Garware Marine Peer Comparison

BSE: 509563

₹16.90

₹-0.54 (-3.10%)

As on 06-Nov-2026IST

Market cap

₹10 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

103.7

P/B Ratio

0.8

Div. Yield

0 %

Edit

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Market cap (₹ Cr)	10	41	74,222	25,917	24,969
Revenue (₹ Cr)	1	139	12,840	13,683	10,043
Net Profit (₹ Cr)	0.09	1.49	2,279.89	685.43	1,179.44
Net Margin (%)	8.06	1.02	16.34	5.01	11.58
RoE (%)	0.86	1.53	24.27	31.86	23.46
Price to Earnings	103.67	27.46	30.26	37.81	20.89
Price-To-Book	0.85	0.42	7.10	12.11	5.38

Income Statement (₹ Cr)

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Operating Revenue	1.08	288.56	13,006.31	11,477.60	9,057.05
Total Income	1.13	293.30	14,345.75	11,481.50	9,167.51
Total Expenditure	0.97	280.65	10,938.19	10,417.20	7,573.90
EBITDA	0.12	7.91	2,068.12	1,060.40	1,483.15
Depreciation	0.00	0.63	96.67	216.10	285.99
EBIT	0.12	7.28	1,971.45	844.30	1,197.16
Interest	0.00	2.90	74.10	26.30	3.26
Other Income	0.04	4.74	1,339.44	3.90	110.46
Exceptional Items	--	--	--	--	211.24
Profit before Tax	0.16	9.13	3,236.79	821.90	1,515.71
Provision for Tax	0.01	2.32	814.91	196.70	303.96
Profit after Tax	0.15	6.80	2,421.88	625.20	1,211.75

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Shareholder's Funds	10.36	96.23	9,754.88	2,161.70	4,194.35
Minority Interest	--	--	229.13	--	2.46
Non-Current Liabilities	-0.21	2.88	4,047.64	165.70	296.52
Current Liabilities	0.27	51.92	15,855.54	2,354.70	2,044.22
Total Liabilities	10.62	151.03	30,697.79	4,745.70	6,537.55

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Non-Current Assets	5.31	9.39	7,632.14	873.90	2,705.93
Current Assets	5.11	141.63	22,254.93	3,808.20	3,831.62
Total Assets	10.62	151.03	30,697.79	4,745.70	6,537.55
Total Debt*	0.00	14.90	440.06	10.40	0.00
Net Current Assets	4.84	89.72	6,399.39	1,453.50	1,787.40
Contingent Liabilities	--	5.20	28,713.59	40.80	123.82

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Cash From Operating Activities	-0.02	-46.47	-2,653.88	761.30	1,297.09
Cash Flow from Investing Activities	0.00	3.07	1,165.70	-199.90	-899.84
Cash from Financing Activities	0.00	13.74	-931.22	-509.50	-73.40
Net Cash Inflow / Outflow	-0.02	-29.65	-2,419.40	51.90	323.85

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
ROCE (%)	1.12	12.18	36.51	43.72	41.93
ROE (%)	1.04	8.50	27.37	32.39	33.53
ROA (%)	1.00	4.20	8.05	14.97	20.76
EBIT Margin (%)	14.80	4.39	26.20	9.27	17.60
Net Margin (%)	13.08	2.32	16.88	5.45	13.22
Cash Profit Margin (%)	13.82	2.58	19.36	7.33	16.54

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Revenue Growth (%)	-9.84	8.33	13.77	23.16	12.21
EBIT Growth (%)	-63.27	20.07	6.33	5.47	38.66
Net Profit Growth (%)	-65.88	7.75	6.35	3.19	51.31
EPS Growth (%)	-65.88	-22.28	7.03	3.17	51.31
Book Value Growth (%)	-42.32	50.51	22.86	27.29	38.27

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Price / Earnings	92.13	8.78	32.23	39.13	21.11
Price / Book Value	1.31	0.62	8.54	11.32	6.10
Dividend Yield (%)	0.00	2.05	0.88	1.57	0.26
EV/EBITDA	84.47	3.55	20.72	22.93	15.53
Market Cap (₹ Cr)	13.56	59.73	83,263.80	24,465.65	25,573.49

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Debt to Equity	0.00	0.15	0.05	0.00	0.00
Short term debt to equity ratio	--	0.12	0.04	0.00	--
Current Ratio	19.04	2.73	1.40	1.62	1.87
Quick Ratio	19.04	1.86	1.24	0.88	1.26
Interest Coverage	394.75	4.15	44.68	32.25	465.94

	Garware Marine	VMS	Mazagon Dock	Motherson Wiring	Force Motors
Debtors to sales (%)	469.58	8.21	20.03	16.42	2.11
Asset Turnover	0.07	1.78	0.43	2.75	1.55
Receivable days	1,702.90	36.11	51.54	49.74	7.36
Inventory Days	0.00	54.31	100.38	47.90	49.20
Payable days	--	80.52	264.16	74.53	51.97
Cash Conversion Cycle	--	9.90	-112.24	23.11	4.59

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