Cochin Shipyard Ltd
NSE: COCHINSHIP BSE: 540678
₹1139.90
-24 (2.06%)
Wed, 28 Oct 2026, 11:15 pm
Market Cap (in Cr)30070.13
PE Ratio44.09
Dividend0.79
Producer Manufacturing
Trucks/Construction/Farm Machinery
24.5KCochin Shipyard Income Statement
| Particulars | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 16.80B | 17.98B | 15.83B | 19.90B | 20.59B | 23.55B | 29.66B | 34.22B | 27.85B | 31.42B | 23.65B | 38.30B | 48.20B |
| Gross profit | 3.94B | 5.19B | 1.62B | 4.44B | 4.27B | 5.53B | 6.95B | 8.32B | 8.13B | 6.53B | 3.24B | 9.91B | 11.69B |
| Operating expenses (excl. COGS) | -485.67M | -956.67M | -1.16B | -818.83M | -737.21M | -1.17B | -1.28B | -998.36M | -1.13B | -188.31M | -400.00M | -1.37B | -2.12B |
| Selling/general/admin expenses, total | -392.59M | -721.73M | -1.11B | -814.10M | -715.92M | -960.62M | -750.21M | -652.91M | -724.37M | -757.00M | -988.54M | -1.27B | -2.26B |
| Research & development | — | — | — | — | — | — | — | — | — | — | -86.42M | -62.62M | -204.32M |
| Selling/general/admin expenses, other | -392.59M | -721.73M | -1.11B | -814.10M | -715.92M | -960.62M | -750.21M | -652.91M | -724.37M | -757.00M | -902.12M | -1.21B | -2.06B |
| Other operating expenses, total | -93.08M | -234.94M | -54.71M | -4.73M | -21.29M | -207.82M | -532.52M | -345.45M | -404.27M | 568.68M | 588.54M | -93.58M | 143.09M |
| Operating income | 3.46B | 4.23B | 458.97M | 3.62B | 3.53B | 4.36B | 5.67B | 7.32B | 7.00B | 6.35B | 2.84B | 8.54B | 9.57B |
| Non-operating income, total | 514.34M | 97.24M | 645.47M | 873.67M | 1.27B | 1.68B | 1.81B | 1.26B | 1.08B | 1.31B | 1.35B | 2.17B | 1.68B |
| Interest expense, net of interest capitalized | -230.55M | -166.48M | -183.22M | -124.62M | -121.58M | -118.74M | -154.27M | -498.87M | -582.60M | -531.61M | -432.93M | -462.25M | -552.05M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 836.01M | 542.69M | 771.91M | 1.01B | 1.38B | 1.80B | 1.96B | 1.76B | 1.66B | 1.27B | 1.17B | 2.63B | 2.25B |
| Non-operating interest income | 589.72M | 508.28M | 535.49M | 993.61M | 1.31B | 1.54B | 1.85B | 1.65B | 1.03B | 722.23M | 1.24B | 2.41B | 1.98B |
| Miscellaneous non-operating expense | 246.29M | 34.41M | 236.42M | 11.78M | 67.74M | 257.71M | 111.00M | 107.70M | 630.14M | 543.23M | -61.81M | 227.78M | 273.17M |
| Unusual income/expense | -91.12M | -278.97M | 56.78M | -7.10M | 14.86M | — | — | 0 | -3.86M | 579.47M | 606.48M | -4.84M | -18.27M |
| Pretax income | 3.97B | 4.33B | 1.10B | 4.50B | 4.80B | 6.04B | 7.48B | 8.58B | 8.08B | 7.66B | 4.18B | 10.71B | 11.25B |
| Taxes | -1.31B | -1.51B | -411.62M | -1.58B | -1.68B | -2.08B | -2.70B | -2.26B | -1.99B | -2.02B | -1.14B | -2.88B | -2.98B |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 964.00K | 3.46M | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 2.66B | 2.82B | 692.82M | 2.92B | 3.12B | 3.96B | 4.78B | 6.32B | 6.09B | 5.64B | 3.05B | 7.83B | 8.27B |
| Net income | 2.66B | 2.82B | 692.82M | 2.92B | 3.12B | 3.96B | 4.78B | 6.32B | 6.09B | 5.64B | 3.05B | 7.83B | 8.27B |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 2.66B | 2.82B | 692.82M | 2.92B | 3.12B | 3.96B | 4.78B | 6.32B | 6.09B | 5.64B | 3.05B | 7.83B | 8.27B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 3.65B | 4.49B | 835.95M | 3.99B | 3.92B | 4.73B | 6.01B | 7.81B | 7.60B | 7.04B | 3.52B | 9.29B | 10.60B |
| EBIT | 3.46B | 4.23B | 458.97M | 3.62B | 3.53B | 4.36B | 5.67B | 7.32B | 7.00B | 6.35B | 2.84B | 8.54B | 9.57B |
| Total operating expenses | -13.34B | -13.75B | -15.37B | -16.28B | -17.06B | -19.19B | -23.99B | -26.91B | -20.84B | -25.08B | -20.81B | -29.76B | -38.63B |
| Prepaid expenses | 837.75M | 1.03B | 74.94M | 81.39M | 53.35M | 172.14M | 38.56M | 46.97M | 35.02M | 65.11M | 108.91M | 252.64M | 181.44M |
| Deferred income, current | 5.89B | 4.82B | 6.47B | 7.72B | 6.65B | 13.73B | 8.42B | 11.41B | 16.09B | 23.05B | 39.55B | 50.71B | 53.02B |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 3.73B | 3.73B | 3.91B | 3.94B | 4.49B | 4.49B | 4.60B |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 301.22M | 378.71M | 404.22M | 420.33M | 414.88M | 395.46M | 390.23M | 278.74M | 350.02M | 317.44M | 326.61M | 276.02M | 827.12M |
| Deferred income, non-current | — | — | — | — | — | 1.37M | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 56.24M | 52.77M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -229.33M | -198.80M | -198.80M | -204.51M | -1.04B | -1.22B | -1.96B | -2.32B | -3.68B | -2.04B | -2.33B | -2.37B | -2.57B |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
