Market Cap ₹39757 Cr.
Stock P/E 50.8
P/B 7.3
Current Price ₹1511.2
Book Value ₹ 207.3
Face Value 5
52W High ₹2977.1
Dividend Yield 0.65%
52W Low ₹ 1060.3
Cochin Shipyard Ltd is an India-based employer. The Company is focused on presenting cater to customers engaged within the defence area in India and clients engaged in the industrial region. In addition to shipbuilding and ship restore, the Company offers marine engineering training. The Company's docks consists ship repair dock and shipbuilding dock. Ship restore dock is allows to accommodate vessels with a maximum potential of 125,000 DWT. In addition, ship repair dock gives a flexible variety of merchandise together with, tankers, product providers, bulk carriers, passenger vessels, high bollard pull tugs, and air defence deliver. Shipbuilding dock can accommodate vessels with a most capability of 110,000 DWT. The Company has constructed a lot of vessels starting from bulk carriers, tankers and passengers ships to offshore support vessels and port crafts.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 683 | 642 | 600 | 476 | 1012 | 1056 | 1286 | 771 | 1143 | 1148 |
| Other Income | 62 | 23 | 73 | 84 | 89 | 58 | 80 | 84 | 101 | 47 |
| Total Income | 745 | 665 | 673 | 560 | 1100 | 1114 | 1366 | 855 | 1244 | 1194 |
| Total Expenditure | 548 | 493 | 667 | 397 | 821 | 746 | 998 | 594 | 946 | 910 |
| Operating Profit | 197 | 172 | 6 | 163 | 280 | 368 | 368 | 261 | 298 | 284 |
| Interest | 12 | 12 | 0 | 9 | 10 | 8 | 7 | 7 | 9 | 11 |
| Depreciation | 20 | 19 | 11 | 17 | 19 | 20 | 19 | 19 | 26 | 32 |
| Exceptional Income / Expenses | 0 | 0 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 165 | 140 | 57 | 137 | 251 | 340 | 342 | 236 | 263 | 242 |
| Provision for Tax | 52 | 30 | 17 | 39 | 70 | 96 | 83 | 62 | 75 | 65 |
| Profit After Tax | 113 | 110 | 39 | 99 | 182 | 244 | 259 | 174 | 189 | 177 |
| Adjustments | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 113 | 110 | 39 | 99 | 182 | 244 | 259 | 174 | 189 | 177 |
| Adjusted Earnings Per Share | 4.3 | 4.2 | 1.5 | 3.7 | 6.9 | 9.3 | 9.8 | 6.6 | 7.2 | 6.7 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 2355 | 2966 | 3422 | 2819 | 3191 | 2365 | 3830 | 4348 |
| Other Income | 189 | 226 | 245 | 191 | 263 | 207 | 310 | 312 |
| Total Income | 2544 | 3192 | 3668 | 3010 | 3454 | 2572 | 4141 | 4659 |
| Total Expenditure | 1891 | 2394 | 2711 | 2096 | 2564 | 2103 | 2949 | 3448 |
| Operating Profit | 654 | 797 | 957 | 914 | 890 | 469 | 1192 | 1211 |
| Interest | 12 | 15 | 50 | 58 | 53 | 43 | 46 | 34 |
| Depreciation | 38 | 34 | 49 | 60 | 68 | 69 | 75 | 96 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 13 | -3 | 62 | 0 | 0 |
| Profit Before Tax | 604 | 748 | 858 | 808 | 766 | 418 | 1071 | 1083 |
| Provision for Tax | 208 | 270 | 226 | 199 | 202 | 114 | 288 | 285 |
| Profit After Tax | 396 | 478 | 632 | 609 | 564 | 305 | 783 | 799 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 396 | 478 | 632 | 609 | 564 | 305 | 783 | 799 |
| Adjusted Earnings Per Share | 14.6 | 18.2 | 24 | 23.1 | 21.4 | 11.6 | 29.8 | 30.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 62% | 11% | 5% | 0% |
| Operating Profit CAGR | 154% | 9% | 8% | 0% |
| PAT CAGR | 157% | 9% | 10% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 37% | 106% | 64% | NA% |
| ROE Average | 17% | 12% | 14% | 14% |
| ROCE Average | 23% | 17% | 20% | 20% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3255 | 3329 | 3723 | 4033 | 4393 | 4428 | 5003 |
| Minority's Interest | 6 | 5 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 123 | 123 | 123 | 123 | 126 | 23 | 23 |
| Other Non-Current Liabilities | -18 | -39 | 358 | 305 | 317 | 347 | 395 |
| Total Current Liabilities | 2074 | 1762 | 2156 | 2937 | 3463 | 5111 | 6516 |
| Total Liabilities | 5440 | 5180 | 6360 | 7399 | 8299 | 9908 | 11938 |
| Fixed Assets | 349 | 376 | 764 | 867 | 970 | 953 | 968 |
| Other Non-Current Assets | 249 | 686 | 1167 | 1476 | 1488 | 1827 | 2332 |
| Total Current Assets | 4842 | 4118 | 4429 | 5056 | 5841 | 7128 | 8639 |
| Total Assets | 5440 | 5180 | 6360 | 7399 | 8299 | 9908 | 11938 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 676 | 807 | 1021 | 867 | 351 | 504 | 368 |
| Cash Flow from Operating Activities | 631 | -451 | 253 | 710 | 1398 | 1876 | -172 |
| Cash Flow from Investing Activities | -1312 | 1074 | -97 | -443 | -1007 | -1738 | 481 |
| Cash Flow from Financing Activities | 812 | -409 | -309 | -405 | -239 | -274 | -371 |
| Net Cash Inflow / Outflow | 131 | 214 | -154 | -138 | 152 | -136 | -62 |
| Closing Cash & Cash Equivalent | 807 | 1021 | 867 | 729 | 504 | 368 | 306 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 14.58 | 18.17 | 24.02 | 23.14 | 21.44 | 11.58 | 29.77 |
| CEPS(Rs) | 15.95 | 19.46 | 25.88 | 25.41 | 24.02 | 14.2 | 32.61 |
| DPS(Rs) | 6 | 6.5 | 8.32 | 7.75 | 8.38 | 8.5 | 9.75 |
| Book NAV/Share(Rs) | 119.74 | 126.53 | 141.51 | 153.32 | 166.99 | 168.3 | 190.18 |
| Core EBITDA Margin(%) | 19.72 | 19.26 | 20.79 | 25.64 | 19.65 | 11.07 | 23.01 |
| EBIT Margin(%) | 26.16 | 25.73 | 26.52 | 30.74 | 25.67 | 19.53 | 29.17 |
| Pre Tax Margin(%) | 25.66 | 25.21 | 25.06 | 28.67 | 24 | 17.7 | 27.96 |
| PAT Margin (%) | 16.83 | 16.11 | 18.47 | 21.59 | 17.67 | 12.89 | 20.45 |
| Cash Profit Margin (%) | 18.42 | 17.26 | 19.9 | 23.71 | 19.81 | 15.8 | 22.4 |
| ROA(%) | 7.28 | 9 | 10.95 | 8.85 | 7.19 | 3.35 | 7.17 |
| ROE(%) | 12.17 | 14.51 | 17.93 | 15.69 | 13.39 | 6.91 | 16.61 |
| ROCE(%) | 18.24 | 22.34 | 24.87 | 21.65 | 18.88 | 10.17 | 23.31 |
| Receivable days | 89.91 | 59.84 | 36.29 | 41.54 | 45.2 | 59.85 | 33.06 |
| Inventory Days | 48.75 | 36.8 | 31.82 | 48.4 | 41.89 | 51.82 | 66.66 |
| Payable days | 83.42 | 75.06 | 77.77 | 127.79 | 68.25 | 62.73 | 71.69 |
| PER(x) | 17.26 | 10.84 | 5.5 | 8.11 | 6.86 | 20.54 | 29.28 |
| Price/Book(x) | 2.1 | 1.56 | 0.93 | 1.22 | 0.88 | 1.41 | 4.58 |
| Dividend Yield(%) | 2.38 | 3.3 | 6.29 | 4.13 | 5.7 | 3.57 | 1.12 |
| EV/Net Sales(x) | 1.47 | 0.92 | 0.41 | 1.01 | 0.24 | 0.69 | 4.98 |
| EV/Core EBITDA(x) | 5.29 | 3.42 | 1.47 | 3.12 | 0.88 | 3.48 | 16.02 |
| Net Sales Growth(%) | 0 | 25.92 | 15.41 | -17.64 | 13.2 | -25.9 | 61.99 |
| EBIT Growth(%) | 0 | 23.83 | 18.96 | -4.54 | -5.46 | -43.63 | 141.95 |
| PAT Growth(%) | 0 | 20.57 | 32.28 | -3.69 | -7.34 | -45.97 | 157.06 |
| EPS Growth(%) | 0 | 24.66 | 32.18 | -3.69 | -7.34 | -45.97 | 157.06 |
| Debt/Equity(x) | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0 |
| Current Ratio(x) | 2.33 | 2.34 | 2.05 | 1.72 | 1.69 | 1.39 | 1.33 |
| Quick Ratio(x) | 2.18 | 2.18 | 1.91 | 1.57 | 1.6 | 1.32 | 1.17 |
| Interest Cover(x) | 51.89 | 49.45 | 18.19 | 14.87 | 15.41 | 10.67 | 24.17 |
| Total Debt/Mcap(x) | 0.02 | 0.02 | 0.04 | 0.02 | 0.03 | 0.02 | 0 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.86 | 72.86 | 72.86 | 72.86 | 72.86 | 72.86 | 72.86 | 72.86 | 67.91 | 67.91 |
| FII | 6.87 | 6.28 | 5.73 | 5.81 | 4.1 | 5.23 | 4.93 | 3.83 | 2.91 | 2.87 |
| DII | 3.87 | 3.79 | 3.21 | 2.25 | 2.2 | 2.44 | 2.5 | 3.01 | 6.63 | 6.81 |
| Public | 16.4 | 17.07 | 18.19 | 19.08 | 20.83 | 19.47 | 19.71 | 20.3 | 22.55 | 22.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 | 19.17 | 19.17 | 19.17 | 17.87 | 17.87 |
| FII | 0.9 | 0.83 | 0.75 | 0.76 | 0.54 | 1.38 | 1.3 | 1.01 | 0.77 | 0.76 |
| DII | 0.51 | 0.5 | 0.42 | 0.3 | 0.29 | 0.64 | 0.66 | 0.79 | 1.74 | 1.79 |
| Public | 2.16 | 2.24 | 2.39 | 2.51 | 2.74 | 5.12 | 5.18 | 5.34 | 5.93 | 5.89 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.15 | 13.15 | 13.15 | 13.15 | 13.15 | 26.31 | 26.31 | 26.31 | 26.31 | 26.31 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
