IndiaOne Finance - Company Dashboard

Governance Classic Home

Cochin Shipyard LtdShip Building and Allied ServicesINE704P01025Consolidated₹1385.00-13.00 (-0.93%)Jun-26

Valuation

Market Cap₹36.44K Cr

TTM PE53.56x

Forward PE47.71x

PEG-10.56

Book Value₹223.23

P/B6.20x

TTM EPS₹25.86

Fwd EPS₹29.03

TTM Revenue₹5.05K Cr

TTM PAT₹680.13 Cr

TTM EBITDA₹763.20 Cr

TTM EBIT₹635.02 Cr

Last Qtr PAT₹151.45 Cr

Last Qtr EBITDA₹193.18 Cr

Last Qtr EBIT₹160.81 Cr

Profitability

ROE11.58%

ROCE14.02%

TTM NPM13.47%

TTM EBITDA %15.12%

Curr OPM13.04%

Last OPM16.84%

Curr NPM—

Last NPM—

Curr EPS₹5.76

Last EPS₹10.51

Balance sheet

Equity₹131.54 Cr

Reserve₹5.74K Cr

Total Debt₹1,671.76 Cr

D/E0.28x

Interest %16.74%

Curr Interest₹25.36 Cr

Price / range

Close₹1385.00

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-0.93%

1W+0.29%

1M-6.45%

3M-5.01%

6M+3.23%

1Y-27.13%

2Y-25.00%

3Y+166.52%

5Y+663.21%

Diwali-14.62%

Sector peers — Ship Building and Allied Services

Company	Close	Mkt Cap	TTM P/E	ROE
MAZDOCK	2232.00	₹90.03K Cr	31.50	29.26%
COCHINSHIP	1385.00	₹36.44K Cr	53.56	11.58%
HRYNSHP	99.70	₹61.48 Cr	6.02	—

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	909.92-6.9%	1,213.60	1,165.37	951.30	977.42	4,307.69
Other Income	72.42	149.44	73.39	126.95	54.79	404.57
Total Income	982.34-4.8%	1,363.04	1,238.77	1,078.25	1,032.21	4,712.26
Interest	23.61	29.70	25.63	17.19	10.64	83.16
Expenditure	-803.99-2.6%	-1,051.14	-1,052.75	-938.42	-783.56	-3,825.86
PBDT	0	0	0	0	0	0
EBITDA	157.59-32.6%	219.68	166.33	56.17	233.64	675.82
Depreciation	-28.05	-27.52	-28.08	-26.10	-29.14	-110.83
EBIT	129.54-36.7%	192.16	138.25	30.07	204.50	564.99
PBT	178.35-28.3%	311.90	186.02	139.82	248.65	886.40
Tax	-42.55	-95.50	-48.33	-38.73	-60.79	-243.35
Equity	131.54	13.15	131.54	0	131.54	13.15
OPM	18.16	22.88	15.02	14.70	24.09	18.81
Net Profit	135.80-27.7%	216.40	137.69	101.09	187.86	643.04
NPM	13.82	15.88	11.12	10.63	18.20	13.65
EPS	5.16-27.7%	8.23	5.23	3.84	7.14	24.44

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	4,307.69-4.9%	4,527.84+24.2%	3,645.28+56.4%	2,330.46-26.9%	3,190+13.2%	2,818.90
Other Income	404.57	380.45	307.38	206.49	266.42	193.86
Total Income	4,712.26-4.0%	4,908.29+24.2%	3,952.66+55.8%	2,536.95-26.6%	3,456.42+14.7%	3,012.76
Expenditure	-3,825.86-1.4%	-3,774.44-32.0%	-2,859.04-33.0%	-2,150.26+19.2%	-2,662.03-20.9%	-2,202.17
Interest	-83.16	-36.45	-31.55	-33.74	-46.48	-50.47
PBDT	0	0	0	0	0	0
EBITDA	675.82-22.6%	873.49-0.1%	874.73+230.0%	265.09-58.0%	630.50-12.5%	720.27
Depreciation	-110.83	-83.64	-56.94	-51.15	-56.05	-53.07
EBIT	564.99-28.5%	789.85-3.4%	817.79+282.3%	213.94-62.8%	574.45-13.9%	667.20
PBT	886.40-21.8%	1,133.85+3.7%	1,093.62+143.8%	448.51-43.5%	794.39-2.0%	810.59
Tax	-243.35	-290.94	-280.52	-114.02	-207.82	-200.48
Equity	13.15	13.15	0	0	0	0
OPM (%)	18.81	23.10	28.00	18.00	23.00	27.00
Net Profit	643.04-23.7%	842.91+3.7%	813.10+143.1%	334.49-43.0%	586.57-3.9%	610.10
NPM (%)	13.65	17.17	21.00	13.00	17.00	20.00
EPS (Rs)	24.44-23.7%	32.04+3.7%	30.91+21.5%	25.43-43.0%	44.59-3.9%	46.38
CEPS	24.44	32.04	30.91	25.43	44.59	46.38

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	1,094.21+2.4%	1,484.28	1,350.41	1,118.59	1,068.59	5,021.87
Other Income	67.04	157.06	71.14	127.30	54.33	409.82
Total Income	1,161.25+3.4%	1,641.33	1,421.55	1,245.88	1,122.92	5,431.69
Interest	25.36	32.25	28.04	20.15	12.17	92.38
Expenditure	-958.76-9.8%	-1,238.76	-1,224.77	-1,095.98	-873.38	-4,432.66
PBDT	0	0	0	0	0	0
EBITDA	193.18-20.0%	309.76	186.60	73.66	241.36	811.38
Depreciation	-32.37	-31.99	-32.92	-30.90	-33.98	-129.79
EBIT	160.81-22.5%	277.77	153.68	42.76	207.38	681.59
PBT	202.49-18.9%	402.58	196.78	149.91	249.54	999.03
Tax	-51.03	-126.09	-52.11	-42.38	-61.71	-282.29
Equity	131.54	131.54	131.54	0	131.54	131.54
OPM	17.44	24.53	13.84	12.03	22.22	18.39
Net Profit	151.45-19.4%	276.48	144.67	107.53	187.83	716.74
NPM	13.04	16.84	10.18	8.63	16.73	13.20
EPS	5.76-19.3%	10.51	5.50	4.09	7.14	27.24

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	5,021.87+4.2%	4,819.96+25.8%	3,830.45+62.0%	2,364.56-25.9%	3,190.95+13.2%	2,818.90
Other Income	409.82	389.07	310.18	207.01	262.82	190.83
Total Income	5,431.69+4.3%	5,209.02+25.8%	4,140.64+61.0%	2,571.57-25.5%	3,453.76+14.8%	3,009.72
Expenditure	-4,432.66-8.5%	-4,083.85-33.0%	-3,069.70-38.6%	-2,214.94+17.5%	-2,685.07-21.3%	-2,214.23
Interest	-92.38	-38.58	-33.24	-35.03	-47.11	-51.26
PBDT	0	0	0	0	0	0
EBITDA	811.38-7.6%	877.87+1.1%	868.57+242.6%	253.49-59.3%	622.65-13.0%	715.76
Depreciation	-129.79	-103.18	-74.58	-68.84	-69.66	-59.83
EBIT	681.59-12.0%	774.69-2.4%	793.99+330.0%	184.65-66.6%	552.99-15.7%	655.93
PBT	999.03-11.2%	1,125.17+5.1%	1,070.94+155.9%	418.44-45.4%	765.94-5.2%	808.13
Tax	-282.29	-297.84	-287.66	-113.73	-201.98	-199.46
Equity	131.54	131.54	0	0	0	0
OPM (%)	18.39	21.60	25.86	16.27	22.18	26.85
Net Profit	716.74-13.4%	827.33+5.6%	783.28+157.1%	304.71-46.0%	563.96-7.3%	608.66
NPM (%)	13.20	15.88	18.92	11.85	16.33	20.22
EPS (Rs)	27.24-13.4%	31.45+5.6%	29.77+28.5%	23.16-46.0%	42.87-7.3%	46.27
CEPS	27.24	31.45	29.77	23.16	42.87	46.27

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Interim Dividend	3.5	03 Feb 2026
2026	Interim Dividend	4	18 Nov 2025
2025	Final Dividend	2.25	12 Sep 2025
2025	Interim Dividend	3.5	12 Feb 2025
2025	Interim Dividend	4	20 Nov 2024
2025	Interim Dividend	4	19 Nov 2024
2024	Final Dividend	2.25	23 Sep 2024
2024	Interim Dividend	3.5	12 Feb 2024
2024	Interim Dividend	8	20 Nov 2023
2023	Final Dividend	3	21 Sep 2023
2023	Interim Dividend	7	22 Feb 2023
2023	Interim Dividend	7	21 Nov 2022
2022	Final Dividend	3.75	21 Sep 2022
2022	Interim Dividend	7	21 Feb 2022
2022	Interim Dividend	6	23 Nov 2021
2021	Final Dividend	2.5	21 Sep 2021
2021	Interim Dividend	4	23 Feb 2021
2021	Interim Dividend	9	13 Jan 2021
2020	Final Dividend	15	21 Sep 2020
2020	Interim Dividend	1.63	21 Nov 2019
2019	Final Dividend	13	05 Aug 2019
2018	Final Dividend	12	06 Aug 2018

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2024	Rs.10/- to Rs.5/-	10 Jan 2024

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split