WEBSITE BSE:542011 NSE: GRSE Inc. Year: 1934 Industry: Ship Building My Bucket: Add Stock
Last updated: 15:59
No Notes Added Yet
1. Business Overview
Garden Reach Shipbuilders & Engineers Ltd. (GRSE) is one of India's premier public sector shipbuilding companies, primarily engaged in the design, construction, and repair of warships, auxiliary vessels, and other specialized vessels for the Indian Navy and Indian Coast Guard. Its core business model revolves around securing and executing large, complex, and long-term contracts from the Ministry of Defence. The company also undertakes general engineering activities, including the manufacture of deck machinery items, pre-fabricated steel bridges, and marine pumps. GRSE makes money through revenue generated from the delivery of vessels and engineering products, project milestones, and repair services.
2. Key Segments / Revenue Mix
GRSE's revenue is overwhelmingly dominated by its Shipbuilding segment, which includes the construction of various types of naval warships (frigates, corvettes, ASW shallow water craft, survey vessels), Coast Guard offshore patrol vessels, and other specialized vessels like landing craft utilities. While specific percentage breakdowns are not publicly detailed for routine reporting, shipbuilding forms the vast majority of its top-line. A smaller portion comes from Ship Repair and General Engineering (e.g., manufacture of marine engines, deck machinery, pre-fabricated bridges), which provide diversification but are secondary to its core shipbuilding activities.
3. Industry & Positioning
GRSE operates in the highly strategic and capital-intensive Indian defense shipbuilding industry. This industry is characterized by high barriers to entry due to the specialized technology, massive infrastructure requirements, long project cycles, and stringent defense clearances. The industry structure is largely an oligopoly dominated by a few public sector undertakings (PSUs) like Mazagon Dock Shipbuilders, Cochin Shipyard, and GRSE, alongside a few private players such as Larsen & Toubro. GRSE is positioned as a key national shipbuilder, particularly noted for its capability in building smaller to medium-sized sophisticated warships and auxiliary vessels. It has a strong track record of indigenization and plays a crucial role in strengthening India's naval capabilities.
4. Competitive Advantage (Moat)
Government Ownership & Strategic Importance: As a Public Sector Undertaking (PSU) under the Ministry of Defence, GRSE benefits from preferred supplier status and a strong relationship with its primary customers, the Indian Navy and Coast Guard. This provides a consistent pipeline of large, strategic orders.
High Barriers to Entry: The immense capital investment, specialized technical expertise, long lead times, and rigorous certifications required to build complex naval vessels create a significant hurdle for new entrants.
Established Track Record & Expertise: Decades of experience in designing and building a diverse range of naval platforms for the Indian armed forces provides GRSE with unparalleled domain knowledge and operational experience.
Indigenization Focus: GRSE's capabilities in indigenous design and manufacturing align with the "Make in India" and "Atmanirbhar Bharat" defense initiatives, giving it a structural advantage in securing domestic contracts.
5. Growth Drivers
Indian Navy Modernization & Fleet Expansion: The Indian Navy's continuous drive to expand, modernize, and replace its aging fleet, along with the government's focus on bolstering maritime security, will fuel substantial order inflows.
"Make in India" / Atmanirbhar Bharat in Defence: Government policy promoting indigenous defense manufacturing directly benefits GRSE by prioritizing domestic shipyards for new orders and reducing reliance on imports.
Coastal Security Enhancements: Increased focus on strengthening the Indian Coast Guard's capabilities to protect India's vast coastline provides opportunities for new vessel orders.
Export Potential: Growing interest from friendly foreign navies for cost-effective and proven Indian-built naval platforms offers an avenue for export growth, leveraging GRSE's established capabilities.
Technology Upgrades: The need for more advanced and specialized vessels, including autonomous and unmanned platforms, will drive demand for GRSE's evolving technical expertise.
6. Risks
Customer Concentration: GRSE is heavily reliant on orders from the Indian Navy and Coast Guard. Any significant shifts in defense policy, budget cuts, or project delays by the Ministry of Defence can directly and substantially impact revenue and profitability.
Project Execution & Cost Overruns: Shipbuilding projects are complex, long-term endeavors with inherent risks of technical challenges, delays, and cost escalations (e.g., due to material price volatility), which can erode profit margins.
Competition: While PSUs are favored, there is increasing competition from other public and private sector shipyards for new defense contracts.
Regulatory & Political Risks: As a PSU in a strategic sector, GRSE is subject to government policy changes, bureaucratic delays, and political influence, which can impact strategic decisions and project timelines.
Input Cost Volatility: Fluctuations in prices of key raw materials like steel and specialized components, as well as imported equipment, can affect project costs and profitability, especially for fixed-price contracts.
7. Management & Ownership
GRSE is a Public Sector Undertaking (PSU), with the Government of India, primarily through the Ministry of Defence, being the promoter and majority shareholder. Its management typically comprises individuals appointed by the Government, often with extensive experience in defense, engineering, or public administration. The management's focus is on executing government contracts, achieving strategic national objectives like indigenization, and maintaining operational efficiency. Decisions and strategic direction are often aligned with broader government defense policies and initiatives.
8. Outlook
GRSE's outlook is fundamentally linked to India's strategic defense priorities and naval expansion plans. The company is well-positioned to benefit from the government's persistent emphasis on "Make in India" for defense and the continuous modernization of the Indian Navy and Coast Guard, ensuring a robust order book for the foreseeable future. Its strong technical capabilities and established track record in building complex naval vessels offer a solid foundation for growth.
However, the inherent risks associated with long-gestation projects, potential for cost overruns, and the concentrated customer base remain significant factors. The company's performance will be sensitive to government budgetary allocations for defense and any policy shifts. While export opportunities present a new growth avenue, success will depend on competitive pricing and global geopolitical dynamics. Overall, GRSE is set for steady demand driven by national security imperatives, but its profitability and efficiency will be tested by project execution challenges and competitive pressures within the strategic shipbuilding sector.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹29574 Cr.
Stock P/E 56.1
P/B 11.3
Current Price ₹2581.7
Book Value ₹ 229.3
Face Value 10
52W High ₹3535
Dividend Yield 0.76%
52W Low ₹ 1965
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 923 | 1016 | 1010 | 1153 | 1271 | 1642 | 1310 | 1677 | 1896 | 2119 |
| Other Income | 82 | 76 | 74 | 75 | 72 | 114 | 73 | 69 | 62 | 71 |
| Total Income | 1005 | 1092 | 1084 | 1228 | 1343 | 1756 | 1382 | 1746 | 1958 | 2190 |
| Total Expenditure | 874 | 925 | 953 | 1084 | 1195 | 1421 | 1198 | 1521 | 1724 | 1764 |
| Operating Profit | 130 | 166 | 130 | 144 | 147 | 335 | 184 | 225 | 234 | 426 |
| Interest | 1 | 3 | 4 | 2 | 2 | 1 | 6 | 4 | 4 | 3 |
| Depreciation | 10 | 10 | 10 | 11 | 11 | 10 | 12 | 12 | 12 | 13 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 119 | 153 | 115 | 131 | 134 | 324 | 167 | 209 | 218 | 411 |
| Provision for Tax | 30 | 41 | 28 | 33 | 36 | 79 | 47 | 56 | 47 | 108 |
| Profit After Tax | 88 | 112 | 87 | 98 | 98 | 244 | 120 | 154 | 171 | 303 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 88 | 112 | 87 | 98 | 98 | 244 | 120 | 154 | 171 | 303 |
| Adjusted Earnings Per Share | 7.7 | 9.7 | 7.6 | 8.5 | 8.6 | 21.3 | 10.5 | 13.4 | 14.9 | 26.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2304 | 1655 | 922 | 1348 | 1386 | 1433 | 1141 | 1754 | 2561 | 3593 | 5076 | 7002 |
| Other Income | 69 | 185 | 217 | 183 | 171 | 225 | 186 | 161 | 202 | 300 | 335 | 275 |
| Total Income | 2374 | 1840 | 1139 | 1531 | 1558 | 1659 | 1327 | 1916 | 2763 | 3892 | 5411 | 7276 |
| Total Expenditure | 2284 | 1575 | 1083 | 1367 | 1344 | 1391 | 1060 | 1613 | 2408 | 3354 | 4649 | 6207 |
| Operating Profit | 90 | 266 | 56 | 164 | 213 | 267 | 267 | 302 | 355 | 539 | 762 | 1069 |
| Interest | 2 | 4 | 9 | 8 | 5 | 3 | 10 | 2 | 10 | 16 | 16 | 17 |
| Depreciation | 27 | 28 | 27 | 29 | 27 | 30 | 29 | 36 | 39 | 41 | 42 | 49 |
| Exceptional Income / Expenses | 15 | 16 | 0 | 0 | -2 | -11 | -21 | -8 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 76 | 249 | 20 | 128 | 179 | 224 | 207 | 257 | 305 | 481 | 703 | 1005 |
| Provision for Tax | 33 | 87 | 9 | 35 | 69 | 60 | 54 | 68 | 77 | 124 | 176 | 258 |
| Profit After Tax | 43 | 162 | 11 | 92 | 110 | 163 | 153 | 190 | 228 | 357 | 527 | 748 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 43 | 162 | 11 | 92 | 110 | 163 | 153 | 190 | 228 | 357 | 527 | 748 |
| Adjusted Earnings Per Share | 3.5 | 13.1 | 0.9 | 8.1 | 9.6 | 14.3 | 13.4 | 16.5 | 19.9 | 31.2 | 46 | 65.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 41% | 43% | 29% | 8% |
| Operating Profit CAGR | 41% | 36% | 23% | 24% |
| PAT CAGR | 48% | 41% | 26% | 28% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 4% | 71% | 71% | NA% |
| ROE Average | 28% | 23% | 20% | 14% |
| ROCE Average | 38% | 29% | 26% | 20% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 968 | 1134 | 1083 | 1022 | 1038 | 1040 | 1137 | 1258 | 1414 | 1673 | 2079 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 22 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 166 | 33 | 37 | 80 | 83 | 275 | 238 | 321 | 224 | 349 | 320 |
| Total Current Liabilities | 6358 | 3284 | 3421 | 3217 | 3068 | 4247 | 5548 | 6256 | 9241 | 8456 | 8149 |
| Total Liabilities | 7513 | 4451 | 4567 | 4319 | 4190 | 5562 | 6924 | 7835 | 10878 | 10479 | 10549 |
| Fixed Assets | 366 | 344 | 358 | 389 | 302 | 304 | 340 | 501 | 508 | 493 | 515 |
| Other Non-Current Assets | 248 | 1280 | 920 | 1420 | 316 | 451 | 1106 | 1508 | 405 | 541 | 509 |
| Total Current Assets | 6900 | 2828 | 3288 | 2510 | 3571 | 4807 | 5477 | 5826 | 9966 | 9446 | 9524 |
| Total Assets | 7513 | 4451 | 4567 | 4319 | 4190 | 5562 | 6924 | 7835 | 10878 | 10479 | 10549 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 17 | 116 | 26 | 12 | 12 | 9 | 729 | 9 | 10 | 14 | 5 |
| Cash Flow from Operating Activities | 107 | 423 | -191 | -74 | -112 | 628 | 515 | -356 | 1450 | -707 | 16 |
| Cash Flow from Investing Activities | 10 | -483 | 227 | 267 | 198 | 245 | -1173 | 429 | -1666 | 1056 | 170 |
| Cash Flow from Financing Activities | -18 | -30 | -50 | -193 | -89 | -153 | -62 | -72 | 220 | -358 | -187 |
| Net Cash Inflow / Outflow | 99 | -90 | -14 | 0 | -3 | 720 | -720 | 0 | 4 | -9 | -1 |
| Closing Cash & Cash Equivalent | 116 | 26 | 12 | 12 | 9 | 729 | 9 | 10 | 14 | 5 | 4 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.51 | 13.09 | 0.93 | 8.07 | 9.6 | 14.27 | 13.4 | 16.55 | 19.91 | 31.19 | 46.04 |
| CEPS(Rs) | 5.7 | 15.33 | 3.08 | 10.59 | 11.96 | 16.9 | 15.94 | 19.66 | 23.33 | 34.8 | 49.75 |
| DPS(Rs) | 2 | 4.3 | 4.37 | 4.44 | 6.95 | 7.14 | 5 | 5.8 | 6.2 | 9.36 | 13.85 |
| Book NAV/Share(Rs) | 78.14 | 91.59 | 87.46 | 89.18 | 90.64 | 90.81 | 99.27 | 109.81 | 123.42 | 146.09 | 181.51 |
| Core EBITDA Margin(%) | 0.89 | 4.87 | -17.34 | -1.39 | 3.04 | 2.93 | 7.13 | 8.05 | 5.97 | 6.65 | 8.41 |
| EBIT Margin(%) | 3.36 | 15.26 | 3.15 | 10.04 | 13.28 | 15.82 | 19.04 | 14.77 | 12.32 | 13.84 | 14.17 |
| Pre Tax Margin(%) | 3.29 | 14.99 | 2.16 | 9.47 | 12.91 | 15.62 | 18.15 | 14.66 | 11.92 | 13.39 | 13.86 |
| PAT Margin (%) | 1.88 | 9.75 | 1.23 | 6.85 | 7.93 | 11.41 | 13.45 | 10.8 | 8.91 | 9.94 | 10.39 |
| Cash Profit Margin (%) | 3.05 | 11.42 | 4.1 | 8.99 | 9.88 | 13.51 | 16 | 12.84 | 10.44 | 11.09 | 11.23 |
| ROA(%) | 0.62 | 2.71 | 0.25 | 2.08 | 2.58 | 3.35 | 2.46 | 2.57 | 2.44 | 3.35 | 5.02 |
| ROE(%) | 4.52 | 15.42 | 1.03 | 8.78 | 10.67 | 15.73 | 14.1 | 15.83 | 17.08 | 23.14 | 28.11 |
| ROCE(%) | 7.89 | 23.87 | 2.61 | 12.72 | 17.87 | 21.82 | 19.95 | 21.63 | 21.23 | 28.88 | 37.77 |
| Receivable days | 15.66 | 33.55 | 69.26 | 54.21 | 55.54 | 96.15 | 114.13 | 34.27 | 14.41 | 12.45 | 16.31 |
| Inventory Days | 774.34 | 572.67 | 223.96 | 135.08 | 113.56 | 100.67 | 196.59 | 203.9 | 291.5 | 350.66 | 270.99 |
| Payable days | 100.72 | 194.13 | 353.76 | 742.68 | 1373.87 | 1611.23 | 1279.93 | 1227.57 | 485.42 | 783.83 | 750.8 |
| PER(x) | 0 | 0 | 0 | 0 | 10.15 | 9.6 | 13.81 | 13.68 | 22.87 | 24.53 | 36.59 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 1.08 | 1.51 | 1.86 | 2.06 | 3.69 | 5.24 | 9.28 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 7.13 | 5.21 | 2.7 | 2.56 | 1.36 | 1.22 | 0.82 |
| EV/Net Sales(x) | -0.8 | -0.7 | -1.6 | -0.67 | -0.63 | -0.73 | -0.14 | 0.02 | 0.46 | 1.42 | 3.07 |
| EV/Core EBITDA(x) | -20.4 | -4.36 | -26.33 | -5.52 | -4.09 | -3.9 | -0.61 | 0.12 | 3.36 | 9.47 | 20.43 |
| Net Sales Growth(%) | 650.2 | -28.16 | -44.32 | 46.21 | 2.87 | 3.38 | -20.4 | 53.79 | 45.98 | 40.27 | 41.28 |
| EBIT Growth(%) | -59.44 | 226.22 | -88.47 | 363.25 | 35.91 | 23.18 | -4.21 | 19.27 | 21.83 | 57.54 | 44.63 |
| PAT Growth(%) | -64.23 | 272.93 | -92.92 | 705.96 | 18.98 | 48.7 | -6.12 | 23.49 | 20.37 | 56.61 | 47.62 |
| EPS Growth(%) | -64.23 | 272.93 | -92.92 | 771.31 | 18.98 | 48.7 | -6.12 | 23.49 | 20.37 | 56.61 | 47.62 |
| Debt/Equity(x) | 0.02 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.03 | 0 |
| Current Ratio(x) | 1.09 | 0.86 | 0.96 | 0.78 | 1.16 | 1.13 | 0.99 | 0.93 | 1.08 | 1.12 | 1.17 |
| Quick Ratio(x) | 0.37 | 0.66 | 0.82 | 0.62 | 1.05 | 1.03 | 0.85 | 0.74 | 0.76 | 0.65 | 0.73 |
| Interest Cover(x) | 45.68 | 57.64 | 3.21 | 17.61 | 36 | 78.82 | 21.52 | 141.55 | 30.34 | 30.47 | 45.34 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.01 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 |
| FII | 2.87 | 3.26 | 3.91 | 3.65 | 3.7 | 3.84 | 5.33 | 3.26 | 2.96 | 3.51 |
| DII | 6.03 | 6.14 | 3.2 | 1.87 | 1.87 | 1.9 | 1.81 | 1.99 | 1.64 | 1.69 |
| Public | 16.6 | 16.1 | 18.39 | 19.98 | 19.93 | 19.76 | 18.36 | 20.25 | 20.9 | 20.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 |
| FII | 0.33 | 0.37 | 0.45 | 0.42 | 0.42 | 0.44 | 0.61 | 0.37 | 0.34 | 0.4 |
| DII | 0.69 | 0.7 | 0.37 | 0.21 | 0.21 | 0.22 | 0.21 | 0.23 | 0.19 | 0.19 |
| Public | 1.9 | 1.84 | 2.11 | 2.29 | 2.28 | 2.26 | 2.1 | 2.32 | 2.39 | 2.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 |
* The pros and cons are machine generated.
You May Also Know About
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.