Cochin Shipyard Ltd
Incorporated in the year 1972, Cochin Shipyard Limited(CSL) is a leading player in construction of all kinds of vessels, repairs and refits of all types of vessels including periodic upgradation and life extension of ships.
CSL has built & repaired some of the largest ships for its esteemed customers across the globe. It has exported some 45 ships to various clients outside India.
It has developed its expertise from building bulk carriers to smaller ships and ships which are more advanced in terms of technology such as Platform Supply vessels, Anchor Handling Tug Supply Vessels. [1]
- Market Cap ₹ 28,897 Cr.
- Current Price ₹ 1,098
- High / Low ₹ 1,171 / 234
- Stock P/E 52.8
- Book Value ₹ 179
- Dividend Yield 0.76 %
- ROCE 8.66 %
- ROE 6.57 %
- Face Value ₹ 5.00
Pros
- Company has been maintaining a healthy dividend payout of 36.8%
Cons
- The company has delivered a poor sales growth of -0.21% over past five years.
- Company has a low return on equity of 12.0% over last 3 years.
- Earnings include an other income of Rs.359 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,406 | 1,680 | 1,798 | 1,583 | 1,990 | 2,059 | 2,355 | 2,966 | 3,422 | 2,819 | 3,190 | 2,330 | 2,997 | |
1,208 | 1,327 | 1,381 | 1,493 | 1,598 | 1,669 | 1,890 | 2,392 | 2,708 | 2,092 | 2,555 | 2,057 | 2,474 | |
Operating Profit | 199 | 353 | 417 | 90 | 393 | 390 | 465 | 574 | 714 | 727 | 635 | 273 | 522 |
OPM % | 14% | 21% | 23% | 6% | 20% | 19% | 20% | 19% | 21% | 26% | 20% | 12% | 17% |
67 | 87 | 61 | 77 | 107 | 154 | 189 | 227 | 247 | 194 | 266 | 268 | 359 | |
Interest | 13 | 23 | 20 | 19 | 12 | 12 | 12 | 15 | 50 | 57 | 53 | 42 | 23 |
Depreciation | 22 | 19 | 25 | 38 | 37 | 39 | 38 | 34 | 49 | 53 | 54 | 51 | 52 |
Profit before tax | 231 | 397 | 433 | 110 | 450 | 493 | 605 | 751 | 863 | 811 | 794 | 448 | 806 |
Tax % | 33% | 33% | 35% | 37% | 35% | 35% | 34% | 36% | 26% | 25% | 26% | 25% | |
155 | 266 | 282 | 69 | 292 | 322 | 397 | 481 | 638 | 610 | 587 | 334 | 596 | |
EPS in Rs | 6.85 | 11.75 | 12.43 | 3.06 | 12.88 | 14.19 | 14.59 | 18.29 | 24.24 | 23.19 | 22.29 | 12.71 | 22.65 |
Dividend Payout % | 13% | 6% | 6% | 25% | 30% | 32% | 41% | 36% | 34% | 33% | 38% | 39% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 0% |
3 Years: | -12% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | -6% |
3 Years: | -23% |
TTM: | -4% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 41% |
3 Years: | 83% |
1 Year: | 340% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 14% |
3 Years: | 12% |
Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 113 | 113 | 113 | 113 | 113 | 113 | 136 | 132 | 132 | 132 | 132 | 132 | 132 |
Reserves | 865 | 1,112 | 1,376 | 1,441 | 1,711 | 1,915 | 3,120 | 3,201 | 3,600 | 3,846 | 4,228 | 4,292 | 4,583 |
Preference Capital | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
0 | 0 | 334 | 123 | 123 | 123 | 123 | 123 | 123 | 532 | 546 | 567 | 583 | |
1,631 | 1,175 | 1,164 | 1,214 | 1,402 | 1,170 | 2,103 | 1,793 | 2,554 | 2,893 | 3,413 | 4,919 | 5,436 | |
Total Liabilities | 2,609 | 2,401 | 2,987 | 2,891 | 3,349 | 3,321 | 5,482 | 5,248 | 6,409 | 7,403 | 8,318 | 9,909 | 10,733 |
186 | 240 | 370 | 370 | 370 | 371 | 349 | 375 | 756 | 756 | 740 | 716 | 725 | |
CWIP | 64 | 138 | 8 | 13 | 24 | 54 | 115 | 341 | 768 | 1,062 | 1,247 | 1,603 | 1,961 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 60 | 65 | 214 | 262 | 336 | 335 |
2,360 | 2,022 | 2,609 | 2,508 | 2,954 | 2,897 | 5,001 | 4,472 | 4,819 | 5,371 | 6,069 | 7,254 | 7,713 | |
Total Assets | 2,609 | 2,401 | 2,987 | 2,891 | 3,349 | 3,321 | 5,482 | 5,248 | 6,409 | 7,403 | 8,318 | 9,909 | 10,733 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
310 | -25 | -584 | 663 | 40 | 212 | 632 | -448 | 253 | 670 | 1,415 | 2,051 | |
10 | -103 | 15 | 16 | 47 | 65 | -1,328 | 1,044 | -74 | -446 | -1,011 | -226 | |
-86 | -77 | 271 | -235 | -32 | -113 | 812 | -409 | -309 | -405 | -238 | -272 | |
Net Cash Flow | 235 | -205 | -298 | 444 | 55 | 165 | 116 | 186 | -130 | -181 | 166 | 1,553 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 203 | 149 | 244 | 134 | 83 | 54 | 90 | 48 | 31 | 46 | 50 | 52 |
Inventory Days | 192 | 157 | 177 | 113 | 81 | 70 | 98 | 70 | 65 | 130 | 65 | 116 |
Days Payable | 163 | 62 | 77 | 64 | 74 | 59 | 83 | 84 | 85 | 130 | 37 | 69 |
Cash Conversion Cycle | 233 | 244 | 345 | 184 | 91 | 66 | 104 | 34 | 10 | 46 | 78 | 99 |
Working Capital Days | -47 | 2 | 274 | -71 | -95 | -57 | -114 | -27 | 9 | -2 | -88 | -402 |
ROCE % | 25% | 38% | 30% | 7% | 26% | 25% | 22% | 22% | 25% | 21% | 18% | 9% |
Documents
Announcements
- Compliance Certificate Under Regulation 61(4) Of SEBI (LODR) Regulations 2015 23h
- Certificate Under Regulation 40(9) Read With 61(4) Of The SEBI (LODR) Regulations, 2015 24h
-
Compliance Certificate Under Reg. 7(3) Of SEBI LODR 2015
16 Apr - Compliance certificate under regulation 7(3) of SEBI (LODR) 2015 signed by Compliance Officer and CSL''s RTA.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
8 Apr - Compliance certificate u/r 74(5) of SEBI (DP) Reg., from CSL''s RTA.
-
CSL Signs Master Ship Repair Agreement With US Navy
6 Apr - Above referred subject is attached herewith.
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
Concalls
-
Feb 2024TranscriptPPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Sep 2023TranscriptNotesPPT
-
Jun 2023Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Jul 2021Transcript PPT
-
Dec 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jul 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019Transcript PPT
-
Jun 2019Transcript PPT
-
Feb 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Sep 2017TranscriptNotesPPT
Company Overview
Cochin Shipyard is into shipbuilding (Defence, Commercial & Offshore), Ship repair, Marine Engineering Training and Strategic & Advanced Solutions. It has built and delivered 21 large vessels, 35 offshore support vessels, 93 small & medium vessels and 31 defence vessels as of FY23. [1]