Cochin Shipyard Peer Comparison

NSE: COCHINSHIP | BSE: 540678

₹1,535.00

₹-8.00 (-0.52%)

As on 28-Aug-2026IST

Market cap

₹40,357 Cr

Revenue (TTM)

₹5,047 Cr

P/E Ratio

59.3

P/B Ratio

6.7

Div. Yield

0.6 %

Edit

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Market cap (₹ Cr)	40,357	1,02,951	29,934	7,737	45
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	59.34	36.02	37.39	59.72	29.94
Price-To-Book	6.70	10.03	10.69	9.70	0.46

Income Statement (₹ Cr)

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Operating Revenue	5,047.49	13,323.42	7,506.90	323.22	162.61
Total Income	5,470.02	14,452.42	7,808.31	341.44	169.67
Total Expenditure	4,284.30	10,752.31	6,674.29	172.70	163.11
EBITDA	763.20	2,571.11	832.62	150.52	-0.50
Depreciation	128.18	98.59	50.72	21.47	0.69
EBIT	635.01	2,472.52	781.90	129.05	-1.19
Interest	105.79	68.12	13.80	16.31	3.71
Other Income	422.53	1,129.00	301.40	18.22	7.05
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	951.75	3,533.40	1,069.50	130.96	2.15
Provision for Tax	271.61	841.55	268.91	-0.10	0.66
Profit after Tax	680.14	2,691.85	800.60	131.06	1.49

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Shareholder's Funds	5,872.76	9,754.88	2,626.12	570.09	97.16
Minority Interest	0.00	3.97	0.00	-1.50	0.00
Non-Current Liabilities	676.71	1,618.22	150.71	110.25	2.13
Current Liabilities	7,981.19	15,855.52	7,859.28	137.00	62.35
Total Liabilities	13,393.08	30,995.08	10,548.66	398.73	151.03

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Non-Current Assets	3,869.73	3,406.09	564.17	310.40	6.55
Current Assets	10,606.91	22,255.04	9,696.60	166.49	153.41
Total Assets	13,393.08	30,995.08	10,548.66	398.73	151.03
Total Debt*	69.01	0.00	0.00	133.48	14.90
Net Current Assets	2,625.72	6,399.52	1,837.33	29.50	91.06
Contingent Liabilities	3,724.70	39,221.70	7,831.15	--	5.20

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Cash From Operating Activities	-296.65	2,102.05	15.59	57.84	-46.47
Cash Flow from Investing Activities	537.60	-1,298.98	169.78	-126.96	3.07
Cash from Financing Activities	-276.69	-736.16	-186.75	63.50	13.74
Net Cash Inflow / Outflow	-35.73	66.91	-1.39	-5.63	-29.65

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
ROCE (%)	22.12	43.56	37.77	24.88	12.18
ROE (%)	11.76	30.62	32.53	31.99	1.54
ROA (%)	4.87	9.59	7.63	21.51	0.96
EBIT Margin (%)	12.58	18.56	10.42	39.93	-0.73
Net Margin (%)	12.43	18.63	10.25	38.38	0.88
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Revenue Growth (%)	-1.36	13.87	39.64	56.87	-27.01
EBIT Growth (%)	-22.90	51.33	80.48	84.06	-123.10
Net Profit Growth (%)	-19.12	32.56	42.87	160.82	-77.50
EPS Growth (%)	-19.12	3.75	42.87	25.30	-77.50
Book Value Growth (%)	11.51	27.17	24.25	29.73	50.51

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Price / Earnings	59.34	36.02	37.39	51.89	29.94
Price / Book Value	6.70	10.03	10.69	9.70	0.46
Dividend Yield (%)	0.59	0.71	0.75	0.00	0.00
EV/EBITDA	48.89	35.12	31.47	51.99	-59.83
Market Cap (₹ Cr)	37,004.75	1,06,627.43	19,295.73	1,508.25	59.73

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Debt to Equity	0.00	0.01	0.00	0.19	0.02
Short term debt to equity ratio	0.01	--	--	0.30	0.12
Current Ratio	1.33	1.40	1.23	1.22	2.46
Quick Ratio	1.04	1.24	0.80	1.18	2.22
Interest Coverage	10.00	52.87	78.53	9.03	1.58

	Cochin Shipyard	Mazagon Dock	Garden Reach	Knowledge Marine	VMS
Debtors to sales (%)	8.38	19.56	16.26	23.74	39.99
Asset Turnover	0.36	0.47	0.72	0.53	1.04
Receivable days	20.16	46.52	16.31	100.47	36.11
Inventory Days	110.23	163.64	270.99	2.00	54.31
Payable days	82.86	329.02	750.80	--	80.52
Cash Conversion Cycle	47.53	-118.86	-463.50	--	9.90

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