Nifty
:
26186.45
Sensex
:
85712.37
152.70 (0.59%)
447.05 (0.52%)
Nifty
Sensex
:
:
26186.45
85712.37
152.70 (0.59%)
447.05 (0.52%)

Knowledge Marine & Engineering Works Ltd.

Ship Building

Rating :
72/99

BSE: 543273 | NSE: KMEW

NSE BSE
3032.60
05-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2816.5
  •  3089
  •  2796.1
  •  2817.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  395091
  •  1187179878.8
  •  3089
  •  1264.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,710.07
  • 75.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,805.66
  • N/A
  • 7.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.69%
  • 2.67%
  • 24.72%
  • FII
  • DII
  • Others
  • 0.74%
  • 0.08%
  • 11.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 43.24
  • -0.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 42.85
  • 2.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 49.36
  • 1.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 45.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 28.95

Earnings Forecasts:

(Updated: 06-12-2025)
Description
2024
2025
2026
2027
Adj EPS
45.92
P/E Ratio
66.04
Revenue
200.71
EBITDA
78.22
Net Income
49.6
ROA
15.09
P/B Ratio
15.06
ROE
25.8
FCFF
-47.97
FCFF Yield
-1.5
Net Debt
88.51
BVPS
201.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
50.17
52.48
-4.40%
48.47
43.14
12.36%
47.48
41.05
15.66%
57.61
15.66
267.88%
Expenses
30.20
31.45
-3.97%
28.53
27.32
4.43%
30.79
31.19
-1.28%
32.93
11.75
180.26%
EBITDA
19.97
21.04
-5.09%
19.94
15.82
26.04%
16.68
9.86
69.17%
24.67
3.91
530.95%
EBIDTM
39.81%
40.08%
41.14%
36.68%
35.14%
24.01%
42.83%
24.95%
Other Income
1.21
1.14
6.14%
0.56
0.43
30.23%
2.68
1.84
45.65%
0.96
0.32
200.00%
Interest
3.80
2.19
73.52%
3.65
1.65
121.21%
2.58
1.67
54.49%
3.36
0.61
450.82%
Depreciation
3.69
2.64
39.77%
3.42
2.64
29.55%
3.10
2.02
53.47%
3.05
1.46
108.90%
PBT
13.70
17.34
-20.99%
13.42
11.96
12.21%
13.68
8.02
70.57%
19.23
2.15
794.42%
Tax
1.80
4.30
-58.14%
2.33
1.52
53.29%
3.17
1.01
213.86%
3.60
0.69
421.74%
PAT
11.89
13.03
-8.75%
11.09
10.44
6.23%
10.51
7.00
50.14%
15.62
1.46
969.86%
PATM
23.71%
24.83%
22.87%
24.19%
22.14%
17.06%
27.12%
9.31%
EPS
10.37
11.63
-10.83%
10.43
9.53
9.44%
10.09
6.76
49.26%
14.47
1.35
971.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
203.73
200.71
163.58
201.53
61.11
33.28
23.91
10.57
10.60
Net Sales Growth
33.74%
22.70%
-18.83%
229.78%
83.62%
39.19%
126.21%
-0.28%
 
Cost Of Goods Sold
72.38
0.00
0.00
5.21
0.70
1.25
1.12
0.00
0.00
Gross Profit
131.35
200.71
163.58
196.32
60.41
32.03
22.79
10.57
10.60
GP Margin
64.47%
100%
100%
97.41%
98.85%
96.24%
95.32%
100%
100%
Total Expenditure
122.45
122.49
113.71
132.85
28.69
20.13
16.15
6.26
8.05
Power & Fuel Cost
-
23.40
9.33
16.96
7.41
4.98
5.36
1.50
0.21
% Of Sales
-
11.66%
5.70%
8.42%
12.13%
14.96%
22.42%
14.19%
1.98%
Employee Cost
-
6.19
3.76
2.95
1.88
1.21
0.91
0.95
0.44
% Of Sales
-
3.08%
2.30%
1.46%
3.08%
3.64%
3.81%
8.99%
4.15%
Manufacturing Exp.
-
69.88
89.26
101.84
14.95
9.85
5.74
1.46
5.87
% Of Sales
-
34.82%
54.57%
50.53%
24.46%
29.60%
24.01%
13.81%
55.38%
General & Admin Exp.
-
21.86
10.08
5.43
2.89
2.82
2.92
2.00
1.36
% Of Sales
-
10.89%
6.16%
2.69%
4.73%
8.47%
12.21%
18.92%
12.83%
Selling & Distn. Exp.
-
0.29
0.40
0.14
0.03
0.02
0.09
0.05
0.07
% Of Sales
-
0.14%
0.24%
0.07%
0.05%
0.06%
0.38%
0.47%
0.66%
Miscellaneous Exp.
-
0.88
0.88
0.31
0.85
0.00
0.00
0.30
0.11
% Of Sales
-
0.44%
0.54%
0.15%
1.39%
0%
0%
2.84%
1.04%
EBITDA
81.26
78.22
49.87
68.68
32.42
13.15
7.76
4.31
2.55
EBITDA Margin
39.89%
38.97%
30.49%
34.08%
53.05%
39.51%
32.46%
40.78%
24.06%
Other Income
5.41
5.20
3.13
1.38
0.51
0.13
0.27
0.03
0.04
Interest
13.39
9.79
3.94
2.33
2.48
1.70
1.19
0.53
0.21
Depreciation
13.26
11.43
8.26
4.36
2.43
2.06
1.51
0.80
0.21
PBT
60.03
62.20
40.80
63.38
28.01
9.52
5.32
3.00
2.18
Tax
10.90
12.60
10.28
16.18
7.14
2.65
1.07
0.30
0.74
Tax Rate
18.16%
20.26%
25.20%
25.53%
25.49%
27.95%
20.11%
10.00%
33.94%
PAT
49.11
49.81
30.67
47.05
20.36
6.70
3.99
1.90
1.32
PAT before Minority Interest
48.98
49.60
30.53
47.20
20.87
6.83
4.25
2.71
1.44
Minority Interest
-0.13
0.21
0.14
-0.15
-0.51
-0.13
-0.26
-0.81
-0.12
PAT Margin
24.11%
24.82%
18.75%
23.35%
33.32%
20.13%
16.69%
17.98%
12.45%
PAT Growth
53.81%
62.41%
-34.81%
131.09%
203.88%
67.92%
110.00%
43.94%
 
EPS
45.47
46.12
28.40
43.56
18.85
6.20
3.69
1.76
1.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
217.45
167.62
134.00
47.36
27.01
10.42
6.43
2.03
Share Capital
10.80
10.80
10.80
10.24
10.24
2.50
2.50
0.01
Total Reserves
206.65
156.82
123.20
37.13
16.77
7.92
3.93
2.02
Non-Current Liabilities
76.10
47.86
8.73
20.32
13.82
11.99
9.68
6.63
Secured Loans
67.57
41.75
4.21
17.18
11.64
8.25
5.48
1.91
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.79
1.93
2.41
Long Term Provisions
0.28
0.21
0.16
0.09
0.05
0.00
0.00
0.00
Current Liabilities
102.74
41.36
63.53
23.57
8.29
11.15
12.16
4.56
Trade Payables
22.98
12.17
26.10
6.17
0.50
2.59
7.15
0.82
Other Current Liabilities
0.00
1.05
2.11
1.39
0.24
2.11
1.40
0.45
Short Term Borrowings
65.91
18.45
19.93
9.22
5.31
5.09
2.56
2.15
Short Term Provisions
13.84
9.69
15.39
6.79
2.24
1.35
1.06
1.13
Total Liabilities
398.72
259.47
208.88
93.67
51.03
35.50
29.95
14.09
Net Block
159.29
107.65
58.83
52.58
27.76
27.27
12.20
11.36
Gross Block
188.00
124.93
70.14
59.53
32.26
29.73
13.62
11.67
Accumulated Depreciation
28.72
17.28
11.31
6.96
4.50
2.46
1.43
0.31
Non Current Assets
269.82
153.78
79.12
59.35
30.89
28.74
20.93
11.48
Capital Work in Progress
50.15
12.04
8.10
1.81
2.85
0.00
7.53
0.00
Non Current Investment
60.34
29.40
11.31
2.96
0.28
1.47
1.11
0.08
Long Term Loans & Adv.
0.03
4.69
0.89
2.00
0.00
0.00
0.10
0.04
Other Non Current Assets
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
128.91
105.69
129.76
34.33
20.14
6.76
9.02
2.61
Current Investments
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
Inventories
0.98
1.22
1.14
0.19
0.33
0.27
0.00
0.00
Sundry Debtors
71.93
38.56
55.80
3.94
0.40
3.03
1.03
1.65
Cash & Bank
44.97
50.60
55.99
22.57
11.53
1.62
7.42
0.18
Other Current Assets
11.03
0.06
0.05
0.00
7.83
1.84
0.57
0.79
Short Term Loans & Adv.
10.47
15.25
16.78
7.63
7.08
1.84
0.53
0.79
Net Current Assets
26.17
64.33
66.23
10.76
11.85
-4.39
-3.14
-1.94
Total Assets
398.73
259.47
208.88
93.68
51.03
35.50
29.95
14.09

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
57.84
38.36
21.22
34.59
4.83
1.97
11.22
3.02
PBT
62.20
42.99
63.38
28.01
9.48
5.32
3.00
2.18
Adjustment
18.11
7.12
5.36
4.60
3.70
2.53
1.60
0.36
Changes in Working Capital
-12.23
-2.93
-32.65
8.21
-6.49
-5.40
6.92
0.86
Cash after chg. in Working capital
68.08
47.17
36.09
40.82
6.68
2.46
11.52
3.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.24
-8.81
-14.87
-6.23
-1.85
-0.49
-0.30
-0.37
Other Direct Exp. Paid
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
Cash From Investing Activity
-126.96
-71.96
-22.75
-30.53
-4.15
-9.22
-9.45
-10.38
Net Fixed Assets
-99.84
-18.18
-16.91
-26.21
-5.40
-9.06
-9.00
Net Investments
-32.20
-17.27
-8.35
-2.68
0.52
-0.33
-0.47
Others
5.08
-36.51
2.51
-1.64
0.73
0.17
0.02
Cash from Financing Activity
63.50
28.21
34.96
6.97
9.23
1.72
5.48
7.30
Net Cash Inflow / Outflow
-5.63
-5.39
33.42
11.04
9.91
-5.53
7.25
-0.06
Opening Cash & Equivalents
50.60
55.99
22.57
11.53
1.62
7.15
0.18
0.23
Closing Cash & Equivalent
44.97
50.60
55.99
22.57
11.53
1.62
7.42
0.18

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
201.33
155.19
124.06
46.27
26.38
41.69
25.70
2033.90
ROA
15.07%
13.04%
31.20%
28.84%
15.79%
13.00%
12.30%
10.21%
ROE
25.76%
20.24%
52.05%
56.12%
36.51%
50.50%
64.05%
70.71%
ROCE
24.88%
23.18%
56.67%
51.81%
31.71%
29.39%
26.43%
26.68%
Fixed Asset Turnover
1.28
1.68
3.11
1.33
1.07
1.10
0.84
0.91
Receivable days
100.47
105.27
54.10
12.96
18.79
30.99
46.30
56.83
Inventory Days
2.00
2.63
1.21
1.55
3.29
4.11
0.00
0.00
Payable days
0.00
0.00
1129.92
1750.42
450.86
113.08
265.95
40.24
Cash Conversion Cycle
102.46
107.90
-1074.61
-1735.91
-428.79
-77.97
-219.65
16.59
Total Debt/Equity
0.61
0.36
0.18
0.56
0.63
1.55
1.77
3.40
Interest Cover
7.35
11.36
28.20
12.28
6.57
5.47
6.68
11.30

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019

News Update:


  • Knowledge Marine bags work order worth Rs 10.66 crore
    3rd Dec 2025, 15:00 PM

    The order is for the hiring of One No. of RSV type IV Security Patrol Boat with all manpower excluding HSD

    Read More
  • Knowledge Marine secures second order for Green Tug
    19th Nov 2025, 14:12 PM

    This achievement reflects KMEW’s visionary efforts in promoting environmentally responsible marine operations

    Read More
  • Knowledge Marine bags LOI worth Rs 385.76 crore
    27th Oct 2025, 14:39 PM

    This development positions the company among a selected group of Indian companies entrusted with deploying GTTP-compliant electric tugs

    Read More
  • Knowledge Marine secures LoA from Madhya Pradesh Tourism Board
    15th Oct 2025, 15:30 PM

    The LoA is to build and operate a Luxury cruise for 20 Years

    Read More
  • Knowledge Marine & Engineering Works bags work order worth Rs 127.12 crore
    10th Oct 2025, 15:00 PM

    The order is for design, construction and supply of 4 Nos. of Cutter Suction Dredger and Ancillary Units under Capacity Augmentation of National Waterways - 1

    Read More
  • Knowledge Marine & Engineering Works secures work order worth Rs 47.59 crore
    9th Sep 2025, 17:21 PM

    The company bagged this contract against severe competition from Sahara Dredging and Rock and Reef Dredging who were declared L2 and L3 for the said tender

    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.