MAZAGON DOCK SHIPBUILDERS
|
MAZAGON DOCK SHIPBUILDERS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr |
| Equity - Authorised | ₹324 Cr | ₹324 Cr | ₹324 Cr | ₹324 Cr | ₹324 Cr |
| Equity - Issued | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr |
| Equity Paid Up | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹7,738 Cr | ₹6,042 Cr | ₹4,558 Cr | ₹3,656 Cr | ₹3,230 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Profit & Loss Account Balance | ₹5,353 Cr | ₹3,653 Cr | ₹2,166 Cr | ₹1,263 Cr | ₹833 Cr |
| General Reserves | ₹2,320 Cr | ₹2,320 Cr | ₹2,320 Cr | ₹2,320 Cr | ₹2,320 Cr |
| Other Reserves | ₹65 Cr | ₹68 Cr | ₹73 Cr | ₹73 Cr | ₹77 Cr |
| Reserve excluding Revaluation Reserve | ₹7,738 Cr | ₹6,042 Cr | ₹4,558 Cr | ₹3,656 Cr | ₹3,230 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹7,940 Cr | ₹6,243 Cr | ₹4,760 Cr | ₹3,858 Cr | ₹3,432 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| 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 | ₹-678 Cr | ₹-600 Cr | ₹-450 Cr | ₹-447 Cr | ₹-424 Cr |
| Deferred Tax Assets | ₹746 Cr | ₹664 Cr | ₹514 Cr | ₹511 Cr | ₹489 Cr |
| Deferred Tax Liability | ₹68 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹66 Cr |
| Other Long Term Liabilities | ₹140 Cr | ₹144 Cr | ₹134 Cr | ₹146 Cr | ₹172 Cr |
| Long Term Trade Payables | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹15 Cr |
| Long Term Provisions | ₹3,074 Cr | ₹1,851 Cr | ₹411 Cr | ₹565 Cr | ₹730 Cr |
| Total Non-Current Liabilities | ₹2,554 Cr | ₹1,412 Cr | ₹113 Cr | ₹282 Cr | ₹494 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹3,738 Cr | ₹4,430 Cr | ₹4,463 Cr | ₹6,166 Cr | ₹6,362 Cr |
| Sundry Creditors | ₹3,738 Cr | ₹4,430 Cr | ₹4,463 Cr | ₹6,166 Cr | ₹6,362 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹15,785 Cr | ₹17,998 Cr | ₹19,503 Cr | ₹18,904 Cr | ₹14,357 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹15,494 Cr | ₹17,723 Cr | ₹19,333 Cr | ₹18,708 Cr | ₹14,183 Cr |
| Interest Accrued But Not Due | ₹20 Cr | ₹37 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹270 Cr | ₹237 Cr | ₹152 Cr | ₹178 Cr | ₹157 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹300 Cr | ₹191 Cr | ₹174 Cr | ₹115 Cr | ₹70 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹4.26 Cr | ₹4.26 Cr | ₹4.26 Cr | ₹4.26 Cr |
| Provision for post retirement benefits | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹7.12 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹289 Cr | ₹176 Cr | ₹159 Cr | ₹99 Cr | ₹59 Cr |
| Total Current Liabilities | ₹19,823 Cr | ₹22,619 Cr | ₹24,140 Cr | ₹25,184 Cr | ₹20,789 Cr |
| Total Liabilities | ₹30,317 Cr | ₹30,275 Cr | ₹29,013 Cr | ₹29,323 Cr | ₹24,715 Cr |
| ASSETS | |||||
| Gross Block | ₹2,091 Cr | ₹1,355 Cr | ₹1,494 Cr | ₹1,364 Cr | ₹1,140 Cr |
| Less: Accumulated Depreciation | ₹625 Cr | ₹517 Cr | ₹469 Cr | ₹399 Cr | ₹334 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,466 Cr | ₹838 Cr | ₹1,024 Cr | ₹965 Cr | ₹807 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹133 Cr | ₹68 Cr | ₹62 Cr | ₹87 Cr | ₹80 Cr |
| Non Current Investments | ₹765 Cr | ₹679 Cr | ₹589 Cr | ₹542 Cr | ₹519 Cr |
| Long Term Investment | ₹765 Cr | ₹679 Cr | ₹589 Cr | ₹542 Cr | ₹519 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹765 Cr | ₹679 Cr | ₹589 Cr | ₹542 Cr | ₹519 Cr |
| Long Term Loans & Advances | ₹3,089 Cr | ₹2,762 Cr | ₹1,117 Cr | ₹1,056 Cr | ₹1,078 Cr |
| Other Non Current Assets | ₹150 Cr | ₹136 Cr | ₹136 Cr | ₹144 Cr | ₹147 Cr |
| Total Non-Current Assets | ₹5,603 Cr | ₹4,486 Cr | ₹2,928 Cr | ₹2,794 Cr | ₹2,631 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹4,537 Cr | ₹5,713 Cr | ₹7,357 Cr | ₹7,700 Cr | ₹5,889 Cr |
| Raw Materials | ₹347 Cr | ₹93 Cr | ₹83 Cr | ₹117 Cr | ₹113 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹3,492 Cr | ₹4,910 Cr | ₹6,526 Cr | ₹6,000 Cr | ₹5,571 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹91 Cr | ₹24 Cr | ₹20 Cr | ₹22 Cr | ₹18 Cr |
| Other Inventory | ₹607 Cr | ₹686 Cr | ₹728 Cr | ₹1,561 Cr | ₹187 Cr |
| Sundry Debtors | ₹1,067 Cr | ₹1,847 Cr | ₹1,002 Cr | ₹1,005 Cr | ₹966 Cr |
| Debtors more than Six months | ₹273 Cr | ₹230 Cr | ₹233 Cr | ₹77 Cr | ₹298 Cr |
| Debtors Others | ₹1,228 Cr | ₹2,079 Cr | ₹1,522 Cr | ₹1,727 Cr | ₹1,260 Cr |
| Cash and Bank | ₹16,150 Cr | ₹14,210 Cr | ₹13,286 Cr | ₹11,480 Cr | ₹8,028 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹16,150 Cr | ₹14,210 Cr | ₹13,286 Cr | ₹11,480 Cr | ₹8,028 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹374 Cr | ₹312 Cr | ₹226 Cr | ₹145 Cr | ₹148 Cr |
| Interest accrued on Investments | ₹287 Cr | ₹308 Cr | ₹221 Cr | ₹141 Cr | ₹132 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹87 Cr | ₹4.20 Cr | ₹4.24 Cr | ₹3.64 Cr | ₹8.53 Cr |
| Other current_assets | - | - | ₹1.03 Cr | ₹0.44 Cr | ₹7.54 Cr |
| Short Term Loans and Advances | ₹2,586 Cr | ₹3,706 Cr | ₹4,214 Cr | ₹6,199 Cr | ₹7,053 Cr |
| Advances recoverable in cash or in kind | ₹2,586 Cr | ₹3,706 Cr | ₹4,214 Cr | ₹6,199 Cr | ₹7,053 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | - | - | - | - | - |
| Total Current Assets | ₹24,714 Cr | ₹25,788 Cr | ₹26,085 Cr | ₹26,529 Cr | ₹22,084 Cr |
| Net Current Assets (Including Current Investments) | ₹4,891 Cr | ₹3,169 Cr | ₹1,945 Cr | ₹1,346 Cr | ₹1,295 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹30,317 Cr | ₹30,275 Cr | ₹29,013 Cr | ₹29,323 Cr | ₹24,715 Cr |
| Contingent Liabilities | ₹39,198 Cr | ₹38,400 Cr | ₹28,583 Cr | ₹53,253 Cr | ₹53,693 Cr |
| Total Debt | - | - | - | - | - |
| Book Value | - | 309.56 | 236.01 | 191.27 | 170.15 |
| Adjusted Book Value | 196.83 | 154.78 | 118.01 | 95.63 | 85.07 |
Compare Balance Sheet of peers of MAZAGON DOCK SHIPBUILDERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAZAGON DOCK SHIPBUILDERS | ₹111,247.6 Cr | 4.9% | -3.9% | 28.6% | Stock Analytics | |
| COCHIN SHIPYARD | ₹47,145.4 Cr | 5.2% | 0.9% | 14.4% | Stock Analytics | |
| GARDEN REACH SHIPBUILDERS & ENGINEERS | ₹32,274.4 Cr | 9% | 5.9% | 75.3% | Stock Analytics | |
MAZAGON DOCK SHIPBUILDERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAZAGON DOCK SHIPBUILDERS | 4.9% |
-3.9% |
28.6% |
| SENSEX | 1.2% |
2.8% |
6.3% |
You may also like the below Video Courses