| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,828 | 2,362 | 3,104 | 2,357 | 2,757 | 3,144 | 3,174 | 2,626 | 2,929 | 3,601 | 3,850 | 2,943 | |
Growth YoY Revenue Growth YoY% | 7.4 | 30.1 | 49.3 | 8.5 | 50.8 | 33.1 | 2.3 | 11.4 | 6.3 | 14.6 | 21.3 | 12.1 |
| 1,651 | 1,823 | 2,580 | 1,715 | 2,246 | 2,327 | 3,055 | 2,324 | 2,235 | 2,714 | 3,308 | 2,496 | |
| 177 | 539 | 524 | 642 | 511 | 817 | 119 | 302 | 695 | 887 | 543 | 447 | |
OPM OPM% | 9.7 | 22.8 | 16.9 | 27.3 | 18.5 | 26.0 | 3.8 | 11.5 | 23.7 | 24.6 | 14.1 | 15.2 |
| 251 | 269 | 349 | 271 | 258 | 291 | 287 | 324 | 271 | 262 | 283 | 313 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 5 | 5 | 8 | 35 | 8 | 6 | 10 | 44 |
Depreciation DepreciationCr | 20 | 20 | 23 | 23 | 23 | 40 | 29 | 23 | 24 | 23 | 23 | 29 |
PBT PBTCr | 407 | 786 | 849 | 889 | 740 | 1,063 | 370 | 567 | 934 | 1,120 | 793 | 686 |
| 103 | 195 | 222 | 223 | 188 | 294 | 79 | 148 | 224 | 283 | 161 | 174 | |
| 304 | 592 | 627 | 666 | 553 | 768 | 290 | 419 | 710 | 837 | 633 | 512 | |
Growth YoY PAT Growth YoY% | 55.8 | 75.4 | 111.2 | 132.3 | 81.9 | 29.9 | -53.7 | -37.0 | 28.4 | 9.0 | 117.9 | 22.1 |
NPM NPM% | 16.6 | 25.0 | 20.2 | 28.3 | 20.1 | 24.4 | 9.2 | 16.0 | 24.2 | 23.3 | 16.4 | 17.4 |
| 8.3 | 15.5 | 16.4 | 17.3 | 14.5 | 20.0 | 8.1 | 11.2 | 18.6 | 21.8 | 16.8 | 13.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,828 | 2,362 | 3,104 | 2,357 | 2,757 | 3,144 | 3,174 | 2,626 | 2,929 | 3,601 | 3,850 | 2,943 | |
Growth YoY Revenue Growth YoY% | 7.4 | 30.1 | 49.3 | 8.5 | 50.8 | 33.1 | 2.3 | 11.4 | 6.3 | 14.6 | 21.3 | 12.1 |
| 1,651 | 1,823 | 2,580 | 1,715 | 2,246 | 2,327 | 3,055 | 2,324 | 2,235 | 2,714 | 3,308 | 2,496 | |
| 177 | 539 | 524 | 642 | 511 | 817 | 119 | 302 | 695 | 887 | 543 | 447 | |
OPM OPM% | 9.7 | 22.8 | 16.9 | 27.3 | 18.5 | 26.0 | 3.8 | 11.5 | 23.7 | 24.6 | 14.1 | 15.2 |
| 251 | 269 | 349 | 271 | 258 | 291 | 287 | 324 | 271 | 262 | 283 | 313 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 5 | 5 | 8 | 35 | 8 | 6 | 10 | 44 |
Depreciation DepreciationCr | 20 | 20 | 23 | 23 | 23 | 40 | 29 | 23 | 24 | 23 | 23 | 29 |
PBT PBTCr | 407 | 786 | 849 | 889 | 740 | 1,063 | 370 | 567 | 934 | 1,120 | 793 | 686 |
| 103 | 195 | 222 | 223 | 188 | 294 | 79 | 148 | 224 | 283 | 161 | 174 | |
| 304 | 592 | 627 | 666 | 553 | 768 | 290 | 419 | 710 | 837 | 633 | 512 | |
Growth YoY PAT Growth YoY% | 55.8 | 75.4 | 111.2 | 132.3 | 81.9 | 29.9 | -53.7 | -37.0 | 28.4 | 9.0 | 117.9 | 22.1 |
NPM NPM% | 16.6 | 25.0 | 20.2 | 28.3 | 20.1 | 24.4 | 9.2 | 16.0 | 24.2 | 23.3 | 16.4 | 17.4 |
| 8.3 | 15.5 | 16.4 | 17.3 | 14.5 | 20.0 | 8.1 | 11.2 | 18.6 | 21.8 | 16.8 | 13.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,142 | 3,519 | 4,470 | 4,614 | 4,905 | 4,048 | 5,733 | 7,827 | 9,467 | 11,432 | 13,006 | 13,323 |
Growth Revenue Growth% | 14.4 | -15.0 | 27.0 | 3.2 | 6.3 | -17.5 | 41.6 | 36.5 | 20.9 | 20.8 | 13.8 | 13.9 |
| 3,928 | 3,393 | 4,316 | 4,353 | 4,646 | 3,824 | 5,299 | 7,029 | 8,055 | 9,343 | 10,741 | 10,752 | |
| 214 | 126 | 155 | 261 | 259 | 224 | 435 | 798 | 1,412 | 2,089 | 2,266 | 2,571 | |
OPM OPM% | 5.2 | 3.6 | 3.5 | 5.7 | 5.3 | 5.5 | 7.6 | 10.2 | 14.9 | 18.3 | 17.4 | 19.3 |
| 736 | 766 | 565 | 617 | 546 | 448 | 396 | 687 | 1,101 | 1,112 | 1,139 | 1,129 | |
Interest Expense Interest ExpenseCr | 0 | 20 | 17 | 36 | 9 | 8 | 7 | 6 | 5 | 24 | 72 | 68 |
Depreciation DepreciationCr | 32 | 42 | 52 | 64 | 69 | 60 | 75 | 76 | 83 | 115 | 97 | 99 |
PBT PBTCr | 950 | 831 | 650 | 778 | 727 | 604 | 749 | 1,403 | 2,425 | 3,062 | 3,237 | 3,533 |
| 320 | 288 | 257 | 308 | 350 | 150 | 186 | 357 | 616 | 784 | 815 | 842 | |
PAT PATCr | 630 | 543 | 394 | 470 | 377 | 453 | 563 | 1,046 | 1,809 | 2,277 | 2,422 | 2,692 |
Growth PAT Growth% | 28.2 | -13.9 | -27.5 | 19.5 | -19.8 | 20.2 | 24.2 | 85.8 | 72.9 | 25.9 | 6.3 | 32.6 |
NPM NPM% | 15.2 | 15.4 | 8.8 | 10.2 | 7.7 | 11.2 | 9.8 | 13.4 | 19.1 | 19.9 | 18.6 | 20.2 |
| 333.5 | 24.0 | 20.6 | 23.8 | 21.1 | 12.7 | 15.1 | 27.7 | 48.0 | 59.8 | 64.0 | 70.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,142 | 3,519 | 4,470 | 4,614 | 4,905 | 4,048 | 5,733 | 7,827 | 9,467 | 11,432 | 13,006 | 13,323 |
Growth Revenue Growth% | 14.4 | -15.0 | 27.0 | 3.2 | 6.3 | -17.5 | 41.6 | 36.5 | 20.9 | 20.8 | 13.8 | 13.9 |
| 3,928 | 3,393 | 4,316 | 4,353 | 4,646 | 3,824 | 5,299 | 7,029 | 8,055 | 9,343 | 10,741 | 10,752 | |
| 214 | 126 | 155 | 261 | 259 | 224 | 435 | 798 | 1,412 | 2,089 | 2,266 | 2,571 | |
OPM OPM% | 5.2 | 3.6 | 3.5 | 5.7 | 5.3 | 5.5 | 7.6 | 10.2 | 14.9 | 18.3 | 17.4 | 19.3 |
| 736 | 766 | 565 | 617 | 546 | 448 | 396 | 687 | 1,101 | 1,112 | 1,139 | 1,129 | |
Interest Expense Interest ExpenseCr | 0 | 20 | 17 | 36 | 9 | 8 | 7 | 6 | 5 | 24 | 72 | 68 |
Depreciation DepreciationCr | 32 | 42 | 52 | 64 | 69 | 60 | 75 | 76 | 83 | 115 | 97 | 99 |
PBT PBTCr | 950 | 831 | 650 | 778 | 727 | 604 | 749 | 1,403 | 2,425 | 3,062 | 3,237 | 3,533 |
| 320 | 288 | 257 | 308 | 350 | 150 | 186 | 357 | 616 | 784 | 815 | 842 | |
PAT PATCr | 630 | 543 | 394 | 470 | 377 | 453 | 563 | 1,046 | 1,809 | 2,277 | 2,422 | 2,692 |
Growth PAT Growth% | 28.2 | -13.9 | -27.5 | 19.5 | -19.8 | 20.2 | 24.2 | 85.8 | 72.9 | 25.9 | 6.3 | 32.6 |
NPM NPM% | 15.2 | 15.4 | 8.8 | 10.2 | 7.7 | 11.2 | 9.8 | 13.4 | 19.1 | 19.9 | 18.6 | 20.2 |
| 333.5 | 24.0 | 20.6 | 23.8 | 21.1 | 12.7 | 15.1 | 27.7 | 48.0 | 59.8 | 64.0 | 70.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 199 | 249 | 224 | 224 | 202 | 202 | 202 | 202 | 202 | 202 | 202 |
Reserves ReservesCr | 2,967 | 2,741 | 2,610 | 2,990 | 2,858 | 3,230 | 3,656 | 4,558 | 6,042 | 7,738 | 9,553 |
| 30,376 | 14,967 | 15,117 | 16,231 | 16,460 | 20,789 | 25,184 | 24,140 | 22,634 | 19,823 | 15,856 | |
| 246 | 1,434 | 1,419 | 1,393 | 1,422 | 917 | 729 | 563 | 571 | 945 | 1,618 | |
| 33,788 | 19,391 | 19,370 | 20,838 | 20,941 | 25,139 | 29,770 | 29,463 | 29,449 | 28,708 | 27,458 | |
| 32,565 | 17,489 | 17,044 | 18,079 | 18,072 | 22,084 | 26,529 | 26,085 | 25,788 | 24,714 | 22,255 | |
| 1,224 | 1,902 | 2,327 | 2,759 | 2,869 | 3,054 | 3,241 | 3,378 | 3,661 | 3,994 | 5,203 | |
| 33,788 | 19,391 | 19,370 | 20,838 | 20,941 | 25,139 | 29,770 | 29,463 | 29,449 | 28,708 | 27,458 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 199 | 249 | 224 | 224 | 202 | 202 | 202 | 202 | 202 | 202 | 202 |
Reserves ReservesCr | 2,967 | 2,741 | 2,610 | 2,990 | 2,858 | 3,230 | 3,656 | 4,558 | 6,042 | 7,738 | 9,553 |
| 30,376 | 14,967 | 15,117 | 16,231 | 16,460 | 20,789 | 25,184 | 24,140 | 22,634 | 19,823 | 15,856 | |
| 246 | 1,434 | 1,419 | 1,393 | 1,422 | 917 | 729 | 563 | 571 | 945 | 1,618 | |
| 33,788 | 19,391 | 19,370 | 20,838 | 20,941 | 25,139 | 29,770 | 29,463 | 29,449 | 28,708 | 27,458 | |
| 32,565 | 17,489 | 17,044 | 18,079 | 18,072 | 22,084 | 26,529 | 26,085 | 25,788 | 24,714 | 22,255 | |
| 1,224 | 1,902 | 2,327 | 2,759 | 2,869 | 3,054 | 3,241 | 3,378 | 3,661 | 3,994 | 5,203 | |
| 33,788 | 19,391 | 19,370 | 20,838 | 20,941 | 25,139 | 29,770 | 29,463 | 29,449 | 28,708 | 27,458 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 746 | -1,003 | 491 | 65 | -96 | 68 | -163 | 1,516 | 684 | 2,102 | -2,654 | |
| 560 | 493 | 348 | 417 | 454 | 348 | 326 | -150 | 1,420 | -1,299 | 1,166 | |
| -119 | -245 | -608 | -126 | -605 | -160 | -183 | -218 | -449 | -736 | -931 | |
Net Cash Flow Net Cash FlowCr | 1,188 | -755 | 231 | 356 | -246 | 257 | -19 | 1,148 | 1,655 | 67 | -2,419 |
Free Cash Flow Free Cash FlowCr | 644 | -1,220 | 298 | -106 | -205 | 26 | -193 | 1,381 | 788 | 1,360 | -2,715 |
CFO To PAT CFO To PAT% | 118.4 | -184.7 | 124.7 | 13.9 | -25.3 | 15.0 | -28.9 | 144.9 | 37.8 | 92.3 | -109.6 |
CFO To EBITDA CFO To EBITDA% | 349.3 | -797.4 | 317.2 | 25.0 | -36.9 | 30.5 | -37.4 | 190.0 | 48.4 | 100.6 | -117.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 746 | -1,003 | 491 | 65 | -96 | 68 | -163 | 1,516 | 684 | 2,102 | -2,654 | |
| 560 | 493 | 348 | 417 | 454 | 348 | 326 | -150 | 1,420 | -1,299 | 1,166 | |
| -119 | -245 | -608 | -126 | -605 | -160 | -183 | -218 | -449 | -736 | -931 | |
Net Cash Flow Net Cash FlowCr | 1,188 | -755 | 231 | 356 | -246 | 257 | -19 | 1,148 | 1,655 | 67 | -2,419 |
Free Cash Flow Free Cash FlowCr | 644 | -1,220 | 298 | -106 | -205 | 26 | -193 | 1,381 | 788 | 1,360 | -2,715 |
CFO To PAT CFO To PAT% | 118.4 | -184.7 | 124.7 | 13.9 | -25.3 | 15.0 | -28.9 | 144.9 | 37.8 | 92.3 | -109.6 |
CFO To EBITDA CFO To EBITDA% | 349.3 | -797.4 | 317.2 | 25.0 | -36.9 | 30.5 | -37.4 | 190.0 | 48.4 | 100.6 | -117.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,288 | 4,832 | 13,379 | 37,532 | 1,06,627 | 83,264 | 88,905 | |||||
Price To Earnings Price To Earnings | 8.3 | 7.9 | 12.0 | 19.4 | 44.2 | 32.2 | 31.1 | |||||
Price To Sales Price To Sales | 1.1 | 0.8 | 1.7 | 4.0 | 9.3 | 6.4 | 6.7 | |||||
Price To Book Price To Book | 1.3 | 1.3 | 2.8 | 6.0 | 13.4 | 8.5 | 9.1 | |||||
EV To EBITDA EV To EBITDA | -16.6 | -15.3 | 0.1 | 16.5 | 43.3 | 31.2 | 30.9 | |||||
GPM GPM% | 31.4 | 33.3 | 29.3 | 26.1 | 26.4 | 28.6 | 25.7 | 24.2 | 27.8 | 37.8 | 35.0 | 35.0 |
OPM OPM% | 5.2 | 3.6 | 3.5 | 5.7 | 5.3 | 5.5 | 7.6 | 10.2 | 14.9 | 18.3 | 17.4 | 19.3 |
NPM NPM% | 15.2 | 15.4 | 8.8 | 10.2 | 7.7 | 11.2 | 9.8 | 13.4 | 19.1 | 19.9 | 18.6 | 20.2 |
ROCE ROCE% | 29.3 | 28.4 | 23.6 | 25.3 | 24.1 | 17.7 | 19.6 | 29.6 | 38.9 | 38.8 | 32.4 | 32.4 |
ROE ROE% | 19.9 | 18.1 | 13.9 | 14.6 | 12.3 | 13.2 | 14.6 | 22.0 | 29.0 | 28.7 | 24.8 | 24.8 |
ROA ROA% | 1.9 | 2.8 | 2.0 | 2.3 | 1.8 | 1.8 | 1.9 | 3.5 | 6.1 | 7.9 | 8.8 | 8.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,288 | 4,832 | 13,379 | 37,532 | 1,06,627 | 83,264 | 88,905 | |||||
Price To Earnings Price To Earnings | 8.3 | 7.9 | 12.0 | 19.4 | 44.2 | 32.2 | 31.1 | |||||
Price To Sales Price To Sales | 1.1 | 0.8 | 1.7 | 4.0 | 9.3 | 6.4 | 6.7 | |||||
Price To Book Price To Book | 1.3 | 1.3 | 2.8 | 6.0 | 13.4 | 8.5 | 9.1 | |||||
EV To EBITDA EV To EBITDA | -16.6 | -15.3 | 0.1 | 16.5 | 43.3 | 31.2 | 30.9 | |||||
GPM GPM% | 31.4 | 33.3 | 29.3 | 26.1 | 26.4 | 28.6 | 25.7 | 24.2 | 27.8 | 37.8 | 35.0 | 35.0 |
OPM OPM% | 5.2 | 3.6 | 3.5 | 5.7 | 5.3 | 5.5 | 7.6 | 10.2 | 14.9 | 18.3 | 17.4 | 19.3 |
NPM NPM% | 15.2 | 15.4 | 8.8 | 10.2 | 7.7 | 11.2 | 9.8 | 13.4 | 19.1 | 19.9 | 18.6 | 20.2 |
ROCE ROCE% | 29.3 | 28.4 | 23.6 | 25.3 | 24.1 | 17.7 | 19.6 | 29.6 | 38.9 | 38.8 | 32.4 | 32.4 |
ROE ROE% | 19.9 | 18.1 | 13.9 | 14.6 | 12.3 | 13.2 | 14.6 | 22.0 | 29.0 | 28.7 | 24.8 | 24.8 |
ROA ROA% | 1.9 | 2.8 | 2.0 | 2.3 | 1.8 | 1.8 | 1.9 | 3.5 | 6.1 | 7.9 | 8.8 | 8.8 |
Documents — Mazagon Dock Shipbuilders Ltd
Concall Transcript Summaries — Mazagon Dock Shipbuilders Ltd