1.6 | 1.32 | 1.17 | 1.07 | 1.04 |
| Interest Cover(x) | 51.89 | 49.45 | 18.19 | 14.87 | 15.41 | 10.67 | 24.17 | 21.38 | 9.98 |
| Total Debt/Mcap(x) | 0.02 | 0.02 | 0.04 | 0.02 | 0.03 | 0.02 | 0 | 0 | 0.04 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.86 | 72.86 | 72.86 | 67.91 | 67.91 | 67.91 | 67.91 | 67.91 | 67.91 | 67.91 |
| FII | 5.23 | 4.93 | 3.83 | 2.91 | 2.87 | 3.87 | 3.22 | 2.73 | 3.1 | 2.83 |
| DII | 2.44 | 2.5 | 3.01 | 6.63 | 6.81 | 6.31 | 6.47 | 6.46 | 6.04 | 6.95 |
| Public | 19.47 | 19.71 | 20.3 | 22.55 | 22.4 | 21.9 | 22.4 | 22.89 | 22.95 | 22.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 19.17 | 19.17 | 19.17 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 |
| FII | 1.38 | 1.3 | 1.01 | 0.77 | 0.76 | 1.02 | 0.85 | 0.72 | 0.81 | 0.74 |
| DII | 0.64 | 0.66 | 0.79 | 1.74 | 1.79 | 1.66 | 1.7 | 1.7 | 1.59 | 1.83 |
| Public | 5.12 | 5.18 | 5.34 | 5.93 | 5.89 | 5.76 | 5.89 | 6.02 | 6.04 | 5.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | +29% | +12% | — |
| Operating Profit CAGR | -3% | +38% | +6% | — |
| PAT CAGR | -13% | +33% | +3% | — |
| Share Price CAGR | -31% | +34% | +48% | — |
| ROE Average | +13% | +15% | +13% | +14% |
| ROCE Average | +18% | +21% | +18% | +20% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.86 | 72.86 | 72.86 | 67.91 | 67.91 | 67.91 | 67.91 | 67.91 | 67.91 | 67.91 |
| FII | 5.23 | 4.93 | 3.83 | 2.91 | 2.87 | 3.87 | 3.22 | 2.73 | 3.1 | 2.83 |
| DII | 2.44 | 2.5 | 3.01 | 6.63 | 6.81 | 6.31 | 6.47 | 6.46 | 6.04 | 6.95 |
| Public | 19.47 | 19.71 | 20.3 | 22.55 | 22.4 | 21.9 | 22.4 | 22.89 | 22.95 | 22.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 19.17 | 19.17 | 19.17 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 |
| FII | 1.38 | 1.3 | 1.01 | 0.77 | 0.76 | 1.02 | 0.85 | 0.72 | 0.81 | 0.74 |
| DII | 0.64 | 0.66 | 0.79 | 1.74 | 1.79 | 1.66 | 1.7 | 1.7 | 1.59 | 1.83 |
| Public | 5.12 | 5.18 | 5.34 | 5.93 | 5.89 | 5.76 | 5.89 | 6.02 | 6.04 | 5.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.