Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹33858 Cr.
Stock P/E
47.2
P/B
5.6
Current Price
₹1287
Book Value
₹ 229
Face Value
5
52W High
₹1890
52W Low
₹ 1186.6
Dividend Yield
0.7%

Cochin Shipyard Overview

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.

Cochin Shipyard Share Price

Live · BSE / NSE · Inception: 1972
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Cochin Shipyard Quarterly Results

#(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

Cochin Shipyard Profit & Loss

#(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

Cochin Shipyard Balance Sheet

#(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

Cochin Shipyard Cash Flow

#(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

Cochin Shipyard Ratios

# 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

Growth Rates

Compounded annual
# 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%

Cochin Shipyard Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 67.91 %
FII 2.83 %
DII (MF + Insurance) 6.95 %
Public (retail) 22.3 %
Others 0.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 72.8672.8672.8667.9167.9167.9167.9167.9167.9167.91
FII 5.234.933.832.912.873.873.222.733.12.83
DII 2.442.53.016.636.816.316.476.466.046.95
Public 19.4719.7120.322.5522.421.922.422.8922.9522.3
Others 0000000000
Total 100100100100100100100100100100

Cochin Shipyard Peer Comparison

Ship Building Edit Columns

Cochin Shipyard Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Cochin Shipyard Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Debtor days have increased from 82.24 to 120.66days.
  • Stock is trading at 5.6 times its book value.
  • The company has delivered a poor profit growth of 3% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp