Garware Marine Industries Ltd

Garware Marine Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Garware Marine Industries Ltd

₹ 24.4 3.74%
01 Apr - close price
garwaremarine.com BSE: 509563
About

Incorporated in 1975, Garware Marine Industries Ltd operates a Ship Repair Division[1]

Key Points

Business Overview:[1][2]
GMIL is engaged in the business of repairing vessels. It carries out ship repairs for
a few Shipowners and on behalf of other workshops.

Website BSE
  • Market Cap ₹ 14.1 Cr.
  • Current Price ₹ 24.4
  • High / Low ₹ 36.5 / 18.3
  • Stock P/E 45.4
  • Book Value ₹ 28.6
  • Dividend Yield 0.00 %
  • ROCE 3.03 %
  • ROE 2.96 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.85 times its book value

Cons

  • The company has delivered a poor sales growth of 1.39% over past five years.
  • Promoter holding is low: 37.6%
  • Company has a low return on equity of 1.43% over last 3 years.
  • Company has high debtors of 1,527 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

Consumer Discretionary Textiles Textiles & Apparels Other Textile Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
0.35 0.19 0.20 0.16 0.15 0.15 0.41 0.29 0.27 0.24 0.26 0.26 0.30
0.31 0.25 0.20 0.18 0.18 0.22 0.18 0.20 0.19 0.20 0.20 0.17 0.26
Operating Profit 0.04 -0.06 0.00 -0.02 -0.03 -0.07 0.23 0.09 0.08 0.04 0.06 0.09 0.04
OPM % 11.43% -31.58% 0.00% -12.50% -20.00% -46.67% 56.10% 31.03% 29.63% 16.67% 23.08% 34.62% 13.33%
0.00 0.00 0.00 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.04 -0.06 0.00 -0.02 0.02 -0.07 0.23 0.09 0.08 0.05 0.06 0.10 0.05
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 17.39% 11.11% 12.50% -120.00% 0.00% 0.00% 0.00%
0.04 -0.06 0.00 -0.02 0.02 -0.07 0.19 0.07 0.06 0.11 0.06 0.09 0.05
EPS in Rs 0.07 -0.10 0.00 -0.03 0.03 -0.12 0.33 0.12 0.10 0.19 0.10 0.16 0.09
Raw PDF

Profit & Loss

Figures in Rs. Crores

Jun 2014 Mar 2015 9m Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
1.60 0.93 1.16 0.88 1.15 1.25 1.12 1.30 1.58 1.22 0.66 1.20 1.06
8.97 1.70 1.88 1.54 0.95 1.02 1.04 1.15 1.57 1.10 0.78 0.76 0.83
Operating Profit -7.37 -0.77 -0.72 -0.66 0.20 0.23 0.08 0.15 0.01 0.12 -0.12 0.44 0.23
OPM % -460.62% -82.80% -62.07% -75.00% 17.39% 18.40% 7.14% 11.54% 0.63% 9.84% -18.18% 36.67% 21.70%
4.07 0.20 0.81 0.28 0.14 0.02 0.02 0.01 0.01 0.00 0.05 0.00 0.02
Interest 0.10 0.04 0.06 0.05 0.03 0.02 0.01 0.01 0.00 0.00 0.00 0.00 -0.01
Depreciation 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -3.42 -0.62 0.03 -0.43 0.31 0.23 0.09 0.15 0.02 0.12 -0.07 0.44 0.26
Tax % -3.80% 22.58% 66.67% 18.60% 90.32% 4.35% 11.11% 6.67% 0.00% 0.00% 0.00% 0.00%
-3.29 -0.76 0.00 -0.51 0.03 0.22 0.08 0.14 0.01 0.12 -0.07 0.43 0.31
EPS in Rs -5.71 -1.32 0.00 -0.88 0.05 0.38 0.14 0.24 0.02 0.21 -0.12 0.75 0.54
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 3%
5 Years: 1%
3 Years: -9%
TTM: -5%
Compounded Profit Growth
10 Years: 10%
5 Years: 40%
3 Years: 250%
TTM: 24%
Stock Price CAGR
10 Years: 4%
5 Years: 40%
3 Years: 57%
1 Year: -9%
Return on Equity
10 Years: 0%
5 Years: 1%
3 Years: 1%
Last Year: 3%

Balance Sheet

Figures in Rs. Crores

Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77
Reserves 0.63 -0.13 -0.13 -0.64 1.73 0.50 -0.72 -0.02 5.42 2.14 5.28 12.19 10.72
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.48 0.91 0.60 0.63 0.92 0.84 0.69 0.70 0.29 0.31 0.44 1.21 1.19
Total Liabilities 7.88 6.55 6.24 5.76 8.42 7.11 5.74 6.45 11.48 8.22 11.49 19.17 17.68
0.04 0.02 0.02 0.01 0.02 0.02 0.01 0.01 0.02 0.02 0.01 0.02 0.02
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.90 0.90 0.89 0.84 3.09 1.64 0.38 0.93 6.54 2.95 6.32 13.68 12.08
6.94 5.63 5.33 4.91 5.31 5.45 5.35 5.51 4.92 5.25 5.16 5.47 5.58
Total Assets 7.88 6.55 6.24 5.76 8.42 7.11 5.74 6.45 11.48 8.22 11.49 19.17 17.68

Cash Flows

Figures in Rs. Crores

Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-6.18 -0.49 -0.43 -0.42 -0.18 0.26 -0.01 0.22 0.10 -0.08 -0.02 0.00
6.54 0.01 0.65 0.15 0.04 0.20 0.02 0.01 0.00 0.00 0.00 -0.01
0.00 0.10 -0.07 -0.05 0.23 -0.14 -0.14 -0.02 -0.50 0.00 0.00 0.00
Net Cash Flow 0.36 -0.38 0.16 -0.32 0.09 0.32 -0.14 0.21 -0.41 -0.08 -0.03 -0.01
Free Cash Flow 0.36 -0.48 -0.42 -0.42 -0.19 0.26 -0.01 0.22 0.09 -0.08 -0.02 -0.01
CFO/OP 84% 64% 60% 62% -70% 109% 38% 160% 1,300% -50% 8% 2%

Ratios

Figures in Rs. Crores

Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 736.84 1,310.86 1,135.91 1,650.80 1,333.04 1,302.32 1,463.26 1,238.19 995.66 1,373.24 2,566.06 1,526.92
Inventory Days 831.86 0.00
Days Payable 432.91
Cash Conversion Cycle 1,135.80 1,310.86 1,135.91 1,650.80 1,333.04 1,302.32 1,463.26 1,238.19 995.66 1,373.24 2,566.06 1,526.92
Working Capital Days 1,033.41 1,668.01 1,315.26 1,899.66 1,488.57 1,351.96 1,518.66 1,285.92 1,030.32 1,388.20 2,339.32 1,417.42
ROCE % -88.32% -6.39% -9.04% -9.66% 3.48% 3.63% 1.77% 2.96% 0.24% 1.26% -0.74% 3.03%

Insights

In beta
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Revenue from Vessel Repairs
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Net Capital Turnover Ratio
Ratio
Total Permanent Employees
Number
Trade Receivable Turnover Ratio
Ratio
Primary Customer Fleet Size
Number of Vessels

Shareholding Pattern

Numbers in percentages

4 Recently
Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
37.72% 37.72% 37.72% 37.72% 37.72% 37.72% 37.60% 37.55% 37.55% 37.55% 37.55% 37.55%
2.43% 2.43% 2.43% 2.43% 2.43% 2.43% 2.43% 2.43% 2.43% 2.43% 2.43% 2.43%
59.84% 59.84% 59.84% 59.84% 59.85% 59.86% 59.97% 60.02% 60.02% 60.02% 60.03% 60.02%
No. of Shareholders 6,7866,7626,8436,8187,1447,2459,38910,14610,81111,27111,45612,338

* 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