Garden Reach Shipbuilders & Engineers Ltd
Garden Reach Shipbuilders & Engineers Ltd is a premier shipbuilding company in India under the administrative control of the Ministry of Defence, primarily catering to the shipbuilding requirements of the Indian Navy and the Indian Coast Guard. GRSE is a diversified, profit making and the first Shipyard in the country to export warships and deliver 100 warships to the Indian Navy and Indian Coast Guard.[1]
- Market Cap ₹ 11,484 Cr.
- Current Price ₹ 1,002
- High / Low ₹ 1,078 / 446
- Stock P/E 38.2
- Book Value ₹ 136
- Dividend Yield 0.79 %
- ROCE 20.3 %
- ROE 16.4 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 34.5%
Cons
- Stock is trading at 7.34 times its book value
- Contingent liabilities of Rs.5,537 Cr.
- Earnings include an other income of Rs.294 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Aerospace & Defence Industry: Miscellaneous
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,291 | 1,524 | 1,611 | 1,562 | 1,657 | 921 | 1,347 | 1,386 | 1,433 | 1,141 | 1,754 | 2,561 | 3,178 | |
1,147 | 1,389 | 1,488 | 1,500 | 1,565 | 1,082 | 1,362 | 1,344 | 1,391 | 1,060 | 1,613 | 2,408 | 3,014 | |
Operating Profit | 144 | 135 | 123 | 62 | 92 | -161 | -15 | 42 | 42 | 81 | 141 | 153 | 164 |
OPM % | 11% | 9% | 8% | 4% | 6% | -17% | -1% | 3% | 3% | 7% | 8% | 6% | 5% |
38 | 75 | 82 | 61 | 191 | 217 | 179 | 169 | 215 | 165 | 154 | 202 | 294 | |
Interest | 0 | 1 | 1 | 6 | 4 | 9 | 8 | 5 | 3 | 10 | 2 | 10 | 12 |
Depreciation | 13 | 14 | 23 | 27 | 28 | 27 | 29 | 27 | 30 | 29 | 36 | 39 | 41 |
Profit before tax | 169 | 194 | 181 | 90 | 252 | 20 | 128 | 179 | 224 | 207 | 257 | 305 | 404 |
Tax % | 36% | 32% | 36% | 43% | 35% | 43% | 28% | 39% | 27% | 26% | 26% | 25% | |
108 | 132 | 117 | 52 | 164 | 11 | 92 | 110 | 163 | 153 | 190 | 228 | 301 | |
EPS in Rs | 87.23 | 106.41 | 94.13 | 41.77 | 132.79 | 9.26 | 8.07 | 9.60 | 14.27 | 13.40 | 16.55 | 19.91 | 26.27 |
Dividend Payout % | 23% | 20% | 21% | 48% | 15% | 472% | 55% | 72% | 50% | 37% | 35% | 31% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 14% |
3 Years: | 21% |
TTM: | 27% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | 20% |
3 Years: | 10% |
TTM: | 37% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 55% |
3 Years: | 80% |
1 Year: | 99% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 15% |
3 Years: | 15% |
Last Year: | 16% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 124 | 124 | 124 | 124 | 124 | 124 | 115 | 115 | 115 | 115 | 115 | 115 | 115 |
Reserves | 639 | 743 | 831 | 883 | 1,013 | 959 | 907 | 924 | 926 | 1,023 | 1,143 | 1,299 | 1,449 |
19 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 4 | 11 | 312 | 11 | |
4,269 | 5,079 | 5,477 | 2,994 | 3,317 | 3,458 | 3,302 | 3,152 | 4,355 | 5,656 | 6,374 | 9,057 | 9,502 | |
Total Liabilities | 5,051 | 5,947 | 6,432 | 4,001 | 4,454 | 4,567 | 4,323 | 4,191 | 5,395 | 6,797 | 7,643 | 10,783 | 11,076 |
175 | 278 | 363 | 366 | 344 | 358 | 389 | 302 | 304 | 340 | 501 | 508 | 503 | |
CWIP | 60 | 77 | 18 | 11 | 22 | 23 | 16 | 34 | 52 | 151 | 10 | 6 | 9 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 54 | 826 | 197 | 234 | 256 |
4,815 | 5,592 | 6,052 | 3,624 | 4,088 | 4,185 | 3,918 | 3,852 | 4,986 | 5,480 | 6,936 | 10,036 | 10,308 | |
Total Assets | 5,051 | 5,947 | 6,432 | 4,001 | 4,454 | 4,567 | 4,323 | 4,191 | 5,395 | 6,797 | 7,643 | 10,783 | 11,076 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-74 | -112 | 628 | 515 | -356 | 1,450 | |||||||
267 | 198 | 245 | -1,173 | 429 | -1,666 | |||||||
-193 | -89 | -153 | -62 | -72 | 220 | |||||||
Net Cash Flow | 0 | -3 | 720 | -720 | 0 | 4 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 33 | 22 | 11 | 37 | 34 | 79 | 55 | 58 | 136 | 57 | 31 | 7 |
Inventory Days | 1,674 | 1,568 | 1,932 | 334 | 236 | 383 | 727 | 168 | 1,590 | 606 | 458 | 662 |
Days Payable | 238 | 94 | 136 | 202 | 190 | 290 | 968 | 177 | 1,922 | 592 | 159 | 266 |
Cash Conversion Cycle | 1,470 | 1,495 | 1,806 | 170 | 79 | 172 | -186 | 48 | -196 | 71 | 330 | 404 |
Working Capital Days | -74 | -185 | 23 | -1,124 | -388 | -695 | -468 | -392 | -533 | -1,012 | -660 | -513 |
ROCE % | 24% | 20% | 10% | 24% | 3% | 12% | 18% | 22% | 21% | 20% | 20% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Change in Management
24 Apr - In terms of Reg 30, we would like to inform the changes in the Senior Management of the Company. Pursuant to internal re-allocation of duties …
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 12 Apr
- Compliance Certificate Under Regulation 40(9) & (10) Of SEBI (LODR) Regulations, 2015 For The Year Ended 31 Mar 2024 10 Apr
- Compliance Certificate Under Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Year Ended 31 Mar 2024 10 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Apr - Compliance Certificate under Reg 74(5) of the SEBI (DP) Reg, 2018 received from M/s. Alankit Assignments Limited, the RTA of the Company, for the period …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2005
from bse
Concalls
-
Mar 2024TranscriptPPT
-
Nov 2023TranscriptPPTREC
-
Aug 2023TranscriptPPT
-
Jun 2023TranscriptPPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
Jun 2022TranscriptPPT
-
Jun 2019TranscriptNotesPPT
Shipbuilding Segment (89% of revenues)[1]
GRSE shipbuilding division consists of the construction of vessels for clients engaged in the defense sector shipping industry. Its build vessels i.e. Frigates, missile corvette, anti-submarine warfare corvette, survey vessel, offshore patrol vessel, etc.
Majority of the products manufactured by GRSE are supplied to central and state governments and entities owned and controlled by the government i.e. the Indian Navy and the Indian Coast Guard.
In addition to the shipbuilding products mentioned above, over the years GRSE has also supplied various boats, pontoons, barges, fishing trawlers, fire floats, tugs, dredgers, passenger ferries, motor cutters, deck whalers, launch, etc. to various other customers. [2]
It owns 3 separate shipbuilding facilities close to each other in Kolkata. The ships are built at the Main Works Unit and the Rajabagan Dockyard. [3]