Nifty

:

23907.15

Sensex

:

75867.80

-6.55 (-0.03%)
-141.90 (-0.19%)

Login

Nifty
Sensex

:
:

23907.15
75867.80

-6.55 (-0.03%)
-141.90 (-0.19%)

Garden Reach Shipbuilders & Engineers Ltd.

Ship Building

Rating :

74/99

BSE: 542011 | NSE: GRSE

Watchlist

NSE BSE

2651.50

27-May-2026

Open
High
Low
Previous Close

2662.5
2692
2629.9
2662.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

637795
1696333654.1
3538.4
1963.7

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30,371.17
40.79
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

26,983.08
0.74%
11.62

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.86
34.79
25.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.09
39.31
22.78

PAT CAGR (%)

10 Years
5 Years
3 Years

12.53
28.00
32.23

P:E (Median)

8 Years
5 Years
3 Years

18.94
34.31
44.35

P:BV (Average)

8 Years
5 Years
3 Years

6.09
7.14
10.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.49
15.99
24.30

Earnings Forecasts:

(Updated: 23-05-2026)

Description 2024 2025 2026 2027
Adj EPS 64.75 80.6 91.02 69.13
P/E Ratio 40.95 32.90 29.13 38.36
Revenue 6973.83 8796.64 9550.53 7247.87
EBITDA 680.97 936.64 1020.56 606.63
Net Income 724.89 922.97 1042.76 791.73
ROA
P/B Ratio 11.53 9.07 7.38 6.39
ROE 29.69 29.31 26.4 17.23
FCFF 1544 4770.78 814.47 4743.23
FCFF Yield 5.72 17.69 3.02 17.58
Net Debt -3437.9 6114 7595.5
BVPS 230.05 292.22 359.43 414.8

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 2,119.21 1,642.04 29.06% 1,895.69 1,271.01 49.15% 1,677.38 1,152.92 45.49% 1,309.87 1,009.72 29.73%
Expenses 1,763.91 1,421.33 24.10% 1,723.77 1,195.44 44.20% 1,521.22 1,084.19 40.31% 1,197.96 953.46 25.64%
EBITDA 355.30 220.71 60.98% 171.93 75.57 127.51% 156.16 68.74 127.17% 111.91 56.26 98.92%
EBIDTM 16.77% 13.44% 9.07% 5.95% 9.31% 5.96% 8.54% 5.57%
Other Income 71.15 114.21 -37.70% 62.00 71.84 -13.70% 68.69 74.91 -8.30% 72.55 73.87 -1.79%
Interest 2.62 1.36 92.65% 3.79 2.31 64.07% 3.62 2.41 50.21% 6.09 4.24 43.63%
Depreciation 12.99 10.01 29.77% 12.37 11.33 9.18% 11.87 10.71 10.83% 11.65 10.44 11.59%
PBT 410.85 323.55 26.98% 217.77 133.76 62.81% 209.36 130.53 60.39% 166.72 115.44 44.42%
Tax 107.65 79.30 35.75% 46.99 35.58 32.07% 55.57 32.76 69.63% 46.54 28.25 64.74%
PAT 303.20 244.25 24.14% 170.77 98.19 73.92% 153.79 97.77 57.30% 120.18 87.20 37.82%
PATM 14.31% 14.87% 9.01% 7.72% 9.17% 8.48% 9.17% 8.64%
EPS 26.46 21.31 24.17% 14.90 8.57 73.86% 13.42 8.53 57.33% 10.49 7.61 37.84%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 7,002.15 5,075.69 3,592.64 2,561.15 1,754.45 1,140.84 1,433.30 1,386.42 1,347.76 921.77 1,655.50 Net Sales Growth 37.95% 41.28% 40.27% 45.98% 53.79% -20.40% 3.38% 2.87% 46.21% -44.32% Cost Of Goods Sold 4,059.70 521.11 504.38 596.11 177.57 189.57 103.85 140.67 259.68 462.48 1,021.74 Gross Profit 2,942.45 4,554.58 3,088.26 1,965.04 1,576.88 951.27 1,329.44 1,245.76 1,088.08 459.29 633.76 GP Margin 42.02% 89.73% 85.96% 76.72% 89.88% 83.38% 92.75% 89.85% 80.73% 49.83% 38.28% Total Expenditure 6,206.86 4,648.88 3,353.70 2,408.19 1,613.30 1,059.51 1,391.35 1,344.30 1,366.52 1,082.88 1,574.57 Power & Fuel Cost - 11.83 9.83 8.89 8.63 6.30 8.45 8.71 9.69 10.52 10.79 % Of Sales - 0.23% 0.27% 0.35% 0.49% 0.55% 0.59% 0.63% 0.72% 1.14% 0.65% Employee Cost - 360.85 348.93 316.91 290.29 269.38 296.94 291.47 298.60 285.78 291.73 % Of Sales - 7.11% 9.71% 12.37% 16.55% 23.61% 20.72% 21.02% 22.16% 31.00% 17.62% Manufacturing Exp. - 3,539.27 2,319.22 1,367.57 1,050.75 452.83 819.71 782.18 630.50 136.09 193.88 % Of Sales - 69.73% 64.55% 53.40% 59.89% 39.69% 57.19% 56.42% 46.78% 14.76% 11.71% General & Admin Exp. - 187.64 137.10 93.92 65.30 102.62 114.42 81.81 108.61 56.88 16.18 % Of Sales - 3.70% 3.82% 3.67% 3.72% 9.00% 7.98% 5.90% 8.06% 6.17% 0.98% Selling & Distn. Exp. - 5.13 6.64 4.87 4.10 3.87 9.19 5.08 6.42 10.99 8.57 % Of Sales - 0.10% 0.18% 0.19% 0.23% 0.34% 0.64% 0.37% 0.48% 1.19% 0.52% Miscellaneous Exp. - 23.05 27.59 19.91 16.66 34.94 38.78 34.40 53.02 120.13 8.57 % Of Sales - 0.45% 0.77% 0.78% 0.95% 3.06% 2.71% 2.48% 3.93% 13.03% 1.91% EBITDA 795.30 426.81 238.94 152.96 141.15 81.33 41.95 42.12 -18.76 -161.11 80.93 EBITDA Margin 11.36% 8.41% 6.65% 5.97% 8.05% 7.13% 2.93% 3.04% -1.39% -17.48% 4.89% Other Income 274.39 334.84 299.62 201.84 161.32 185.72 225.50 171.24 183.15 216.99 184.74 Interest 16.12 15.86 16.32 10.40 1.83 10.10 2.88 5.11 7.69 9.12 4.40 Depreciation 48.88 42.49 41.33 39.17 35.71 29.09 30.09 27.08 28.96 26.65 27.80 PBT 1,004.70 703.29 480.92 305.22 264.93 227.87 234.48 181.16 127.75 20.12 233.47 Tax 256.75 175.89 123.65 77.09 67.71 53.65 60.39 69.02 35.35 8.65 87.10 Tax Rate 25.55% 25.01% 25.71% 25.26% 26.32% 25.90% 26.98% 38.57% 27.67% 42.99% 34.96% PAT 747.94 527.40 357.27 228.12 189.53 153.47 163.48 109.94 92.40 11.46 162.05 PAT before Minority Interest 747.94 527.40 357.27 228.12 189.53 153.47 163.48 109.94 92.40 11.46 162.05 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 10.68% 10.39% 9.94% 8.91% 10.80% 13.45% 11.41% 7.93% 6.86% 1.24% 9.79% PAT Growth 41.81% 47.62% 56.61% 20.36% 23.50% -6.12% 48.70% 18.98% 706.28% -92.93% EPS 65.27 46.02 31.18 19.91 16.54 13.39 14.27 9.59 8.06 1.00 14.14

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,079.26 1,673.44 1,413.82 1,257.89 1,137.12 1,040.23 1,038.31 1,021.54 1,083.14 1,134.26 Share Capital 114.55 114.55 114.55 114.55 114.55 114.55 114.55 114.55 123.84 123.84 Total Reserves 1,964.71 1,558.89 1,299.27 1,143.34 1,022.57 925.68 923.76 906.98 959.30 1,010.42 Non-Current Liabilities 320.15 349.12 223.70 321.20 238.21 274.63 83.17 80.12 62.13 32.99 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 288.52 319.02 191.78 292.49 223.47 254.35 64.32 60.79 11.71 8.12 Current Liabilities 8,149.25 8,456.35 9,240.86 6,256.32 5,548.48 4,247.02 3,068.45 3,217.35 3,421.36 3,284.24 Trade Payables 1,151.41 992.42 1,173.87 411.69 782.72 546.78 370.09 688.83 367.96 528.53 Other Current Liabilities 6,943.61 7,370.30 7,737.02 5,682.17 4,603.85 3,547.65 2,557.55 2,385.19 2,904.39 2,681.67 Short Term Borrowings 0.00 55.58 301.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 54.23 38.04 28.80 162.46 161.92 152.59 140.81 143.33 149.01 74.04 Total Liabilities 10,548.66 10,478.91 10,878.38 7,835.41 6,923.81 5,561.88 4,189.93 4,319.01 4,566.63 4,451.49 Net Block 515.16 492.57 507.61 500.65 340.20 303.69 302.25 389.17 358.34 343.70 Gross Block 816.18 754.21 729.70 687.03 496.14 430.81 399.59 472.33 412.63 371.50 Accumulated Depreciation 301.02 261.64 222.09 186.37 155.94 127.12 97.33 83.16 54.29 27.80 Non Current Assets 1,024.47 1,033.13 912.55 2,009.05 1,446.35 754.22 618.49 1,809.04 1,278.30 1,623.39 Capital Work in Progress 28.00 24.76 6.04 9.66 151.30 51.52 34.19 16.03 23.18 22.28 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 395.00 433.15 315.95 365.03 268.02 330.22 107.68 101.27 108.90 36.79 Other Non Current Assets 86.31 82.65 82.94 1,133.71 686.83 68.79 174.36 1,302.57 787.87 1,220.61 Current Assets 9,524.14 9,445.62 9,965.75 5,825.90 5,477.02 4,807.14 3,571.01 2,509.60 3,287.96 2,827.72 Current Investments 0.00 0.00 233.66 196.68 825.82 54.00 1.83 0.00 0.00 0.00 Inventories 3,552.25 3,984.44 2,918.50 1,172.27 787.87 441.02 349.57 513.10 485.89 654.56 Sundry Debtors 259.46 194.21 50.84 151.34 178.14 535.28 219.86 202.06 198.86 153.83 Cash & Bank 3,731.85 3,720.34 4,327.81 2,557.74 2,281.17 2,611.32 1,989.40 1,022.15 1,620.26 1,281.40 Other Current Assets 1,980.58 191.11 176.25 68.10 1,404.01 1,165.51 1,010.35 772.29 982.94 737.94 Short Term Loans & Adv. 1,826.38 1,355.53 2,258.68 1,679.77 1,311.40 962.07 760.30 707.47 859.83 127.07 Net Current Assets 1,374.89 989.27 724.89 -430.42 -71.46 560.12 502.56 -707.75 -133.40 -456.52 Total Assets 10,548.61 10,478.75 10,878.30 7,834.95 6,923.37 5,561.36 4,189.50 4,318.64 4,566.26 4,451.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 15.59 -706.89 1,450.23 -355.70 515.28 627.84 -111.67 -74.02 -191.22 -169.76 PBT 703.29 480.92 305.22 257.24 207.12 223.87 178.96 127.75 20.12 247.11 Adjustment -242.54 -224.26 -140.02 -102.84 -119.39 -182.50 -137.76 -139.12 -174.37 -157.85 Changes in Working Capital -269.28 -839.90 1,362.13 -442.39 481.19 461.89 -278.79 -99.54 42.06 -195.20 Cash after chg. in Working capital 191.47 -583.24 1,527.33 -287.98 568.92 503.25 -237.58 -110.91 -112.19 -105.94 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -175.89 -123.65 -77.09 -67.71 -53.65 124.58 125.91 36.90 -79.03 -63.82 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 169.78 1,055.70 -1,666.29 428.58 -1,172.73 244.95 197.81 267.37 226.82 109.53 Net Fixed Assets -65.21 -43.23 -39.05 -49.25 -165.11 -48.55 54.58 -52.55 -42.03 181.24 Net Investments 0.00 233.66 -36.98 629.14 -771.82 -52.17 -1.83 0.00 0.00 0.00 Others 234.99 865.27 -1,590.26 -151.31 -235.80 345.67 145.06 319.92 268.85 -71.71 Cash from Financing Activity -186.75 -357.52 220.33 -72.49 -62.45 -152.83 -88.75 -193.31 -50.00 -29.58 Net Cash Inflow / Outflow -1.39 -8.72 4.27 0.39 -719.91 719.95 -2.62 0.04 -14.40 -89.80 Opening Cash & Equivalents 5.27 13.99 9.71 9.32 729.23 9.27 11.89 11.85 26.25 116.05 Closing Cash & Equivalent 3.88 5.27 13.99 9.71 9.32 729.23 9.27 11.89 11.85 26.25

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 181.51 146.09 123.42 109.81 99.27 90.81 90.64 89.18 874.63 915.91 ROA 5.02% 3.35% 2.44% 2.57% 2.46% 3.35% 2.58% 2.08% 0.25% 2.71% ROE 28.11% 23.14% 17.08% 15.83% 14.10% 15.73% 10.67% 8.78% 1.03% 15.42% ROCE 37.77% 28.88% 21.23% 21.63% 19.95% 21.82% 17.87% 12.72% 2.61% 23.87% Fixed Asset Turnover 6.46 4.84 3.62 2.97 2.46 3.45 3.18 3.05 2.37 3.55 Receivable days 16.31 12.45 14.41 34.27 114.13 96.15 55.54 54.21 69.26 33.55 Inventory Days 270.99 350.66 291.50 203.90 196.59 100.67 113.56 135.08 223.96 572.67 Payable days 750.80 783.83 485.42 1227.57 1279.93 130.55 153.44 156.15 175.20 127.48 Cash Conversion Cycle -463.50 -420.72 -179.52 -989.41 -969.22 66.27 15.65 33.14 118.03 478.74 Total Debt/Equity 0.00 0.03 0.21 0.00 0.00 0.00 0.00 0.00 0.02 0.00 Interest Cover 45.34 30.47 30.34 141.55 21.52 78.82 36.00 17.61 3.21 57.64

Top Investors:

Annual Reports:

News Update:

Garden Reach Shipbuilders signs MoU with Kalyani Strategic Systems
5th Mar 2026, 18:05 PM

The partnership envisions collaborative efforts to deliver indigenous solutions across a broad spectrum of maritime and defence systems
Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback