Mazagon Dock Shipbuilders Ltd

Mazagon Dock Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Mazagon Dock Shipbuilders Ltd

₹ 2,646 0.07%
07 May 9:54 a.m.
mazagondock.in BSE: 543237 NSE: MAZDOCK
About

Mazagon Dock Shipbuilders Limited (MDL), Mumbai, established in 1774, is a prominent shipyard in India. Initially a small dry dock, MDL has evolved into a renowned shipbuilding company. It has constructed 801 vessels since 1960, including warships, submarines, cargo/passenger ships, and offshore platforms. [1]

Key Points

Leading Shipbuilding Yards
The company is among India’s leading shipbuilding yards, specializing in constructing and repairing warships and submarines for the Ministry of Defence and commercial vessels. It is the only Indian shipyard to have built destroyers and conventional submarines for the Navy, among the first to manufacture Veer and Khukri-class corvettes, and a lead builder of 4 Nilgiri-class stealth frigates. It is the only shipyard to be conferred with the Navratna status. [1] [2]

Website BSE NSE
  • Market Cap ₹ 1,06,746 Cr.
  • Current Price ₹ 2,646
  • High / Low ₹ 3,778 / 2,057
  • Stock P/E 41.3
  • Book Value ₹ 242
  • Dividend Yield 0.65 %
  • ROCE 36.0 %
  • ROE 29.2 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 33.5% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 32.3%
  • Company has been maintaining a healthy dividend payout of 29.0%

Cons

  • Stock is trading at 10.9 times its book value
  • Contingent liabilities of Rs.37,852 Cr.
  • Earnings include an other income of Rs.1,139 Cr.
  • Debtor days have increased from 59.5 to 73.1 days.

* 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

Industrials Capital Goods Industrial Manufacturing Ship Building & Allied Services

Part of BSE 500 BSE Capital Goods BSE 200 BSE Dollex 200 BSE PSU

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
2,079 2,173 1,828 2,362 3,104 2,357 2,757 3,144 3,174 2,626 2,929 3,601 3,850
1,868 2,001 1,651 1,823 2,580 1,715 2,246 2,327 3,055 2,324 2,235 2,714 3,308
Operating Profit 211 172 177 539 524 642 511 817 119 302 695 887 543
OPM % 10% 8% 10% 23% 17% 27% 19% 26% 4% 11% 24% 25% 14%
211 233 251 269 349 271 258 291 287 324 271 262 283
Interest 2 1 1 1 1 1 5 5 8 35 8 6 10
Depreciation 20 20 20 20 23 23 23 40 29 23 24 23 23
Profit before tax 400 383 407 786 849 889 740 1,063 370 567 934 1,120 793
Tax % 26% 25% 25% 25% 26% 25% 25% 28% 21% 26% 24% 25% 20%
326 314 333 627 663 696 585 807 325 452 749 880 674
EPS in Rs 8.09 7.79 8.25 15.54 16.43 17.26 14.50 20.01 8.06 11.21 18.58 21.81 16.84
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
3,605 4,094 3,505 4,457 4,614 4,905 4,048 5,733 7,827 9,467 11,432 13,006
3,383 3,874 3,375 4,300 4,353 4,642 3,822 5,292 7,027 8,051 9,366 10,741
Operating Profit 222 221 129 157 261 263 226 441 801 1,416 2,066 2,266
OPM % 6% 5% 4% 4% 6% 5% 6% 8% 10% 15% 18% 17%
563 761 766 565 617 546 448 396 687 1,101 1,121 1,139
Interest 8 16 17 20 36 13 11 14 9 9 10 72
Depreciation 31 44 39 52 64 69 60 75 76 83 115 97
Profit before tax 746 922 839 650 778 727 604 749 1,403 2,425 3,062 3,237
Tax % 34% 39% 37% 39% 40% 48% 25% 25% 25% 25% 26% 25%
516 596 585 496 532 471 514 611 1,119 1,937 2,414 2,578
EPS in Rs 129.59 149.63 117.49 11.07 11.88 11.66 12.74 15.14 27.74 48.02 59.83 64.04
Dividend Payout % 19% 17% 34% 49% 19% 46% 28% 29% 29% 29% 29% 30%
Compounded Sales Growth
10 Years: 12%
5 Years: 26%
3 Years: 18%
TTM: 14%
Compounded Profit Growth
10 Years: 16%
5 Years: 34%
3 Years: 32%
TTM: 7%
Stock Price CAGR
10 Years: %
5 Years: 91%
3 Years: 90%
1 Year: -6%
Return on Equity
10 Years: 26%
5 Years: 30%
3 Years: 32%
Last Year: 29%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 199 199 249 224 224 202 202 202 202 202 202 202
Reserves 2,554 2,442 2,730 2,610 2,993 2,858 3,230 3,656 4,558 6,042 7,738 9,553
83 0 0 0 0 0 30 12 6 1 20 447
28,397 16,386 16,366 16,540 17,633 17,883 21,679 25,904 24,709 23,219 20,844 17,255
Total Liabilities 31,233 19,028 19,345 19,374 20,850 20,943 25,140 29,773 29,476 29,463 28,804 27,458
266 368 546 705 810 836 807 965 1,024 838 1,466 2,069
CWIP 40 170 98 85 89 80 80 87 62 72 133 245
Investments 299 324 376 429 431 484 519 542 589 679 765 915
30,629 18,166 18,324 18,154 19,520 19,542 23,735 28,179 27,801 27,875 26,440 24,229
Total Assets 31,233 19,028 19,345 19,374 20,850 20,943 25,140 29,773 29,476 29,463 28,804 27,458

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
746 -1,003 491 65 -96 68 -163 1,516 684 2,078 -2,891
560 493 348 417 454 348 326 -150 1,420 -1,299 1,209
-119 -245 -608 -126 -605 -160 -183 -218 -448 -712 -738
Net Cash Flow 1,188 -755 231 356 -246 257 -19 1,148 1,655 67 -2,419
Free Cash Flow 615 -1,149 311 -110 -196 26 -203 1,401 347 1,599 -3,365
CFO/OP 479% -507% 507% 146% 43% 99% 32% 228% 96% 146% -84%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 76 82 78 91 117 107 87 64 47 71 34 73
Inventory Days 3,239 622 782 559 533 688 1,142 1,044 605 411 373 130
Days Payable 124 160 174 353 410 704 1,234 836 366 321 301 224
Cash Conversion Cycle 3,191 544 685 297 240 91 -4 272 285 162 106 -21
Working Capital Days -576 -575 -608 -431 -444 -311 -607 -645 -528 -426 -356 -188
ROCE % 34% 30% 23% 27% 24% 23% 21% 33% 44% 43% 36%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Total Workforce (Employees)
Number ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Order Book
INR Crores ・Standalone data
Simultaneous Construction Capacity - Submarines
Units ・Standalone data
Simultaneous Construction Capacity - Warships
Units ・Standalone data
Total Dead Weight Tonnage (DWT) Capacity
DWT ・Standalone data
Cumulative Vessels Delivered Since 1960
Number ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
84.83% 84.83% 84.83% 84.83% 84.83% 84.83% 84.83% 84.83% 81.22% 81.22% 81.22% 81.22%
3.29% 3.69% 3.32% 2.38% 2.44% 1.45% 1.55% 2.26% 2.57% 1.97% 1.80% 1.73%
0.56% 0.39% 0.43% 0.66% 0.83% 1.00% 1.46% 1.69% 5.21% 5.65% 5.37% 5.09%
11.31% 11.10% 11.42% 12.12% 11.89% 12.72% 12.16% 11.21% 11.00% 11.15% 11.61% 11.95%
No. of Shareholders 2,02,8723,08,3723,45,3283,86,3304,77,4786,72,4046,89,6056,76,9577,19,7437,41,6807,62,6528,08,455

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls