COCHIN SHIPYARD
|
COCHIN SHIPYARD Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹3,830 Cr | ₹2,365 Cr | ₹3,191 Cr | ₹2,819 Cr | ₹3,422 Cr |
Income from ship building & Repairs | ₹3,804 Cr | ₹2,333 Cr | ₹3,162 Cr | ₹2,810 Cr | ₹3,416 Cr |
Charter Income | - | - | - | - | - |
Freight and Demurrage | - | - | - | - | - |
Other Operational Income | ₹26 Cr | ₹32 Cr | ₹29 Cr | ₹8.57 Cr | ₹6.03 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹3,830 Cr | ₹2,365 Cr | ₹3,191 Cr | ₹2,819 Cr | ₹3,422 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.67 Cr | ₹-1.44 Cr | ₹-3.52 Cr | - | - |
Raw Material Consumed | ₹1,734 Cr | ₹1,122 Cr | ₹1,619 Cr | ₹1,220 Cr | ₹1,796 Cr |
Opening Raw Materials | ₹338 Cr | ₹283 Cr | ₹405 Cr | ₹278 Cr | ₹230 Cr |
Purchases Raw Materials | ₹2,219 Cr | ₹1,177 Cr | ₹1,497 Cr | ₹1,347 Cr | ₹1,844 Cr |
Closing Raw Materials | ₹823 Cr | ₹338 Cr | ₹283 Cr | ₹405 Cr | ₹278 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹38 Cr | ₹33 Cr | ₹50 Cr | ₹36 Cr | ₹32 Cr |
Electricity & Power | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹19 Cr | ₹22 Cr |
Oil, Fuel & Natural gas | ₹5.74 Cr | ₹1.39 Cr | ₹20 Cr | ₹13 Cr | ₹7.93 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹4.21 Cr | ₹3.91 Cr | ₹3.06 Cr | ₹3.04 Cr | ₹2.42 Cr |
Employee Cost | ₹386 Cr | ₹334 Cr | ₹311 Cr | ₹292 Cr | ₹306 Cr |
Salaries, Wages & Bonus | ₹323 Cr | ₹280 Cr | ₹270 Cr | ₹255 Cr | ₹262 Cr |
Contributions to EPF & Pension Funds | ₹17 Cr | ₹27 Cr | ₹18 Cr | ₹17 Cr | ₹20 Cr |
Workmen and Staff Welfare Expenses | ₹45 Cr | ₹27 Cr | ₹22 Cr | ₹17 Cr | ₹21 Cr |
Other Employees Cost | ₹0.20 Cr | ₹0.53 Cr | ₹1.09 Cr | ₹3.46 Cr | ₹3.06 Cr |
Operating Expenses | ₹639 Cr | ₹514 Cr | ₹456 Cr | ₹372 Cr | ₹408 Cr |
Stevedoring,Despatch and Cargo expenses | ₹2.04 Cr | ₹1.05 Cr | ₹0.89 Cr | ₹1.71 Cr | ₹1.67 Cr |
Port,Light and canal Dues | - | - | - | - | - |
Sub-contracted / Out sourced services | ₹364 Cr | ₹311 Cr | ₹330 Cr | ₹265 Cr | ₹288 Cr |
Repairs and Maintenance | ₹33 Cr | ₹34 Cr | ₹22 Cr | ₹18 Cr | ₹18 Cr |
Stores,spare parts and tools consumed | ₹32 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr | ₹21 Cr |
Other Operating Expenses | ₹208 Cr | ₹141 Cr | ₹83 Cr | ₹70 Cr | ₹79 Cr |
General and Administration Expenses | ₹66 Cr | ₹60 Cr | ₹55 Cr | ₹54 Cr | ₹44 Cr |
Rent , Rates & Taxes | ₹0.73 Cr | ₹1.76 Cr | ₹2.89 Cr | ₹5.22 Cr | ₹0.37 Cr |
Insurance | ₹15 Cr | ₹9.89 Cr | ₹13 Cr | ₹16 Cr | ₹9.58 Cr |
Printing and stationery | ₹1.12 Cr | ₹0.94 Cr | ₹0.77 Cr | ₹0.76 Cr | ₹1.01 Cr |
Professional and legal fees | ₹1.99 Cr | ₹1.51 Cr | ₹0.77 Cr | ₹1.23 Cr | ₹1.93 Cr |
Other General & administrative Expenses | ₹48 Cr | ₹46 Cr | ₹37 Cr | ₹31 Cr | ₹31 Cr |
Selling and Distribution Expenses | ₹11 Cr | ₹4.24 Cr | ₹3.16 Cr | ₹1.69 Cr | ₹5.08 Cr |
Advertisement & Sales Promotion | ₹11 Cr | ₹4.24 Cr | ₹3.16 Cr | ₹1.69 Cr | ₹5.08 Cr |
Brokerage & Commissions | - | - | - | - | - |
Freight Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹73 Cr | ₹38 Cr | ₹73 Cr | ₹120 Cr | ₹120 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹41 Cr | ₹0.98 Cr | ₹33 Cr |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | ₹1.09 Cr | - | - | ₹5.02 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹73 Cr | ₹36 Cr | ₹32 Cr | ₹119 Cr | ₹82 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,949 Cr | ₹2,103 Cr | ₹2,564 Cr | ₹2,096 Cr | ₹2,711 Cr |
Operating Profit (Excl OI) | ₹882 Cr | ₹262 Cr | ₹627 Cr | ₹723 Cr | ₹711 Cr |
Other Income | ₹310 Cr | ₹207 Cr | ₹263 Cr | ₹191 Cr | ₹245 Cr |
Interest Received | ₹241 Cr | ₹124 Cr | ₹72 Cr | ₹103 Cr | ₹165 Cr |
Dividend Received | ₹0.08 Cr | ₹0.01 Cr | - | ₹0.01 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.13 Cr | ₹0.06 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Foreign Exchange Gains | ₹20 Cr | - | ₹1.74 Cr | ₹4.05 Cr | - |
Provision Written Back | ₹24 Cr | ₹58 Cr | ₹85 Cr | ₹44 Cr | ₹52 Cr |
Others | ₹25 Cr | ₹25 Cr | ₹104 Cr | ₹40 Cr | ₹29 Cr |
Operating Profit | ₹1,192 Cr | ₹469 Cr | ₹890 Cr | ₹914 Cr | ₹957 Cr |
Interest | ₹46 Cr | ₹43 Cr | ₹53 Cr | ₹58 Cr | ₹50 Cr |
InterestonDebenture / Bonds | ₹7.72 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹13 Cr | ₹8.27 Cr | ₹6.05 Cr | ₹7.00 Cr | ₹4.96 Cr |
Other Interest | ₹26 Cr | ₹25 Cr | ₹37 Cr | ₹41 Cr | ₹34 Cr |
PBDT | ₹1,146 Cr | ₹425 Cr | ₹837 Cr | ₹855 Cr | ₹907 Cr |
Depreciation | ₹75 Cr | ₹69 Cr | ₹68 Cr | ₹60 Cr | ₹49 Cr |
Profit Before Taxation & Exceptional Items | ₹1,071 Cr | ₹357 Cr | ₹769 Cr | ₹795 Cr | ₹858 Cr |
Exceptional Income / Expenses | - | ₹62 Cr | ₹-2.75 Cr | ₹13 Cr | - |
Profit Before Tax | ₹1,071 Cr | ₹418 Cr | ₹766 Cr | ₹808 Cr | ₹858 Cr |
Provision for Tax | ₹288 Cr | ₹114 Cr | ₹202 Cr | ₹199 Cr | ₹226 Cr |
Current Income Tax | ₹250 Cr | ₹116 Cr | ₹204 Cr | ₹244 Cr | ₹239 Cr |
Deferred Tax | ₹4.42 Cr | ₹11 Cr | ₹5.11 Cr | ₹-33 Cr | ₹19 Cr |
Other taxes | ₹33 Cr | ₹-13 Cr | ₹-7.44 Cr | ₹-11 Cr | ₹-33 Cr |
Profit After Tax | ₹783 Cr | ₹305 Cr | ₹564 Cr | ₹609 Cr | ₹632 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹783 Cr | ₹305 Cr | ₹564 Cr | ₹609 Cr | ₹632 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,127 Cr | ₹3,056 Cr | ₹2,697 Cr | ₹2,454 Cr | ₹2,061 Cr |
Appropriations | ₹3,910 Cr | ₹3,361 Cr | ₹3,260 Cr | ₹3,062 Cr | ₹2,693 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹4.41 Cr |
Other Appropriation | ₹3,910 Cr | ₹3,361 Cr | ₹3,260 Cr | ₹3,062 Cr | ₹2,689 Cr |
Equity Dividend % | ₹195.00 | ₹170.00 | ₹167.50 | ₹155.00 | ₹166.30 |
Earnings Per Share | ₹29.77 | ₹23.16 | ₹42.87 | ₹46.27 | ₹48.05 |
Adjusted EPS | ₹29.77 | ₹11.58 | ₹21.44 | ₹23.14 | ₹24.02 |
Compare Income Statement of peers of COCHIN SHIPYARD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
COCHIN SHIPYARD | ₹40,309.6 Cr | 2.5% | 1.9% | 124% | Stock Analytics | |
MAZAGON DOCK SHIPBUILDERS | ₹93,128.3 Cr | -2.3% | 3.4% | 123.1% | Stock Analytics | |
GARDEN REACH SHIPBUILDERS & ENGINEERS | ₹19,404.0 Cr | 7.8% | 1.5% | 89.6% | Stock Analytics |
COCHIN SHIPYARD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
COCHIN SHIPYARD | 2.5% |
1.9% |
124% |
SENSEX | -0.7% |
-1.6% |
11.1% |
You may also like the below Video Courses