Mazagon Dock Shipbuilders Ltd - Stock Valuation and Financial Performance

BSE: 543237 | NSE: MAZDOCK | Ship Building | Mid Cap

Mazagon Dock Ship Share Price

5,552.70 -186.40 -3.25%
as on 12-Jul'24 16:01

DeciZen - make an informed investing decision on Mazagon Dock Ship

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Mazagon Dock Shipbuilders stock performance -

mw4me loader
P/E Ratio (SA):
60.69
Market Cap:
1,11,992.4 Cr.
52-wk low:
1,566
52-wk high:
5,860

Is Mazagon Dock Shipbuilders Ltd an attractive stock to invest in?

1. Is Mazagon Dock Shipbuilders Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Mazagon Dock Shipbuilders Ltd is a good quality company.

2. Is Mazagon Dock Shipbuilders Ltd undervalued or overvalued?

The key valuation ratios of Mazagon Dock Shipbuilders Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Mazagon Dock Shipbuilders Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Mazagon Dock Shipbuilders Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Mazagon Dock Ship:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Mazagon Dock Shipbuilders Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 19.7%21%23.6%22.8%17.6%20.1%15.9%20.9%19.4%28.7%-
Value Creation
Index
0.80.91.11.00.60.40.10.50.41.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1312,5164,1273,5314,4884,6144,9054,0485,7337,8279,467
Sales YoY Gr.-1,826.5%64%-14.5%27.1%2.8%6.3%-17.5%41.6%36.5%-
Adj EPS 1619.722.817.619.623.120.828.229.45391.5
YoY Gr.-23.1%16%-22.8%11.4%17.4%-10%35.7%4.6%80.1%-
BVPS (₹) 84.198.893.384.3108.1124.6128144.7164.7207.1276.2
Adj Net
Profit
3984905685494405174185685941,0691,845
Cash Flow from Ops. -1,1572,071288-1,00944265.2-95.568.2-163858-
Debt/CF from Ops. -0.1000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 57.6%11.8%16.9%36.5%
Adj EPS 14.3%22%36.7%80.1%
BVPS10.5%13.9%17.4%25.8%
Share Price - - 182.1% 222.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
20.421.523.822.217.419.815.620.61928.537.9
Op. Profit
Mgn %
-1.28.85.43.53.35.75.45.67.710.314.9
Net Profit
Mgn %
304.819.513.815.59.811.28.51410.413.719.5
Debt to
Equity
00000000000
Working Cap
Days
59,9483,3851,4389488108679231,2901,004707494
Cash Conv.
Cycle
45,7642,5351,0633832391741611731649654

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 37.90%

Sales growth is growing at healthy rate in last 3 years 16.86%

Net Profit is growing at healthy rate in last 3 years 36.71%

Sales growth is good in last 4 quarters at 21.05%

No data to display

Latest Financials - Mazagon Dock Shipbuilders Ltd.

Standalone Consolidated
TTM EPS (₹) 91.5 96
TTM Sales (₹ Cr.) 9,467 9,467
BVPS (₹.) 276.2 309.6
Reserves (₹ Cr.) 5,369 6,042
P/BV 20.10 17.94
PE 60.69 57.82
From the Market
52 Week Low / High (₹) 1566.00 / 5859.95
All Time Low / High (₹) 164.00 / 5859.95
Market Cap (₹ Cr.) 1,11,992
Equity (₹ Cr.) 201.7
Face Value (₹) 10
Industry PE 71.4

Management X-Ray of Mazagon Dock Ship:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Mazagon Dock Ship

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1312,5164,1273,5314,4884,6144,9054,0485,7337,827
Operating Expenses 1342,2973,9063,4064,3394,3534,6423,8225,2917,025
Manufacturing Costs2632493362005339181,1831,0661,5151,407
Material Costs-1,3909872,6452,1402,6932,5572,4531,8822,6934,446
Employee Cost 626700755729886689781653799793
Other Costs 635361170338228189226222284379
Operating Profit -3219221124149261263226442803
Operating Profit Margin (%) -2.5%8.7%5.3%3.5%3.3%5.7%5.4%5.6%7.7%10.3%
Other Income 616566760775605638590601434713
Interest 7872371013111511
Depreciation 18314439506469607576
Exceptional Items 000000-12-126-140
Profit Before Tax 5887469298376978257586307731,429
Tax 190254361288257308350150186357
Profit After Tax 3984925685494405174084805861,073
PAT Margin (%) 304.4%19.5%13.8%15.5%9.8%11.2%8.3%11.8%10.2%13.7%
Adjusted EPS (₹)16.019.722.817.619.623.120.323.829.153.2
Dividend Payout Ratio (%)25%20%18%30%56%19%53%30%30%30%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 2,0932,4602,3232,6252,4232,7922,5812,9193,3214,178
Share Capital 199199199249224224202202202202
Reserves 1,8942,2612,1242,3762,1982,5682,3802,7173,1203,976
Minority Interest0000000000
Debt897900000000
Long Term Debt897900000000
Short Term Debt0000000000
Trade Payables7937121,0939262,3912,9174,7286,3626,1664,463
Others Liabilities 25,57928,33414,79014,93713,56314,13212,73914,92119,30019,790
Total Liabilities 28,55331,58618,20618,48818,37719,84120,04824,20228,78728,430

Fixed Assets

Gross Block3754936386177631,0071,1011,1401,3641,494
Accumulated Depreciation19922827071117196265334399469
Net Fixed Assets1762663685466468108368079651,024
CWIP 1124017098858980808762
Investments 6666666666
Inventories18,02718,5424,2454,0293,7863,7904,6235,8897,7007,357
Trade Receivables3037499207471,1091,4731,4339661,0051,002
Cash Equivalents 5,2397,6188,8038,3637,1907,4705,7988,02811,48013,286
Others Assets4,6904,3653,6964,6995,5556,2037,2728,4277,5435,693
Total Assets 28,55331,58618,20618,48818,37719,84120,04824,20228,78728,430

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -1,1572,071288-1,00944265-9668-163858
PBT 5887469298376978257586307731,429
Adjustment -529-480-650-605-486-526-489-327-298-559
Changes in Working Capital -10212088318-89653882-157-78-335300
Tax Paid -195-284-310-346-307-316-208-157-302-312
Cash Flow From Investing Activity 505434516494392417454348326508
Capex -69-120-141-218-151-172-109-42-31-134
Net Investments 0000000000
Others 574554657712542588563390357643
Cash Flow From Financing Activity -110-129-120-240-603-126-605-160-183-218
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 7-900000000
Interest Paid 00000-5-5-5-3-2
Dividend Paid -117-120-120-240-295-121-262-155-180-216
Others 0000-3070-337000
Net Cash Flow -7622,376683-755231356-246257-191,148
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)20.3521.5923.7722.1917.4319.8415.217.4418.828.61
ROCE (%)29.1131.938.4934.7627.8732.0128.723.325.2438.42
Asset Turnover Ratio00.080.170.190.240.240.250.180.220.27
PAT to CFO Conversion(x)-2.914.210.51-1.8410.13-0.240.14-0.280.8
Working Capital Days
Receivable Days974767486751021081086347
Inventory Days02,6521,008428318300313474433351
Payable Days-2582781251722253795691,075849436

Mazagon Dock Shipbuilders Ltd Stock News

Mazagon Dock Shipbuilders Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Mazagon Dock Ship on 12-Jul-2024 16:01 is ₹5,552.7.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 12-Jul-2024 16:01 the market cap of Mazagon Dock Ship stood at ₹1,11,992.4.
The latest P/E ratio of Mazagon Dock Ship as of 12-Jul-2024 16:01 is 60.69.
The latest P/B ratio of Mazagon Dock Ship as of 12-Jul-2024 16:01 is 20.10.
The 52-week high of Mazagon Dock Ship is ₹5,860 and the 52-week low is ₹1,566.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Mazagon Dock Ship is ₹9,467 ( Cr.) .

About Mazagon Dock Shipbuilders Ltd

Mazagon Dock Shipbuilders was incorporated in Bombay as a private limited company on February 26, 1934 as Mazagon Dock Private Limited with the Registrar of Companies, Bombay under the Indian Companies Act, 1913. The company was thereafter converted to a public company pursuant to a special resolution passed at an extra-ordinary general meeting dated January 02, 1936. Pursuant to the provisions of section 23 of the Companies Act, 1956 and under order of the Central Government, conveyed by the Ministry of Finance, Department of Company Law Administration by their No. 18 (30)-CL 57 dated October 26/28, 1957, the company was converted into a private limited company and the name of the company was changed to Mazagon Dock Private Limited and a certificate of incorporation was issued by the Registrar of Companies, Bombay on December 10, 1957. Since the company was acquired by the Government of India in the year 1960, it became a government company on May 13, 1960 and the name of the company was changed to Mazagon Dock Limited and a fresh certificate of incorporation consequent to the change of name was issued by the Registrar of Companies, Bombay on December 23, 1960. Further, the name of the company was changed to Mazagon Dock Shipbuilders Limited to reflect its core competencies in shipbuilding and a fresh certificate of incorporation pursuant to the change of name was issued by the RoC on May 28, 2015. Subsequently, the company was converted to a public limited company and a certificate of incorporation consequent upon conversion to a public limited company was issued by the RoC on December 08, 2017.

The company is a defence public sector undertaking shipyard under the Department of Defence Production, MoD with a maximum shipbuilding and submarine capacity of 40,000 DWT, engaged in the construction and repair of warships and submarines for the MoD for use by the Indian Navy and other vessels for commercial clients. It is a wholly owned GoI company, conferred with the 'Mini-ratna-I' status in 2006, by the DPE. It is India’s only shipyard to have built destroyers and conventional submarines for the Indian Navy. It is also one of the initial shipyards to manufacture Corvettes (Veer and Khukri Class) in India.

Business area of the company

Mazagon Dock Shipbuilders' business divisions in which the company operates are (i) shipbuilding and (ii) submarine and heavy engineering. Its shipbuilding division includes the building and repair of naval ships. It is currently building four P-15 B destroyers and four P-17A stealth frigates and undertaking repair and refit of a ship for the MoD for use by the Indian Navy. Its submarine and heavy engineering division includes building, repair and refits of diesel electric submarines. It is currently building/ in the process of delivering four Scorpene class submarines under a transfer of technology agreement with Naval Group as well as one medium refit and life certification of a submarine for the MoD for use by the Indian Navy.

Product portfolio

Naval Platforms

  • Destroyers
  • Conventional Submarines
  • Frigates
  • Corvettes
  • Missile Boat
  • Offshore Patrol vessels
  • Floating Border Outposts

Merchant Ships

  • General Cargo Vessel
  • Multipurpose Support Vessel
  • Offshore Supply vessel
  • Tugs
  • Dredgers
  • Passenger cum Cargo Vessel
  • Water tankers
  • Barges
  • Trawlers
  • Windmill towers Pontoons

Oil Sector

  • Offshore Platforms
  • Jack-up rigs

Major events in company’s history:

  • 1934: Incorporated as a private company.
  • 1960: Acquired by the GoI.
  • 1972: Delivered the first frigate, INS Nilgiri.
  • 1984: Inauguration of undertaking submarine construction.
  • 1992: Commissoned first Indian built submarine, INS Shalki.
  • 1997: Commissioned first destroyer, INS Delhi.
  • 1998: Accredited with ISO certification for shipbuilding.
  • 2000: Upgraded to Schedule ‘A’ status from Schedule ‘B’.
  • 2006: Awarded Mini Ratna Category–I status.
  • 2009: Implementation of enterprise resource planning and systems applications and products.
  • 2011: Signed shipbuilding contract for construction and delivery of four P15 B misile destroyers with the MoD.
  • 2014: Inauguration of the Mazdock Modernisation project.
  • 2015: Launch of first destroyer class ship ‘Vishakhapatnam’ under P15 B project.
  • 2015: Signed contract for construction and delivery of four frigates with the MoD.
  • 2016: Inauguration of new submarine section assembly workshop at Alcock yard.
  • 2017: Delivery of first Scorpene class submarine ‘INS Kalvari’.
  • 2019: Delivery of second Scorpene class submarine ‘INS Khanderi’.
  • 2020: Listing of MDL in BSE & NSE in 2020.
  • 2021: Delivery of three platforms viz. 3rd & 4th Scorpene class submarine & 1st missile destroyer in 2021.
  • 2022: Historical Double Launching of a missile destroyer and a stealth frigate on May 17, 2022. Launching of 6th submarine on April 20, 2022.

Awards and Recognition

  • 2007: Scope Award for Excellence & Outstanding contribution to the Public Sector Management- Special Institutional Category.
  • 2008: Raksha Mantri Award for Excellence for: Best Performing Shipyard, awarded by Raksha Mantri (Ministry of Defence, GoI).
  • 2009: Raksha Mantri Award for Excellence for: Best Performing Shipyard, awarded by Raksha Mantri (Ministry of Defence, GoI).
  • 2010: Golden Peacock Award for Innovative Product / Service Award, awarded by Institute of Directors (IOD).
  • 2010: Accredited with ISO Certification for submarine division.
  • 2011: Aerospace and Defence Award 2011 for Excellence in Innovation, awarded by SAP Media Worldwide Limited.
  • 2012: IIIE Performance Excellence Award, awarded by Indian Institution of Industrial Engineering.
  • 2012: Golden Peacock Awards for Corporate Social Responsibility, awarded by Institute of Directors (IOD).
  • 2012: QCFI - Special Awards for Best Organisation for Promoting 5S concept, awarded by Quality Circle Forum of India.
  • 2013: Aerospace & Defense Awards 2013 - Excellence in Innovation, awarded by SAP Media Worldwide Limited.
  • 2013: Aerospace & Defense Awards 2013 - Most influential company of the Year, awarded by SAP Media Worldwide Limited.
  • 2014: IPSE Awards 2014: Award for Defence & Marine PSE of the year, awarded by PSE journal.
  • 2014: AIOE Annual Award for Outstanding Achievement in Industrial Relations, awarded by All India Organization of Employers.
  • 2015: Awarded two Gold and one Silver Awards at ICQCC- 2015, South Korea (Pending) Rainbow.
  • 2016: Awarded two Gold Awards at ICQCC-2016, Bangkok, Thailand.
  • 2016: Accredited with ISO 9001:2008 Quality Management Systems (QMS) of Shipbuilding Division for the scope of Design, Development, Construction and Servicing of Warships, Merchant Ships and Floating crafts.
  • 2017: Dun & bradstreet PSU awards 2017 for ‘Manufacturing Transportation Equipment’, awarded by Dun & Bradstreet.
  • 2018: Accredited with ISO 9001:2015 Quality Management Systems (QMS) of Shipbuilding Division for the scope of Design, Development, Construction and Servicing of Warships, Merchant Ships and Floating Crafts.
  • 2018: Accredited with ISO 9001:2015 Quality Management Systems (QMS) of Training Department for the scope of Imparting Training to Trade Apprentices and Employees.
  • 2018: National Award for Innovative Training Practices 2017-18 awarded by Indian Society for Training and Development, New Delhi.
  • 2018: NIPM National Award for HR Best Practices 2018.
  • 2019: Accredited with ISO 14001:2015 and OHSAS 18001:2007 for integrated management system for shipbuilding, submarine and heavy engineering, corporate planning and personnel and finance divisions.
  • 2019: Golden Peacock Award for Innovative Product / Service Award, awarded by Institute of Directors.
  • 2019: Awarded India CSR Project of the Year award 2019 by the India CSR Group.
  • 2019: Awarded certificate of appreciation by the Skill Developmemt and Entrepreneurship Department, Directorate of Vocational Education and Training, Government of Maharashtra
  • 2019: Awarded the first position at the 16th National Awards for Excellence in Cost Management 2018 for Manufacturing -Public-Large Sector issued by the Institute of Cost Accountants of India.
  • 2020: The company won the 11th PSE Excellence Award in Human Resource Management Category for the year 2019-20. The award was presented virtually during the PSE Conclave & PSE Excellence Award held on 25 Feb '22.
  • 2021: The National Awards for Excellence in Corporate Social Responsibility (CSR) under the category “Best Relief Package Announced for COVID-19” was conferred to the company by World HRD Congress, Mumbai.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.