Cochin Shipyard Peer Comparison

NSE: COCHINSHIP | BSE: 540678

₹1,139.90

₹-24.00 (-2.06%)

As on 23-Oct-2026IST

Market cap

₹30,070 Cr

Revenue (TTM)

₹5,047 Cr

P/E Ratio

44.2

P/B Ratio

Div. Yield

0.8 %

Edit

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Market cap (₹ Cr)	30,070	75,109	21,326	7,984	42
Revenue (₹ Cr)	5,047	13,323	7,507	323	163
Net Profit (₹ Cr)	680.14	2,691.85	800.60	131.06	1.49
Net Margin (%)	12.43	18.63	10.25	38.38	0.88
RoE (%)	11.76	30.62	32.53	31.99	1.54
Price to Earnings	44.21	26.28	26.64	61.62	27.97
Price-To-Book	4.99	7.32	7.62	10.06	0.43

Income Statement (₹ Cr)

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Operating Revenue	5,021.87	13,006.31	7,002.16	256.28	288.56
Total Income	5,431.69	14,345.75	7,276.54	271.86	293.30
Total Expenditure	4,191.57	10,938.19	6,200.56	159.53	280.65
EBITDA	830.30	2,068.12	801.60	96.75	7.91
Depreciation	129.79	96.67	48.87	18.67	0.63
EBIT	700.51	1,971.45	752.73	78.08	7.28
Interest	111.30	74.10	22.42	14.91	2.90
Other Income	409.82	1,339.44	274.39	15.58	4.74
Exceptional Items	--	--	--	--	--
Profit before Tax	999.03	3,236.79	1,004.70	78.75	9.13
Provision for Tax	282.29	814.91	256.76	-0.35	2.32
Profit after Tax	716.74	2,421.88	747.93	79.11	6.80

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Shareholder's Funds	5,872.76	9,754.88	2,626.12	570.09	96.23
Minority Interest	--	229.13	--	2.75	--
Non-Current Liabilities	676.71	4,047.64	426.66	110.25	2.88
Current Liabilities	7,981.19	15,855.54	7,859.28	136.99	51.92
Total Liabilities	14,530.65	30,697.79	10,912.05	820.08	151.03

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Non-Current Assets	3,909.05	7,632.14	1,215.46	653.58	9.39
Current Assets	10,606.90	22,254.93	9,696.51	166.49	141.63
Total Assets	14,530.65	30,697.79	10,912.05	820.08	151.03
Total Debt*	1,098.86	440.06	0.00	222.06	14.90
Net Current Assets	2,625.72	6,399.39	1,837.23	29.50	89.72
Contingent Liabilities	4,047.62	28,713.59	7,959.00	164.07	5.20

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Cash From Operating Activities	-1,234.08	-2,653.88	-289.72	74.34	-46.47
Cash Flow from Investing Activities	327.11	1,165.70	526.57	-379.14	3.07
Cash from Financing Activities	695.68	-931.22	-223.46	347.25	13.74
Net Cash Inflow / Outflow	-211.28	-2,419.40	13.38	42.45	-29.65

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
ROCE (%)	17.60	36.51	43.66	16.39	12.18
ROE (%)	12.52	27.37	31.79	20.18	8.50
ROA (%)	5.15	8.05	6.97	13.03	4.20
EBIT Margin (%)	24.69	26.20	15.37	43.83	4.39
Net Margin (%)	13.20	16.88	10.28	29.10	2.32
Cash Profit Margin (%)	16.86	19.36	11.38	38.15	2.58

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Revenue Growth (%)	4.19	13.77	37.95	27.69	8.33
EBIT Growth (%)	-3.38	6.33	41.27	34.66	20.07
Net Profit Growth (%)	-13.37	6.35	41.81	59.49	7.75
EPS Growth (%)	-13.37	7.03	41.81	39.82	-22.28
Book Value Growth (%)	5.26	22.86	26.30	160.49	50.51

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Price / Earnings	43.83	32.23	30.18	45.73	8.78
Price / Book Value	5.35	8.54	8.60	6.36	0.62
Dividend Yield (%)	0.75	0.88	0.99	0.00	2.05
EV/EBITDA	24.28	20.72	17.83	33.38	3.55
Market Cap (₹ Cr)	31,414.30	83,263.80	22,575.66	3,603.81	59.73

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Debt to Equity	0.19	0.05	0.00	0.39	0.15
Short term debt to equity ratio	0.18	0.04	--	0.00	0.12
Current Ratio	1.33	1.40	1.23	1.22	2.73
Quick Ratio	1.04	1.24	0.80	1.18	1.86
Interest Coverage	9.98	44.68	45.81	6.28	4.15

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Debtors to sales (%)	8.43	20.03	17.44	29.95	8.21
Asset Turnover	0.36	0.43	0.65	0.42	1.78
Receivable days	23.55	51.54	38.58	105.87	36.11
Inventory Days	152.07	100.38	181.26	3.82	54.31
Payable days	120.66	264.16	538.26	--	80.52
Cash Conversion Cycle	54.96	-112.24	-318.42	--	9.90

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.