Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹34,582Cr
Ship - Docks/Breaking/Repairs
Rev Gr TTM
Revenue Growth TTM
21.78%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -50.5 | 7.9 | 48.1 | 64.6 | 114.3 | 62.1 | 13.0 | 8.6 | 36.7 | 38.5 | -2.1 | 17.7 |
| 667 | 397 | 821 | 746 | 998 | 594 | 946 | 910 | 1,492 | 827 | 1,045 | 1,164 |
Operating Profit Operating ProfitCr |
| -11.2 | 16.5 | 18.9 | 29.4 | 22.4 | 23.0 | 17.3 | 20.7 | 15.1 | 22.6 | 6.6 | 13.8 |
Other Income Other IncomeCr | 133 | 84 | 89 | 58 | 80 | 84 | 101 | 47 | 157 | 54 | 127 | 71 |
Interest Expense Interest ExpenseCr | -1 | 9 | 10 | 8 | 7 | 7 | 9 | 11 | 12 | 12 | 20 | 28 |
Depreciation DepreciationCr | 11 | 17 | 19 | 20 | 19 | 19 | 26 | 32 | 27 | 34 | 31 | 33 |
| 57 | 137 | 251 | 340 | 342 | 236 | 263 | 242 | 384 | 250 | 150 | 197 |
| 17 | 39 | 70 | 96 | 83 | 62 | 75 | 65 | 97 | 62 | 42 | 52 |
|
Growth YoY PAT Growth YoY% | -85.7 | 133.9 | 61.0 | 121.4 | 558.1 | 76.6 | 4.1 | -27.6 | 10.9 | 7.8 | -43.1 | -18.3 |
| 6.6 | 20.7 | 17.9 | 23.1 | 20.1 | 22.6 | 16.5 | 15.4 | 16.3 | 17.6 | 9.6 | 10.7 |
| 1.5 | 1.9 | 6.9 | 9.3 | 9.8 | 6.6 | 7.2 | 6.7 | 10.9 | 7.1 | 4.1 | 5.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 25.9 | 15.4 | -17.6 | 13.2 | -25.9 | 62.0 | 25.8 | 9.9 |
| 1,891 | 2,396 | 2,716 | 2,103 | 2,570 | 2,111 | 2,962 | 3,942 | 4,528 |
Operating Profit Operating ProfitCr |
| 19.7 | 19.2 | 20.6 | 25.4 | 19.5 | 10.7 | 22.7 | 18.2 | 14.5 |
Other Income Other IncomeCr | 189 | 226 | 245 | 203 | 260 | 269 | 310 | 389 | 410 |
Interest Expense Interest ExpenseCr | 11 | 14 | 45 | 51 | 47 | 35 | 33 | 39 | 72 |
Depreciation DepreciationCr | 38 | 34 | 49 | 60 | 68 | 69 | 75 | 103 | 125 |
| 604 | 748 | 858 | 808 | 766 | 418 | 1,071 | 1,125 | 980 |
| 208 | 270 | 226 | 199 | 202 | 114 | 288 | 298 | 253 |
|
| | 20.6 | 32.3 | -3.7 | -7.3 | -46.0 | 157.1 | 5.6 | -12.1 |
| 16.8 | 16.1 | 18.5 | 21.6 | 17.7 | 12.9 | 20.4 | 17.2 | 13.7 |
| 15.5 | 17.7 | 24.0 | 23.1 | 21.4 | 11.6 | 29.8 | 31.4 | 27.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 136 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
| 3,120 | 3,197 | 3,591 | 3,902 | 4,262 | 4,296 | 4,872 | 5,448 | 5,566 |
Current Liabilities Current LiabilitiesCr | 2,074 | 1,762 | 2,156 | 2,937 | 3,463 | 5,121 | 6,516 | 7,277 | 7,949 |
Non Current Liabilities Non Current LiabilitiesCr | 148 | 150 | 528 | 548 | 558 | 472 | 523 | 543 | 606 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 4,842 | 4,118 | 4,429 | 5,056 | 5,841 | 7,137 | 8,620 | 9,667 | 10,340 |
Non Current Assets Non Current AssetsCr | 642 | 1,128 | 1,978 | 2,463 | 2,573 | 2,884 | 3,422 | 3,733 | 3,913 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 631 | -451 | 253 | 710 | 1,398 | 1,889 | -172 | -297 |
Investing Cash Flow Investing Cash FlowCr | -1,312 | 1,074 | -97 | -443 | -1,007 | -35 | 481 | 538 |
Financing Cash Flow Financing Cash FlowCr | 812 | -409 | -309 | -405 | -239 | -276 | -371 | -277 |
|
Free Cash Flow Free Cash FlowCr | 617 | -509 | 215 | 657 | 1,224 | 1,845 | -202 | -699 |
| 159.2 | -94.5 | 40.0 | 116.7 | 247.9 | 620.0 | -21.9 | -35.9 |
CFO To EBITDA CFO To EBITDA% | 136.0 | -79.2 | 35.8 | 99.2 | 225.2 | 745.3 | -19.8 | -33.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 6,842 | 5,182 | 3,476 | 4,937 | 3,867 | 6,259 | 22,934 | 37,005 |
Price To Earnings Price To Earnings | 17.3 | 10.8 | 5.5 | 8.1 | 6.9 | 20.5 | 29.3 | 44.7 |
Price To Sales Price To Sales | 2.9 | 1.8 | 1.0 | 1.8 | 1.2 | 2.6 | 6.0 | 7.7 |
Price To Book Price To Book | 2.1 | 1.6 | 0.9 | 1.2 | 0.9 | 1.4 | 4.6 | 6.6 |
| 7.5 | 4.8 | 2.0 | 4.6 | 1.9 | 8.2 | 22.5 | 39.3 |
Profitability Ratios Profitability Ratios |
| 49.4 | 49.3 | 47.5 | 56.7 | 49.4 | 52.6 | 54.7 | 55.8 |
| 19.7 | 19.2 | 20.6 | 25.4 | 19.5 | 10.7 | 22.7 | 18.2 |
| 16.8 | 16.1 | 18.5 | 21.6 | 17.7 | 12.9 | 20.4 | 17.2 |
| 18.2 | 22.1 | 23.5 | 18.8 | 16.4 | 9.0 | 20.1 | 18.9 |
| 12.2 | 14.3 | 17.0 | 15.1 | 12.8 | 6.9 | 15.7 | 14.8 |
| 7.2 | 9.1 | 9.9 | 8.1 | 6.7 | 3.0 | 6.5 | 6.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Cochin Shipyard Limited (CSL), established in 1972 and headquartered in Kochi, Kerala, is a leading Indian shipbuilding and ship repair company, majority-owned (72.86%) by the Government of India. Designated as a **Schedule A Central Public Sector Enterprise (CPSE)** in July 2023, CSL has emerged as a national champion in maritime infrastructure, defense, and green technology, with a strong pan-India presence and significant global reach.
CSL operates across **shipbuilding, ship repair, and advanced maritime technologies**, serving a diverse clientele including the **Indian Navy, Indian Coast Guard, international commercial operators, and government agencies**. With over five decades of experience and the delivery of 175+ vessels and 2,500+ repair projects, CSL has become synonymous with engineering excellence and strategic self-reliance.
---
### **Core Business Segments & Product Portfolio**
CSL's operations are structured into three primary segments, enabling resilience and diversification:
#### **1. Defense Shipbuilding**
- Flagship Projects:
- **INS Vikrant** – India’s first Indigenous Aircraft Carrier.
- **Anti-Submarine Warfare (ASW) Shallow Water Corvettes (SWC)** – ₹6,300 crore contract for eight vessels; three launched in Nov 2023.
- **Next Generation Missile Vessels (NGMV)** – ₹9,800 crore project, first delivery expected in 2027.
- Other Vessels: Offshore Patrol Vessels (OPVs), Hydrographic Survey Ships, Missile Vessels.
#### **2. Commercial Shipbuilding**
- Vessels:
- Oil Tankers, Bulk Carriers, Ro-Pax, Ro-Ro, Dredgers, Tugs.
- Green & Electric Vessels: Hybrid and full-electric ferries, electric catamarans (e.g., Kochi Water Metro).
- Export Markets: Europe (Germany, Norway), UAE, USA.
- Notable Orders:
- **8 x 7,000 DWT Multim Purpose Eco-Freighters** for a German client.
- **2 Zero-Emission Feeder Container Vessels** (365 TEU, hydrogen-powered) for Samskip (Netherlands), first in the world.
- **2 Commissioning Service Operation Vessels (CSOVs)** for offshore wind farms – India’s first such offshore wind support vessels.
#### **3. Ship Repair & Maintenance**
- Annual Repairs: ~100 vessels across Kochi, Mumbai, Kolkata, and Port Blair.
- Specializations: Aircraft carriers (e.g., INS Vikrant), oil rigs, defense platforms, life-cycle upgrades.
- New Infrastructure:
- **International Ship Repair Facility (ISRF)** – INR 970 crore, with a 6,000T ship lift and multiple workstations; fully commissioned in mid-2024.
- **Mumbai SRU** earned INR 70 crore in FY24 with revised target of INR 125 crore; strategic hub for west coast.
- **CKSRU (Kolkata)** and **CANSRU (Port Blair)** serve eastern and island maritime needs.
---
### **Recent Strategic Developments & Expansion (2023–2025)**
#### **1. Infrastructure Augmentation**
- **New Large Dry Dock (Jan 2024):**
- Cost: ₹1,799 crore.
- Dimensions: 310m x 75m / 60m x 13m; supports vessels up to **70,000T** (e.g., aircraft carriers, LNG carriers).
- Equipped with a **600T gantry crane** (from Hyundai Samho).
- Completed in Nov 2023; fully operational by mid-2024.
- This infrastructure positions CSL as a **national and global leader in large, complex projects**.
#### **2. Pan-India Operational Footprint**
CSL has expanded from a single-yard operator to a **multi-unit enterprise with seven operational units**:
- **Principal Yard**: Kochi.
- **Subsidiaries**:
- **Udupi Cochin Shipyard Ltd (UCSL)** – Karnataka: builds fishing vessels, tugs, and small commercial vessels.
- **Hooghly Cochin Shipyard Ltd (HCSL)** – West Bengal: focuses on inland and coastal vessels (136m slipway).
- **Repair Units**:
- Kochi (ISRF), Mumbai, Kolkata (CKSRU), Andaman & Nicobar (CANSRU).
#### **3. Greenfield Investment in Tamil Nadu**
- **Planned Greenfield Yard**: ₹15,000 crore investment in collaboration with a **Korean shipbuilder**.
- Located in Tamil Nadu via MoU with **Guidance TN**.
- Expected to create **10,000 jobs (4,000 direct, 6,000 indirect)**.
- Likely to include a **modern ship repair facility**, reinforcing India’s eastern seaboard capabilities.
---
### **Technology & Innovation Initiatives**
CSL is transforming into a **knowledge-driven, future-ready maritime enterprise** through its **CRUISE 2030 strategy** and **C-SAS division**.
#### **1. CSL Strategic & Advanced Solutions (C-SAS)**
Established in 2021, C-SAS is the innovation engine driving:
- **Hydrogen & Alternative Fuels**:
- **India’s first Hydrogen Fuel Cell Electric Vessel (FCEV)**: LT-PEM technology, funded by Ministry of Ports, Shipping & Waterways.
- Green Tug Transition Program (ASTDS GTTP): Contributed to standard specs.
- **Autonomous Technologies**:
- **Indigenous Autonomous Surface Vessel (ASV)** in development – IRS-class approved, “Made in India & Made for the World”.
- Partnerships with **DRDO, IIT Madras, IITM, NSTL**, and 7+ startups.
- Concept development of **Launch & Recovery System (LARS)** – patent pending.
- **AUV Capabilities**:
- High Endurance Autonomous Underwater Vehicle (HEAUV) in co-development with DRDO.
- Capable of hardware and software integration, subsea payload deployment.
#### **2. Digital Transformation & Design Excellence**
- **Digital Infrastructure**:
- SAP S/4HANA implementation completed in 2022.
- **Dassault 3DEXPERIENCE platform**: First Indian shipyard to adopt at scale.
- **Digital Twin** system implemented for predictive maintenance of Gas Turbines on INS Vikrant.
- **Design Center**: Staffed with naval architects and engineers; developed 100+ designs in-house.
- **CFD & Simulation**:
- Benchmarking with **OpenFOAM**.
- Participated in **international blind CFD workshop (JoRes)**.
- Structural/vibration analysis using **SIMULIA (3DEXPERIENCE)**.
#### **3. Key Projects & Pilots**
- **Kochi Water Metro**: 23 Hybrid Electric Catamarans; 15 delivered by Sep 2024.
- **Tug Policy Opportunity**: Indian-built tugs reserved for Indian ports – CSL subsidiary building two under policy.
- **Zero-Emission Vessels**: Exported electric autonomous barges to ASKO (Norway).
---
### **Strategic Partnerships & Global Collaborations**
CSL is leveraging global expertise while building domestic capability:
| Partner | Focus Area | Impact |
|--------|-----------|-------|
| **HD KSOE (South Korea)** | Shipbuilding: Engineering support, skill development, dry dock optimization | Enhances export capability, especially for merchant vessels |
| **Drydocks World Dubai** | Ship Repair: Capacity utilization at ISRF | Expected to boost international repair orders |
| **Seatrium Letourneau (USA)** | Jack-up Rig Design (MODUs): Joint development for “Make in India” | Entry into offshore oil & gas support market |
| **Fincantieri (Italy)**, **Robert Allan (Canada)**, **IHC (Netherlands)** | Design & tech access – tugs, dredgers | Domestic capability in high-demand segments |
| **Rolls-Royce, GTT, Kongsberg** | Propulsion, LNG tech, control systems | Global credibility and high-tech delivery |
- **Maersk Engagement**: In talks for ship repair; potential to service one vessel in FY25.
---
### **Financial & Order Book Strength (as of Sep 2025)**
- **Unexecuted Order Book**: ₹21,000 crores (defense, commercial, green vessels).
- **Vessels on Order**: 75 total, with **50 under construction**:
- 28 at Kochi yard.
- 11 each at HCSL and UCSL.
- **Recent FY24–25 Shipbuilding Revenue**: **₹2,955 crore** – record performance.
- **Ship Repair FY24 Outlook**: Exceeded ₹700 crore, guidance toward ₹900 crore.
- **Order Pipeline**: ₹35,000 crore in potential projects (RFPs expected in 12–18 months).
---
### **Strengths, Weaknesses & Challenges**
#### **Strengths**
- **Diversified Portfolio**: Defense (45%), Commercial (35%), Repair (20%) – mitigates market volatility.
- **State-of-the-Art Infrastructure**: Three dry docks, 1.3 km berthing, modular construction.
- **Skilled Workforce**: Avg. experience of 15 years; in-house design center.
- **Pan-India Presence**: Multiple strategic locations with specialized focus.
- **First-Mover in Green Tech**: Hydrogen, autonomy, digital platforms.
- **Government Support**: CPSE ‘A’ status, strategic funding, policy tailwinds.
#### **Weaknesses**
- **Domestic Ancillary Gaps**: Lack of domestic suppliers for major marine equipment (engines, propellers).
- **High Logistics & Finance Costs**: Impacts competitiveness.
- **Limited Standardized Designs**: Custom builds slow down mass production.
- **Weak Local Demand**: Indian merchant fleet still small; import-dependent.
---
### **Long-Term Strategy: CRUISE 2030**
Launched in 2020 with **Boston Consulting Group (BCG)**, **CRUISE 2030** is a transformation roadmap aiming for **6x–8x growth by 2030**:
| Pillar | Initiatives |
|--------|-----------|
| **Capacity Expansion** | New dry dock, ISRF, Tamil Nadu greenfield yard, modern slipways |
| **Capability Building** | Green tech, AI, autonomy, hydrogen, digital twin, modular construction |
| **Revenue Diversification** | C-SAS division, service contracts, tech licensing (e.g., LARS, COG devices) |
| **Global Expansion** | Strategic partnerships, European and US export focus |
| **Operational Excellence** | SAP S/4HANA, digital surveillance, lean processes |
| **Sustainability** | Green Tug Program, zero-emission vessel portfolio, renewable integration |
---
### **Awards & Recognition**
- **Maritime Excellence Award for Best Shipyard in India (2023)**
- **PMA National Award for Project Excellence (2023)**
- Recognized as a **Top Performing CPSE** by Government of India.