In ₹ Crore except Per Share Latest Annual | COCHINSHIP FY26 | MAZDOCK FY26 | GRSE FY25 | BDL FY24 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | 55.98× | ◆ 37.09× | 52.95× | 71.19× | 52.95× +6% | |
| P/B | ◆ 6.83× | 9.60× | — | — | 9.60× -29% | |
| EV/EBITDA | 50.67× | ◆ 41.27× | — | — | 41.27× +23% | |
| Market Cap | ₹40,120 Cr | ₹95,803 Cr | — | — | ₹95,803 Cr -58% | |
| Growth | ||||||
| Revenue CAGR 3Y | 28.54% | 18.44% | ◆ 42.41% | -8.52% | 18.44% +55% | |
| Revenue CAGR 5Y | 12.24% | 26.28% | ◆ 28.78% | -12.38% | 26.28% -53% | |
| Net Income CAGR 3Y | 32.99% | 32.08% | ◆ 40.66% | 4.63% | 32.08% +3% | |
| Revenue YoY (latest Q) | 2.40% | ◆ 12.08% | — | — | 12.08% -80% | |
| Net Income YoY (latest Q) | -19.37% | ◆ 21.74% | — | — | 21.74% -189% | |
| Profitability | ||||||
| EBITDA Margin | 16.16% | 17.42% | 8.30% | ◆ 22.65% | 17.42% -7% | |
| Net Income Margin | 14.27% | 19.82% | 10.39% | ◆ 25.86% | 19.82% -28% | |
| Return on Common Equity | 12.20% | ◆ 25.88% | 25.36% | 16.85% | 25.36% -52% | |
| Return on Capital Employed | 10.41% | ◆ 18.69% | 17.18% | 6.40% | 17.18% -39% | |
| Return on Assets | 4.93% | ◆ 9.39% | 5.09% | 5.93% | 5.93% -17% | |
| Credit & Quality | ||||||
| Total Debt/Equity | 0.19× | 0.04× | ◆ 0.00× | 0.00× | 0.00× | |
| Interest Coverage | 7.38× | 30.31× | 36.69× | ◆ 151.20× | 36.69× -80% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹5,022 Cr | ₹13,006 Cr | ₹5,076 Cr | ₹2,369 Cr | ₹5,076 Cr -1% | |
| Net Income | ₹717 Cr | ₹2,578 Cr | ₹527 Cr | ₹613 Cr | ₹613 Cr +17% | |
| Total Assets | ₹14,531 Cr | ₹27,458 Cr | ₹10,354 Cr | ₹10,340 Cr | ₹10,354 Cr +40% | |
| EPS | ₹27.24 | ₹64.04 | ₹46.04 | ₹16.72 | ₹46.04 -41% | |
| Book Value per Share | ₹223.23 | ₹247.51 | — | — | ₹247.51 -10% | |