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 ₹ 8,760 Cr.
- Current Price ₹ 765
- High / Low ₹ 975 / 443
- Stock P/E 29.1
- Book Value ₹ 136
- Dividend Yield 1.04 %
- 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
- 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: | 51% |
3 Years: | 60% |
1 Year: | 76% |
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
- Closure of Trading Window 20h
- Board Meeting Outcome for Disclosure Under Reg 30 Of SEBI (LODR), 2015 - Increase In Authorized Share Capital Of The Company And Consequent Amendment In The Memorandum Of Association Of The Company 2d
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
22 Mar - The Company has signed a Contract with Ministry of External Affairs (MEA), GOI for short refit of Seychelles Coast Guard Ship Zoroaster, a FPV which …
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
21 Mar - Analyst/Broker Meet has been held on Thursday, 14 Mar 2024 at 04.00 P.m. at BSE International Convention Hall, Mumbai to discuss the Financial Performance of …
-
Update on board meeting
19 Mar - Has reference to our letter No. SECY/GRSE/BD 69/CA/31/2023-24 dated 12 Mar 2024 on the subject matter of 'Intimation of Reschedule of Date of Board Meeting …
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]