COCHIN SHIPYARD
|
COCHIN SHIPYARD Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹4,820 Cr | ₹3,830 Cr | ₹2,365 Cr | ₹3,191 Cr | ₹2,819 Cr |
| Income from ship building & Repairs | ₹4,776 Cr | ₹3,804 Cr | ₹2,333 Cr | ₹3,162 Cr | ₹2,810 Cr |
| Charter Income | - | - | - | - | - |
| Freight and Demurrage | - | - | - | - | - |
| Other Operational Income | ₹44 Cr | ₹26 Cr | ₹32 Cr | ₹29 Cr | ₹8.57 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹4,820 Cr | ₹3,830 Cr | ₹2,365 Cr | ₹3,191 Cr | ₹2,819 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.33 Cr | ₹0.67 Cr | ₹-1.44 Cr | ₹-3.52 Cr | - |
| Raw Material Consumed | ₹2,134 Cr | ₹1,734 Cr | ₹1,122 Cr | ₹1,619 Cr | ₹1,220 Cr |
| Opening Raw Materials | ₹823 Cr | ₹338 Cr | ₹283 Cr | ₹405 Cr | ₹278 Cr |
| Purchases Raw Materials | ₹2,972 Cr | ₹2,219 Cr | ₹1,177 Cr | ₹1,497 Cr | ₹1,347 Cr |
| Closing Raw Materials | ₹1,661 Cr | ₹823 Cr | ₹338 Cr | ₹283 Cr | ₹405 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹53 Cr | ₹38 Cr | ₹33 Cr | ₹50 Cr | ₹36 Cr |
| Electricity & Power | ₹38 Cr | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹19 Cr |
| Oil, Fuel & Natural gas | ₹12 Cr | ₹5.74 Cr | ₹1.39 Cr | ₹20 Cr | ₹13 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹3.69 Cr | ₹4.21 Cr | ₹3.91 Cr | ₹3.06 Cr | ₹3.04 Cr |
| Employee Cost | ₹424 Cr | ₹386 Cr | ₹334 Cr | ₹311 Cr | ₹292 Cr |
| Salaries, Wages & Bonus | ₹354 Cr | ₹323 Cr | ₹280 Cr | ₹270 Cr | ₹255 Cr |
| Contributions to EPF & Pension Funds | ₹24 Cr | ₹17 Cr | ₹27 Cr | ₹18 Cr | ₹17 Cr |
| Workmen and Staff Welfare Expenses | ₹43 Cr | ₹45 Cr | ₹27 Cr | ₹22 Cr | ₹17 Cr |
| Other Employees Cost | ₹3.10 Cr | ₹0.20 Cr | ₹0.53 Cr | ₹1.09 Cr | ₹3.46 Cr |
| Operating Expenses | ₹979 Cr | ₹639 Cr | ₹514 Cr | ₹456 Cr | ₹372 Cr |
| Stevedoring,Despatch and Cargo expenses | ₹1.92 Cr | ₹2.04 Cr | ₹1.05 Cr | ₹0.89 Cr | ₹1.71 Cr |
| Port,Light and canal Dues | - | - | - | - | - |
| Sub-contracted / Out sourced services | ₹551 Cr | ₹364 Cr | ₹311 Cr | ₹330 Cr | ₹265 Cr |
| Repairs and Maintenance | ₹42 Cr | ₹33 Cr | ₹34 Cr | ₹22 Cr | ₹18 Cr |
| Stores,spare parts and tools consumed | ₹39 Cr | ₹32 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr |
| Other Operating Expenses | ₹345 Cr | ₹208 Cr | ₹141 Cr | ₹83 Cr | ₹70 Cr |
| General and Administration Expenses | ₹89 Cr | ₹66 Cr | ₹60 Cr | ₹55 Cr | ₹54 Cr |
| Rent , Rates & Taxes | ₹1.74 Cr | ₹0.73 Cr | ₹1.76 Cr | ₹2.89 Cr | ₹5.22 Cr |
| Insurance | ₹33 Cr | ₹15 Cr | ₹9.89 Cr | ₹13 Cr | ₹16 Cr |
| Printing and stationery | ₹1.24 Cr | ₹1.12 Cr | ₹0.94 Cr | ₹0.77 Cr | ₹0.76 Cr |
| Professional and legal fees | ₹3.37 Cr | ₹1.99 Cr | ₹1.51 Cr | ₹0.77 Cr | ₹1.23 Cr |
| Other General & administrative Expenses | ₹50 Cr | ₹48 Cr | ₹46 Cr | ₹37 Cr | ₹31 Cr |
| Selling and Distribution Expenses | ₹6.35 Cr | ₹11 Cr | ₹4.24 Cr | ₹3.16 Cr | ₹1.69 Cr |
| Advertisement & Sales Promotion | ₹6.35 Cr | ₹11 Cr | ₹4.24 Cr | ₹3.16 Cr | ₹1.69 Cr |
| Brokerage & Commissions | - | - | - | - | - |
| Freight Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹245 Cr | ₹73 Cr | ₹38 Cr | ₹73 Cr | ₹120 Cr |
| Bad debts /advances written off | ₹86 Cr | ₹0.97 Cr | - | - | - |
| Provision for doubtful debts | ₹6.63 Cr | ₹17 Cr | - | ₹41 Cr | ₹0.98 Cr |
| Losson disposal of fixed assets(net) | ₹0.06 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | ₹1.09 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹152 Cr | ₹55 Cr | ₹36 Cr | ₹32 Cr | ₹119 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,925 Cr | ₹2,949 Cr | ₹2,103 Cr | ₹2,564 Cr | ₹2,096 Cr |
| Operating Profit (Excl OI) | ₹894 Cr | ₹882 Cr | ₹262 Cr | ₹627 Cr | ₹723 Cr |
| Other Income | ₹389 Cr | ₹310 Cr | ₹207 Cr | ₹263 Cr | ₹191 Cr |
| Interest Received | ₹198 Cr | ₹241 Cr | ₹124 Cr | ₹72 Cr | ₹103 Cr |
| Dividend Received | ₹0.73 Cr | ₹0.08 Cr | ₹0.01 Cr | - | ₹0.01 Cr |
| Profit on sale of Fixed Assets | ₹0.24 Cr | ₹0.13 Cr | ₹0.06 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Foreign Exchange Gains | ₹14 Cr | ₹20 Cr | - | ₹1.74 Cr | ₹4.05 Cr |
| Provision Written Back | ₹141 Cr | ₹24 Cr | ₹58 Cr | ₹85 Cr | ₹44 Cr |
| Others | ₹36 Cr | ₹25 Cr | ₹25 Cr | ₹104 Cr | ₹40 Cr |
| Operating Profit | ₹1,284 Cr | ₹1,192 Cr | ₹469 Cr | ₹890 Cr | ₹914 Cr |
| Interest | ₹55 Cr | ₹46 Cr | ₹43 Cr | ₹53 Cr | ₹58 Cr |
| InterestonDebenture / Bonds | ₹2.01 Cr | ₹7.72 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹17 Cr | ₹13 Cr | ₹8.27 Cr | ₹6.05 Cr | ₹7.00 Cr |
| Other Interest | ₹37 Cr | ₹26 Cr | ₹25 Cr | ₹37 Cr | ₹41 Cr |
| PBDT | ₹1,228 Cr | ₹1,146 Cr | ₹425 Cr | ₹837 Cr | ₹855 Cr |
| Depreciation | ₹103 Cr | ₹75 Cr | ₹69 Cr | ₹68 Cr | ₹60 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,125 Cr | ₹1,071 Cr | ₹357 Cr | ₹769 Cr | ₹795 Cr |
| Exceptional Income / Expenses | - | - | ₹62 Cr | ₹-2.75 Cr | ₹13 Cr |
| Profit Before Tax | ₹1,125 Cr | ₹1,071 Cr | ₹418 Cr | ₹766 Cr | ₹808 Cr |
| Provision for Tax | ₹298 Cr | ₹288 Cr | ₹114 Cr | ₹202 Cr | ₹199 Cr |
| Current Income Tax | ₹296 Cr | ₹250 Cr | ₹116 Cr | ₹204 Cr | ₹244 Cr |
| Deferred Tax | ₹-6.42 Cr | ₹4.42 Cr | ₹11 Cr | ₹5.11 Cr | ₹-33 Cr |
| Other taxes | ₹8.75 Cr | ₹33 Cr | ₹-13 Cr | ₹-7.44 Cr | ₹-11 Cr |
| Profit After Tax | ₹827 Cr | ₹783 Cr | ₹305 Cr | ₹564 Cr | ₹609 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹827 Cr | ₹783 Cr | ₹305 Cr | ₹564 Cr | ₹609 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,690 Cr | ₹3,127 Cr | ₹3,056 Cr | ₹2,697 Cr | ₹2,454 Cr |
| Appropriations | ₹4,518 Cr | ₹3,910 Cr | ₹3,361 Cr | ₹3,260 Cr | ₹3,062 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4,518 Cr | ₹3,910 Cr | ₹3,361 Cr | ₹3,260 Cr | ₹3,062 Cr |
| Equity Dividend % | ₹195.00 | ₹195.00 | ₹170.00 | ₹167.50 | ₹155.00 |
| Earnings Per Share | ₹31.45 | ₹29.77 | ₹23.16 | ₹42.87 | ₹46.27 |
| Adjusted EPS | ₹31.45 | ₹29.77 | ₹11.58 | ₹21.44 | ₹23.14 |
Compare Income Statement 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