COCHIN SHIPYARD
|
COCHIN SHIPYARD Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
| Equity - Authorised | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr |
| Equity - Issued | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
| Equity Paid Up | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹5,448 Cr | ₹4,872 Cr | ₹4,296 Cr | ₹4,262 Cr | ₹3,902 Cr |
| Securities Premium | ₹932 Cr | ₹932 Cr | ₹932 Cr | ₹932 Cr | ₹932 Cr |
| Capital Reserves | ₹70 Cr | ₹70 Cr | ₹70 Cr | ₹70 Cr | ₹69 Cr |
| Profit & Loss Account Balance | ₹4,259 Cr | ₹3,689 Cr | ₹3,127 Cr | ₹3,056 Cr | ₹2,697 Cr |
| General Reserves | ₹63 Cr | ₹63 Cr | ₹63 Cr | ₹63 Cr | ₹63 Cr |
| Other Reserves | ₹124 Cr | ₹118 Cr | ₹104 Cr | ₹140 Cr | ₹141 Cr |
| Reserve excluding Revaluation Reserve | ₹5,448 Cr | ₹4,872 Cr | ₹4,296 Cr | ₹4,262 Cr | ₹3,902 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,579 Cr | ₹5,003 Cr | ₹4,428 Cr | ₹4,393 Cr | ₹4,033 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹126 Cr | ₹123 Cr |
| Non Convertible Debentures | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹126 Cr | ₹123 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-104 Cr | ₹-99 Cr | ₹-104 Cr | ₹-115 Cr | ₹-120 Cr |
| Deferred Tax Assets | ₹196 Cr | ₹136 Cr | ₹146 Cr | ₹147 Cr | ₹155 Cr |
| Deferred Tax Liability | ₹93 Cr | ₹37 Cr | ₹41 Cr | ₹32 Cr | ₹35 Cr |
| Other Long Term Liabilities | ₹460 Cr | ₹450 Cr | ₹410 Cr | ₹396 Cr | ₹394 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹53 Cr | ₹45 Cr | ₹42 Cr | ₹36 Cr | ₹32 Cr |
| Total Non-Current Liabilities | ₹433 Cr | ₹418 Cr | ₹370 Cr | ₹443 Cr | ₹428 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹501 Cr | ₹465 Cr | ₹216 Cr | ₹169 Cr | ₹435 Cr |
| Sundry Creditors | ₹501 Cr | ₹465 Cr | ₹216 Cr | ₹169 Cr | ₹435 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹5,679 Cr | ₹5,422 Cr | ₹4,497 Cr | ₹2,782 Cr | ₹1,896 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹5,086 Cr | ₹4,975 Cr | ₹3,872 Cr | ₹2,261 Cr | ₹1,602 Cr |
| Interest Accrued But Not Due | - | - | - | - | ₹2.82 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | ₹103 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹593 Cr | ₹448 Cr | ₹522 Cr | ₹522 Cr | ₹291 Cr |
| Short Term Borrowings | ₹46 Cr | - | ₹7.05 Cr | - | - |
| Secured ST Loans repayable on Demands | ₹46 Cr | - | ₹7.05 Cr | - | - |
| Working Capital Loans- Sec | ₹46 Cr | - | ₹7.05 Cr | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-46 Cr | - | ₹-7.05 Cr | - | - |
| Short Term Provisions | ₹1,051 Cr | ₹629 Cr | ₹390 Cr | ₹512 Cr | ₹606 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹51 Cr | ₹27 Cr | ₹27 Cr | ₹52 Cr | ₹100 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1,000 Cr | ₹602 Cr | ₹363 Cr | ₹459 Cr | ₹507 Cr |
| Total Current Liabilities | ₹7,277 Cr | ₹6,516 Cr | ₹5,111 Cr | ₹3,463 Cr | ₹2,937 Cr |
| Total Liabilities | ₹13,290 Cr | ₹11,938 Cr | ₹9,908 Cr | ₹8,299 Cr | ₹7,399 Cr |
| ASSETS | |||||
| Gross Block | ₹3,626 Cr | ₹1,443 Cr | ₹1,349 Cr | ₹1,294 Cr | ₹1,127 Cr |
| Less: Accumulated Depreciation | ₹579 Cr | ₹476 Cr | ₹396 Cr | ₹324 Cr | ₹260 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹3,047 Cr | ₹968 Cr | ₹953 Cr | ₹970 Cr | ₹867 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹515 Cr | ₹2,195 Cr | ₹1,602 Cr | ₹1,241 Cr | ₹1,176 Cr |
| Non Current Investments | ₹0.19 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Long Term Investment | ₹0.19 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.19 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Long Term Loans & Advances | ₹45 Cr | ₹124 Cr | ₹208 Cr | ₹223 Cr | ₹257 Cr |
| Other Non Current Assets | ₹15 Cr | ₹30 Cr | ₹0.06 Cr | ₹0.22 Cr | ₹43 Cr |
| Total Non-Current Assets | ₹3,623 Cr | ₹3,318 Cr | ₹2,780 Cr | ₹2,458 Cr | ₹2,343 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,885 Cr | ₹1,026 Cr | ₹373 Cr | ₹298 Cr | ₹434 Cr |
| Raw Materials | ₹1,661 Cr | ₹823 Cr | ₹338 Cr | ₹283 Cr | ₹405 Cr |
| Work-in Progress | ₹9.62 Cr | ₹4.29 Cr | ₹4.96 Cr | ₹3.52 Cr | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹14 Cr | ₹18 Cr | ₹13 Cr | ₹6.19 Cr | ₹7.03 Cr |
| Other Inventory | ₹200 Cr | ₹181 Cr | ₹17 Cr | ₹5.66 Cr | ₹23 Cr |
| Sundry Debtors | ₹229 Cr | ₹303 Cr | ₹338 Cr | ₹437 Cr | ₹353 Cr |
| Debtors more than Six months | ₹64 Cr | ₹222 Cr | ₹290 Cr | ₹211 Cr | ₹266 Cr |
| Debtors Others | ₹191 Cr | ₹202 Cr | ₹159 Cr | ₹330 Cr | ₹190 Cr |
| Cash and Bank | ₹3,113 Cr | ₹3,864 Cr | ₹4,758 Cr | ₹3,213 Cr | ₹2,209 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹3,113 Cr | ₹3,864 Cr | ₹4,758 Cr | ₹3,213 Cr | ₹2,209 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹337 Cr | ₹205 Cr | ₹81 Cr | ₹46 Cr | ₹894 Cr |
| Interest accrued on Investments | ₹65 Cr | ₹94 Cr | ₹33 Cr | ₹14 Cr | ₹14 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹1.62 Cr | ₹1.25 Cr | ₹0.70 Cr | ₹0.39 Cr | ₹0.17 Cr |
| Prepaid Expenses | ₹18 Cr | ₹25 Cr | ₹11 Cr | ₹6.51 Cr | ₹3.50 Cr |
| Other current_assets | ₹252 Cr | ₹84 Cr | ₹37 Cr | ₹25 Cr | ₹876 Cr |
| Short Term Loans and Advances | ₹4,103 Cr | ₹3,222 Cr | ₹1,577 Cr | ₹1,847 Cr | ₹1,166 Cr |
| Advances recoverable in cash or in kind | ₹2,740 Cr | ₹2,359 Cr | ₹1,160 Cr | ₹754 Cr | ₹1,162 Cr |
| Advance income tax and TDS | - | ₹3.23 Cr | ₹71 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1,363 Cr | ₹860 Cr | ₹346 Cr | ₹1,092 Cr | ₹3.67 Cr |
| Total Current Assets | ₹9,667 Cr | ₹8,620 Cr | ₹7,128 Cr | ₹5,841 Cr | ₹5,056 Cr |
| Net Current Assets (Including Current Investments) | ₹2,389 Cr | ₹2,104 Cr | ₹2,017 Cr | ₹2,378 Cr | ₹2,118 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹13,290 Cr | ₹11,938 Cr | ₹9,908 Cr | ₹8,299 Cr | ₹7,399 Cr |
| Contingent Liabilities | ₹3,725 Cr | ₹2,035 Cr | ₹1,844 Cr | ₹1,259 Cr | ₹3,989 Cr |
| Total Debt | ₹69 Cr | ₹23 Cr | ₹133 Cr | ₹126 Cr | ₹123 Cr |
| Book Value | - | 190.18 | 336.60 | 333.98 | 306.63 |
| Adjusted Book Value | 212.07 | 190.18 | 168.30 | 166.99 | 153.32 |
Compare Balance Sheet of peers of COCHIN SHIPYARD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| COCHIN SHIPYARD | ₹47,651.4 Cr | 0.1% | -6% | 29.8% | Stock Analytics | |
| MAZAGON DOCK SHIPBUILDERS | ₹112,164.0 Cr | -1.9% | -4.9% | 34% | Stock Analytics | |
| GARDEN REACH SHIPBUILDERS & ENGINEERS | ₹29,462.2 Cr | -2.7% | -5.3% | 59.9% | Stock Analytics | |
COCHIN SHIPYARD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| COCHIN SHIPYARD | 0.1% |
-6% |
29.8% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses