Garden Reach Peer Comparison

NSE: GRSE | BSE: 542011

₹2,344.00

₹-36.60 (-1.54%)

As on 24-Sep-2026IST

Market cap

₹26,831 Cr

Revenue (TTM)

₹7,507 Cr

P/E Ratio

33.5

P/B Ratio

9.6

Div. Yield

0.8 %

Edit

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Market cap (₹ Cr)	26,831	7,333	44	11	88,945
Revenue (₹ Cr)	7,507	323	163	1	13,323
Net Profit (₹ Cr)	800.60	131.06	1.49	0.16	2,691.85
Net Margin (%)	10.25	38.38	0.88	13.65	18.63
RoE (%)	32.53	31.99	1.54	1.21	30.62
Price to Earnings	33.51	56.59	29.49	65.10	31.12
Price-To-Book	9.59	9.24	0.45	1.01	8.66

Income Statement (₹ Cr)

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Operating Revenue	7,002.16	256.28	288.56	1.20	13,006.31
Total Income	7,276.54	271.86	293.30	1.20	14,345.75
Total Expenditure	6,200.56	159.53	280.65	0.77	10,938.19
EBITDA	801.60	96.75	7.91	0.43	2,068.12
Depreciation	48.87	18.67	0.63	0.00	96.67
EBIT	752.73	78.08	7.28	0.43	1,971.45
Interest	22.42	14.91	2.90	0.00	74.10
Other Income	274.39	15.58	4.74	0.00	1,339.44
Exceptional Items	--	--	--	--	--
Profit before Tax	1,004.70	78.75	9.13	0.43	3,236.79
Provision for Tax	256.76	-0.35	2.32	0.00	814.91
Profit after Tax	747.93	79.11	6.80	0.43	2,421.88

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Shareholder's Funds	2,626.12	570.09	96.23	17.95	9,754.88
Minority Interest	--	2.75	--	--	229.13
Non-Current Liabilities	426.66	110.25	2.88	0.85	4,047.64
Current Liabilities	7,859.28	136.99	51.92	0.37	15,855.54
Total Liabilities	10,912.05	820.08	151.03	19.17	30,697.79

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Non-Current Assets	1,215.46	653.58	9.39	14.11	7,632.14
Current Assets	9,696.51	166.49	141.63	5.06	22,254.93
Total Assets	10,912.05	820.08	151.03	19.17	30,697.79
Total Debt*	0.00	222.06	14.90	0.00	440.06
Net Current Assets	1,837.23	29.50	89.72	4.69	6,399.39
Contingent Liabilities	7,959.00	164.07	5.20	--	28,713.59

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Cash From Operating Activities	-289.72	74.34	-46.47	0.00	-2,653.88
Cash Flow from Investing Activities	526.57	-379.14	3.07	-0.01	1,165.70
Cash from Financing Activities	-223.46	347.25	13.74	0.00	-931.22
Net Cash Inflow / Outflow	13.38	42.45	-29.65	-0.01	-2,419.40

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
ROCE (%)	43.66	16.39	12.18	3.00	36.51
ROE (%)	31.79	20.18	8.50	2.97	27.37
ROA (%)	6.97	13.03	4.20	2.81	8.05
EBIT Margin (%)	15.37	43.83	4.39	36.34	26.20
Net Margin (%)	10.28	29.10	2.32	35.82	16.88
Cash Profit Margin (%)	11.38	38.15	2.58	36.05	19.36

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Revenue Growth (%)	37.95	27.69	8.33	81.62	13.77
EBIT Growth (%)	41.27	34.66	20.07	806.63	6.33
Net Profit Growth (%)	41.81	59.49	7.75	733.48	6.35
EPS Growth (%)	41.81	39.82	-22.28	733.53	7.03
Book Value Growth (%)	26.30	160.49	50.51	62.52	22.86

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Price / Earnings	30.18	45.73	8.78	37.36	32.23
Price / Book Value	8.60	6.36	0.62	0.90	8.54
Dividend Yield (%)	0.99	0.00	2.05	0.00	0.88
EV/EBITDA	17.83	33.38	3.55	36.84	20.72
Market Cap (₹ Cr)	22,575.66	3,603.81	59.73	16.12	83,263.80

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Debt to Equity	0.00	0.39	0.15	0.00	0.05
Short term debt to equity ratio	--	0.00	0.12	--	0.04
Current Ratio	1.23	1.22	2.73	13.76	1.40
Quick Ratio	0.80	1.18	1.86	13.76	1.24
Interest Coverage	45.81	6.28	4.15	1,449.33	44.68

	Garden Reach	Knowledge Marine	VMS	Garware Marine	Mazagon Dock
Debtors to sales (%)	17.44	29.95	8.21	417.92	20.03
Asset Turnover	0.65	0.42	1.78	0.08	0.43
Receivable days	38.58	105.87	36.11	1,467.11	51.54
Inventory Days	181.26	3.82	54.31	0.00	100.38
Payable days	538.26	--	80.52	--	264.16
Cash Conversion Cycle	-318.42	--	9.90	--	-112.24

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