Nifty
Sensex
:
:
23408.80
75502.85
257.70 (1.11%)
938.93 (1.26%)

Ship Building

Rating :
73/99

BSE: 543273 | NSE: KMEW

1538.80
16-Mar-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1517.7
  •  1550
  •  1475
  •  1525.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  72798
  •  110268702.6
  •  1959.3
  •  632.02

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,750.70
  • 58.80
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,846.30
  • N/A
  • 6.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.63%
  • 2.51%
  • 22.79%
  • FII
  • DII
  • Others
  • 11.01%
  • 0.40%
  • 9.66%

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
  • -
  • 36.76
  • 45.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.61
  • 10.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 24.69
  • 30.06

Earnings Forecasts:

(Updated: 14-03-2026)
Description
2024
2025
2026
2027
Adj EPS
22.96
29.8
56.9
100
P/E Ratio
67.02
51.64
27.04
15.39
Revenue
200.71
260.2
481
791.7
EBITDA
78.22
104.1
201.2
335.5
Net Income
49.6
73.3
139.9
246
ROA
15.09
P/B Ratio
15.29
ROE
25.8
18.5
21.7
29.3
FCFF
-47.97
375.7
404.4
467.2
FCFF Yield
-1.22
9.55
10.28
11.87
Net Debt
88.51
BVPS
100.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
90.02
57.61
56.26%
50.17
52.48
-4.40%
48.47
43.14
12.36%
47.48
41.05
15.66%
Expenses
51.47
32.93
56.30%
30.20
31.45
-3.97%
28.53
27.32
4.43%
30.79
31.19
-1.28%
EBITDA
38.55
24.67
56.26%
19.97
21.04
-5.09%
19.94
15.82
26.04%
16.68
9.86
69.17%
EBIDTM
42.82%
42.83%
39.81%
40.08%
41.14%
36.68%
35.14%
24.01%
Other Income
3.22
0.96
235.42%
1.21
1.14
6.14%
0.56
0.43
30.23%
2.68
1.84
45.65%
Interest
3.30
3.36
-1.79%
3.80
2.19
73.52%
3.65
1.65
121.21%
2.58
1.67
54.49%
Depreciation
3.86
3.05
26.56%
3.69
2.64
39.77%
3.42
2.64
29.55%
3.10
2.02
53.47%
PBT
34.60
19.23
79.93%
13.70
17.34
-20.99%
13.42
11.96
12.21%
13.68
8.02
70.57%
Tax
1.71
3.60
-52.50%
1.80
4.30
-58.14%
2.33
1.52
53.29%
3.17
1.01
213.86%
PAT
32.89
15.62
110.56%
11.89
13.03
-8.75%
11.09
10.44
6.23%
10.51
7.00
50.14%
PATM
36.54%
27.12%
23.71%
24.83%
22.87%
24.19%
22.14%
17.06%
EPS
12.45
7.38
68.70%
5.18
5.82
-11.00%
5.22
4.77
9.43%
5.04
3.38
49.11%

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
236.14
200.71
163.58
201.53
61.11
33.28
23.91
10.57
10.60
Net Sales Growth
21.55%
22.70%
-18.83%
229.78%
83.62%
39.19%
126.21%
-0.28%
 
Cost Of Goods Sold
85.43
0.00
0.00
5.21
0.70
1.25
1.12
0.00
0.00
Gross Profit
150.71
200.71
163.58
196.32
60.41
32.03
22.79
10.57
10.60
GP Margin
63.82%
100%
100%
97.41%
98.85%
96.24%
95.32%
100%
100%
Total Expenditure
140.99
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
95.14
78.22
49.87
68.68
32.42
13.15
7.76
4.31
2.55
EBITDA Margin
40.29%
38.97%
30.49%
34.08%
53.05%
39.51%
32.46%
40.78%
24.06%
Other Income
7.67
5.20
3.13
1.38
0.51
0.13
0.27
0.03
0.04
Interest
13.33
9.79
3.94
2.33
2.48
1.70
1.19
0.53
0.21
Depreciation
14.07
11.43
8.26
4.36
2.43
2.06
1.51
0.80
0.21
PBT
75.40
62.20
40.80
63.38
28.01
9.52
5.32
3.00
2.18
Tax
9.01
12.60
10.28
16.18
7.14
2.65
1.07
0.30
0.74
Tax Rate
11.95%
20.26%
25.20%
25.53%
25.49%
27.95%
20.11%
10.00%
33.94%
PAT
66.38
49.81
30.67
47.05
20.36
6.70
3.99
1.90
1.32
PAT before Minority Interest
63.78
49.60
30.53
47.20
20.87
6.83
4.25
2.71
1.44
Minority Interest
-2.60
0.21
0.14
-0.15
-0.51
-0.13
-0.26
-0.81
-0.12
PAT Margin
28.11%
24.82%
18.75%
23.35%
33.32%
20.13%
16.69%
17.98%
12.45%
PAT Growth
44.02%
62.41%
-34.81%
131.09%
203.88%
67.92%
110.00%
43.94%
 
EPS
27.20
20.41
12.57
19.28
8.34
2.75
1.64
0.78
0.54

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.)
100.66
77.60
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

News Update:


  • Knowledge Marine & E - Quarterly Results
    13th Feb 2026, 00:00 AM

    Read More
  • Knowledge Marine wins order worth Rs 58.39 crore
    19th Dec 2025, 15:18 PM

    The order is to be completed within 90 days

    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.