Mazagon Dock Shipbuilders Ltd.

Mazagon Dock Shipbuilders Ltd.

1,926.00
INR
-71.40
(-3.57%)
63.38EPS
39.32P/E
1.01TMarket Cap
Nov 11Next Earn
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
87.14
110.75
114.23
121.38
100.19
141.74
188.01
224.8
277.56
321.61
322.79
Basic EPS, GAAP
14.83
12.3
13.2
11.66
12.74
15.14
27.74
48.02
59.83
64.04
63.48
Free Cash Flow per Basic Share
-30.27
7.38
-2.73
-5.08
0.65
-4.99
34.21
16.7
32.16
-70.16
- -
Dividend per Share
5.94
7.32
2.99
6.49
3.85
4.47
5.37
11.1
17.65
19.21
- -
Book Value per Share
74.13
70.26
79.67
75.84
85.07
95.63
118.01
154.78
196.83
241.83
- -
Tangible Book Value per Share
73.6
69.55
79.1
75.42
84.78
95.43
117.58
154.24
196.3
241.32
- -
Basic Weighted Avg Shares
403
403
403
403
403
403
403
403
403
403
403
Sales/Revenue/Turnover
35,149
44,674
46,077
48,974
40,416
57,176
75,840
90,680
111,960
129,731
130,198
Operating Margin (%)
2.66
2.36
4.28
4.01
4.12
6.44
9.59
14.76
22.43
20.9
15.98
Depreciation Expense
417
525
643
711
711
745
756
831
1,152
967
981
Net Income, GAAP
5,983
4,962
5,325
4,705
5,139
6,108
11,190
19,370
24,135
25,833
25,605
Effective Tax Rate (%)
34.64
39.49
39.55
48.11
24.9
24.85
25.42
25.4
25.62
25.18
24.16
Profit Margin (%)
17.02
11.11
11.56
9.61
12.71
10.68
14.76
21.36
21.56
19.91
19.67
Working Capital
25,215
19,268
18,475
16,121
12,948
13,455
19,453
31,695
48,908
63,995
- -
LT Debt
384
366
345
348
230
47
3
164
200
778
- -
Total Equity
29,901
28,341
32,137
30,594
34,317
38,577
47,602
62,435
79,399
99,840
- -
Return on Invested Capital (%)
- -
2.29
4.16
3.15
1.05
9.05
15.41
20.37
22.07
18.56
- -
Return on Capital (%)
- -
17.02
17.59
14.99
15.88
16.94
26.07
35.25
34.2
28.73
- -
Return on Common Equity (%)
- -
17.04
17.61
15
15.83
16.76
25.97
35.21
34.03
29.2
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
3,696
- -
LT Borrowings
- -
720
- -
LT Finance Leases
- -
58
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
403
403
403
Market Capitalization
1,004,497
832,637
1,006,816

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
222,550
- -
Cash, Cash Equivalents & STI
- -
132,735
- -
Accounts Receivable, Net
- -
26,057
- -
Inventories
- -
26,169
- -
Total Current Liabilities
- -
158,555
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
3,696
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
23.98%
25.75%
Free Cash Flow
- -
-386.61%
-318.14%
Net Income, GAAP
- -
41.36%
7.03%
Sales/Revenue/Turnover
- -
26.6%
15.87%
Total Cash Common Dividend
- -
42.18%
8.84%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
23,570
27,568
31,436
31,744
111,960
2026
26,256
- -
36,011
38,504
129,731
2027
29,427
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
17.26
14.5
20.01
8.06
59.83
2026
11.21
- -
21.81
16.84
64.04
2027
13.62
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
17.65
2026
- -
- -
- -
- -
19.21
2027
- -
- -
- -
- -
- -

Company Description

CEO
Jagmohan
Full Time Employees
5,770
Sector
Producer manufacturing
Industry
Trucks/Construction/Farm machinery
Address
Dockyard Road Mumbai MA India 400010
IPO Date
Oct 12, 2020
Business
Mazagon Dock Shipbuilders Limited, headquartered in Mumbai, India, and dating back to a dry dock constructed in 1774 with formal incorporation as a private company in 1934 and government acquisition in 1960, operates as India's premier warship-building yard and a leading ISO 9001:2015-certified shipbuilder under the Ministry of Defence; the company specializes in constructing and repairing warships including advanced destroyers, frigates such as Nilgiri Class stealth frigates in collaboration with Italy's Fincantieri, corvettes like Veer and Khukri Class, missile boats, and diesel-electric attack submarines such as Scorpene Class in partnership with France's Naval Group; it also builds conventional submarines, merchant vessels up to 40,000 deadweight tons encompassing cargo ships, passenger ships, supply vessels, multipurpose support vessels, water tankers, tugs, dredgers, fishing trawlers, and barges, while fabricating offshore structures for oil and gas including jackets, wellhead platform main decks, process platforms, and jack-up rigs, primarily serving the Indian Navy, Coast Guard, and domestic and international commercial clients with facilities on the Mumbai peninsula and mainland. Since 1960, Mazagon Dock has delivered 806 vessels including 31 warships and 8 submarines, holds Navratna status granted in 2024 by the Department of Public Enterprises upgrading from prior Mini-Ratna-I recognition, and invests in modern infrastructure such as a 300-tonne Goliath crane and modular construction workshops. In recent developments, the company sets an ambitious revenue target of ₹12,500 crore for FY26, advances a ₹5,000 crore Phase 1 investment for a new greenfield shipyard in Tuticorin capable of handling vessels up to 300,000 tons to expand capacity and market segments, delivered the first Nilgiri Class stealth frigate in December 2024 and the second in July 2025 ahead of schedule, and signed an exclusive Teaming Agreement in October 2025 with Swan Defence and Heavy Industries Limited during India Maritime Week to jointly design and construct Landing Platform Docks for the Indian Navy under public-private partnership aligning with government defense manufacturing goals for faster builds, enhanced quality, and cost efficiency.