In ₹ Crore except Per Share Latest Annual	COCHINSHIP FY26	MAZDOCK FY26	GRSE FY25	BDL FY24	Peer Average
Valuation — at last close
P/E	42.43×	◆ 27.52×	41.77×	60.47×	43.25× -2%
P/B	◆ 5.18×	7.29×	10.60×	10.19×	9.36× -45%
EV/EBITDA	35.86×	◆ 25.90×	43.44×	61.17×	43.50× -18%
Market Cap	₹30,407 Cr	₹71,104 Cr	₹22,031 Cr	₹37,049 Cr	₹43,395 Cr -30%
Growth
Revenue CAGR 3Y	28.54%	18.44%	◆ 42.41%	-8.52%	17.44% +64%
Revenue CAGR 5Y	12.24%	26.28%	◆ 28.78%	-12.38%	14.23% -14%
Net Income CAGR 3Y	32.99%	32.08%	◆ 40.66%	4.63%	25.79% +28%
Revenue YoY (latest Q)	◆ 2.40%	-16.49%	—	—	-16.49% +115%
Net Income YoY (latest Q)	◆ -19.37%	-53.78%	—	—	-53.78% +64%
Profitability
EBITDA Margin	16.16%	17.42%	8.30%	◆ 22.65%	16.12% 0%
Net Income Margin	14.27%	19.82%	10.39%	◆ 25.86%	18.69% -24%
Return on Common Equity	12.52%	◆ 29.20%	28.11%	17.89%	25.07% -50%
Return on Capital Employed	10.76%	◆ 21.17%	18.94%	6.80%	15.64% -31%
Return on Assets	5.13%	◆ 9.18%	5.12%	6.45%	6.92% -26%
Credit & Quality
Total Debt/Equity	0.19×	0.04×	◆ 0.00×	0.00×	0.01× +1325%
Interest Coverage	7.38×	30.31×	36.69×	◆ 151.20×	72.73× -90%
Scale — latest FY
Revenue / Total Income	₹5,022 Cr	₹13,006 Cr	₹5,076 Cr	₹2,369 Cr	₹6,817 Cr -26%
Net Income	₹717 Cr	₹2,578 Cr	₹527 Cr	₹613 Cr	₹1,239 Cr -42%
Total Assets	₹14,531 Cr	₹27,458 Cr	₹10,354 Cr	₹10,340 Cr	₹16,051 Cr -9%
EPS	₹27.24	₹64.04	₹46.04	₹16.72	₹42.27 -36%
Book Value per Share	₹223.23	₹241.83	₹181.51	₹99.24	₹174.19 +28%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.