alphaveCOCHINSHIP₹1,525.00

Cochin Shipyard Ltd.

Annual Quarterly₹ CrorePeersMAZDOCK GRSE BDL ASTRAL WAAREEENER SUPREMEIND POWERINDIA KEIMcap ₹40,120 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	1,011.7	1,056.4	1,286.0	771.5	1,143.2	1,147.6	1,757.7	1,068.6	1,118.6	1,350.4	1,484.3	1,094.2
Other Income	88.7	57.7	80.1	84.0	101.1	46.8	157.1	54.3	127.3	71.1	157.1	67.0
Total Income	1,100.4	1,114.1	1,366.2	855.5	1,244.3	1,194.4	1,914.8	1,122.9	1,245.9	1,421.6	1,641.3	1,161.3
Expenses
+ Cost of Materials Consumed	491.6	449.8	626.6	316.7	602.9	513.1	701.3	325.1	554.8	596.8	719.2	453.3
+ Changes in Inventories	1.7	-0.4	-0.2	-0.2	-0.0	-0.3	-4.8	-1.0	-0.0	2.6	5.6	0.0
+ Employee Benefit Expense	96.7	93.4	109.5	99.9	104.2	103.2	117.1	106.7	114.3	123.3	128.0	127.1
+ Finance Costs	9.6	8.2	6.6	6.6	9.4	10.9	11.8	12.2	20.1	28.0	32.2	25.4
+ Depreciation & Amortisation	18.9	19.6	19.5	18.9	25.6	31.5	27.1	34.0	30.9	32.9	32.0	32.4
+ Other Expenses	230.5	203.4	261.8	177.8	238.8	294.2	678.2	396.5	375.9	441.1	321.6	320.7
Total Expenses	849.0	774.1	1,023.8	619.7	980.9	952.6	1,530.7	873.4	1,096.0	1,224.8	1,238.8	958.8
EBITDA	191.2	310.1	288.3	177.4	197.3	237.4	265.8	241.4	73.7	186.6	309.8	193.2
EBIT	172.3	290.5	268.8	158.4	171.6	205.9	238.7	207.4	42.8	153.7	277.8	160.8
Profit
PBT before Exceptional Items	251.4	340.0	342.3	235.8	263.4	241.9	384.1	249.5	149.9	196.8	402.6	202.5
Pretax Income	251.4	340.0	342.3	235.8	263.4	241.9	384.1	249.5	149.9	196.8	402.6	202.5
+ Current Tax	55.0	91.6	101.4	61.3	58.5	55.5	128.9	56.4	20.4	45.1	-52.9	31.5
+ Deferred Tax	14.9	4.0	-17.9	0.3	16.0	9.4	-32.1	5.3	22.0	7.0	179.0	19.6
Tax Expense	69.9	95.7	83.4	61.6	74.5	64.9	96.9	61.7	42.4	52.1	126.1	51.0
Net Income	181.5	244.4	258.9	174.2	188.9	177.0	287.2	187.8	107.5	144.7	276.5	151.5
+ Net Income — Continuing Ops	181.5	244.4	258.9	174.2	188.9	177.0	287.2	187.8	107.5	144.7	276.5	151.5
+ Other Comprehensive Income	20.0	-27.0	22.8	6.7	-39.5	68.2	-31.4	-95.3	-23.1	18.1	-101.8	18.4
Total Comprehensive Income	201.6	217.4	281.7	180.9	149.4	245.2	255.8	92.5	84.4	162.8	174.7	169.8
Net Income to Common	181.5	244.4	258.9	174.2	188.9	177.0	287.2	187.8	107.5	—	276.5	151.5
Per Share
Basic EPS	13.80	18.58	9.84	6.62	7.18	6.73	10.92	7.14	4.09	5.50	10.51	5.76
Diluted EPS	13.80	18.58	9.84	6.62	7.18	6.73	10.92	7.14	4.09	5.50	10.51	5.76
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	-31.4	-95.3	-23.1	18.1	-101.8	18.4
+ Items NOT to be Reclassified to P&L	-0.3	0.1	-0.5	0.3	-0.4	-0.5	-2.8	1.3	1.0	0.7	-6.6	-2.1
+ Tax on Items NOT to be Reclassified	—	—	—	—	—	—	-0.7	0.3	0.3	0.2	-0.8	-0.5
+ Tax on Items NOT to be Reclassified — alt tag	-0.1	0.0	-0.1	0.1	-0.1	-0.1	—	—	—	—	—	—
+ Items to be Reclassified to P&L	29.3	-34.2	28.8	8.2	-53.1	92.7	-39.3	-128.8	-31.9	23.5	-82.6	27.0
+ Tax on Items to be Reclassified	—	—	—	—	—	—	-9.9	-32.6	-8.0	5.9	13.5	7.1
+ Tax on Items to be Reclassified — alt tag	9.1	-7.0	5.6	1.8	-13.8	24.1	—	—	—	—	—	—
Comprehensive Income — Owners of Parent	201.6	217.4	281.7	180.9	149.4	245.2	255.8	92.5	84.4	—	174.7	169.8
Per Share — as-filed variants
Basic EPS — Continuing Operations	13.80	18.58	9.84	6.62	7.18	6.73	10.92	7.14	4.09	5.50	10.51	5.76
Diluted EPS — Continuing Operations	13.80	18.58	9.84	6.62	7.18	6.73	10.92	7.14	4.09	5.50	10.51	5.76
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	518.4	606.9	659.7	455.1	540.3	634.8	1,061.1	744.6	563.8	751.0	759.4	641.0
Gross Margin %	51.24	57.45	51.29	58.98	47.26	55.31	60.37	69.68	50.41	55.61	51.16	58.58
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	251.4	340.0	342.3	235.8	263.4	241.9	384.1	249.5	149.9	196.8	402.6	202.5
Net Income Adj (tax-effected)	181.5	244.4	258.9	174.2	188.9	177.0	287.2	187.8	107.5	144.7	276.5	151.5
EPS Adj	13.80	18.58	9.84	6.62	7.18	6.73	10.92	7.14	4.09	5.50	10.51	5.76
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	5.00	5.00	5.00	5.00	5.00	5.00	5.00	5.00	5.00	5.00
Filed Dscr	0.08	—	—	—	—	—	—	—	—	—	—	—
Paid Up Equity Capital	131.5	131.5	131.5	131.5	131.5	131.5	131.5	131.5	131.5	131.5	131.5	131.5

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · 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%.